company_profile
dict | financial_history
listlengths 5
10
|
|---|---|
{
"advertising_type": "Digital Marketing",
"financial_health": "Excellent",
"founding_year": 2004,
"industry": "Advertising",
"location": "Colemanberg",
"name": "Booth, English and Watson",
"num_employees": 802,
"region": "Middle East & Africa",
"revenue_size": "Large",
"website": "www.booth,englishandwatson.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 170522,
"billable_hours_per_employee": 107,
"client_concentration": 0.23,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.75,
"gross_billings": 126240633,
"net_revenue": 98270446,
"new_client_acquisition": 3,
"organic_growth": 0.02,
"quarter": 1,
"revenue_per_employee": 122532
},
{
"average_project_size": 100608,
"billable_hours_per_employee": 143,
"client_concentration": 0.14,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.79,
"gross_billings": 117112520,
"net_revenue": 101002597,
"new_client_acquisition": 2,
"organic_growth": 0.14,
"quarter": 2,
"revenue_per_employee": 125938
},
{
"average_project_size": 93880,
"billable_hours_per_employee": 133,
"client_concentration": 0.39,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.64,
"gross_billings": 127722034,
"net_revenue": 103810709,
"new_client_acquisition": 2,
"organic_growth": -0.04,
"quarter": 3,
"revenue_per_employee": 129440
},
{
"average_project_size": 82956,
"billable_hours_per_employee": 86,
"client_concentration": 0.14,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.65,
"gross_billings": 124933258,
"net_revenue": 106696894,
"new_client_acquisition": 4,
"organic_growth": 0.01,
"quarter": 4,
"revenue_per_employee": 133039
}
],
"balance_sheet": [
{
"assets": 125487796,
"current_assets": 43441279,
"current_liabilities": 31217834,
"equity": 82240979,
"fixed_assets": 82046517,
"liabilities": 61404971,
"long_term_liabilities": 30187137,
"quarter": 1
},
{
"assets": 127664568,
"current_assets": 41080522,
"current_liabilities": 28438297,
"equity": 86283058,
"fixed_assets": 86584046,
"liabilities": 62071325,
"long_term_liabilities": 33633028,
"quarter": 2
},
{
"assets": 129879100,
"current_assets": 56283500,
"current_liabilities": 30418818,
"equity": 88869655,
"fixed_assets": 73595600,
"liabilities": 62744910,
"long_term_liabilities": 32326092,
"quarter": 3
},
{
"assets": 132132046,
"current_assets": 41050345,
"current_liabilities": 35943212,
"equity": 89798329,
"fixed_assets": 91081701,
"liabilities": 63425805,
"long_term_liabilities": 27482593,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -80118,
"financing_cash_flow": -7532,
"investing_cash_flow": -411367,
"net_cash_flow": 23324005,
"operating_cash_flow": 23611110,
"quarter": 1
},
{
"change_in_working_capital": -49938,
"financing_cash_flow": 180306,
"investing_cash_flow": -256114,
"net_cash_flow": 25521760,
"operating_cash_flow": 26034354,
"quarter": 2
},
{
"change_in_working_capital": -697,
"financing_cash_flow": 172661,
"investing_cash_flow": -329004,
"net_cash_flow": 28430295,
"operating_cash_flow": 28733344,
"quarter": 3
},
{
"change_in_working_capital": -65184,
"financing_cash_flow": 158391,
"investing_cash_flow": -149201,
"net_cash_flow": 26676477,
"operating_cash_flow": 26888504,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7831075939846772,
"current_ratio": 1.3915532704799443,
"debt_to_equity_ratio": 0.7466468875571143,
"profit_margin": 0.18477736429526329,
"quarter": 1,
"return_on_assets": 0.14470055717609384,
"return_on_equity": 0.2207920457756224
},
{
"asset_turnover_ratio": 0.7911560629727741,
"current_ratio": 1.4445492991370052,
"debt_to_equity_ratio": 0.7193918069060556,
"profit_margin": 0.204844386328007,
"quarter": 2,
"return_on_assets": 0.16206387820933996,
"return_on_equity": 0.23979000605194128
},
{
"asset_turnover_ratio": 0.7992872525294678,
"current_ratio": 1.8502855699389766,
"debt_to_equity_ratio": 0.7060330098052029,
"profit_margin": 0.2093759421294387,
"quarter": 3,
"return_on_assets": 0.1673515215304079,
"return_on_equity": 0.2445769031060152
},
{
"asset_turnover_ratio": 0.8075020196084756,
"current_ratio": 1.1420889429692593,
"debt_to_equity_ratio": 0.7063138669317555,
"profit_margin": 0.19768230554115288,
"quarter": 4,
"return_on_assets": 0.15962886096534068,
"return_on_equity": 0.23488285622775898
}
],
"income_statement": [
{
"depreciation": 5452956,
"expenses": 73466369,
"income_tax": 6645923,
"marketing_expense": 7404604,
"net_income": 24804077,
"net_profit": 18158154,
"operational_expense": 48164374,
"product_revenue": 33416326,
"quarter": 1,
"rd_expense": 12884502,
"revenue": 98270446,
"salaries_expense": 33140868,
"service_revenue": 64854120
},
{
"depreciation": 5344539,
"expenses": 74954929,
"income_tax": 5357853,
"marketing_expense": 12497444,
"net_income": 26047668,
"net_profit": 20689815,
"operational_expense": 44597300,
"product_revenue": 35006593,
"quarter": 2,
"rd_expense": 11024950,
"revenue": 101002597,
"salaries_expense": 26336917,
"service_revenue": 65996004
},
{
"depreciation": 6997879,
"expenses": 76473650,
"income_tax": 5601594,
"marketing_expense": 12327754,
"net_income": 27337059,
"net_profit": 21735465,
"operational_expense": 52984867,
"product_revenue": 31577205,
"quarter": 3,
"rd_expense": 13627922,
"revenue": 103810709,
"salaries_expense": 34093340,
"service_revenue": 72233504
},
{
"depreciation": 5796416,
"expenses": 78023144,
"income_tax": 7581662,
"marketing_expense": 15303877,
"net_income": 28673750,
"net_profit": 21092088,
"operational_expense": 40739577,
"product_revenue": 39747749,
"quarter": 4,
"rd_expense": 14719953,
"revenue": 106696894,
"salaries_expense": 37970802,
"service_revenue": 66949145
}
],
"market_conditions": {
"gdp_growth": [
-0.017700875876581833,
-0.015650761484456516,
-0.006244054965240286,
-0.019358430060546182
],
"inflation_rate": [
0.01874741584877855,
0.018749998927644566,
0.025328246062738067,
0.015982764977151745
],
"interest_rate": [
0.038704108843177425,
0.04157919136048868,
0.04469672447988003,
0.04385934663758838
],
"year": 2004
},
"random_event": null,
"year": 2004
},
{
"advertising_kpis": [
{
"average_project_size": 75046,
"billable_hours_per_employee": 107,
"client_concentration": 0.17,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.7,
"gross_billings": 83739386,
"net_revenue": 65593191,
"new_client_acquisition": 2,
"organic_growth": -0.04,
"quarter": 1,
"revenue_per_employee": 81787
},
{
"average_project_size": 116669,
"billable_hours_per_employee": 143,
"client_concentration": 0.17,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.74,
"gross_billings": 81960534,
"net_revenue": 66384057,
"new_client_acquisition": 2,
"organic_growth": -0.04,
"quarter": 2,
"revenue_per_employee": 82773
},
{
"average_project_size": 159545,
"billable_hours_per_employee": 83,
"client_concentration": 0.19,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.71,
"gross_billings": 80755319,
"net_revenue": 67184459,
"new_client_acquisition": 2,
"organic_growth": 0.12,
"quarter": 3,
"revenue_per_employee": 83771
},
{
"average_project_size": 79931,
"billable_hours_per_employee": 148,
"client_concentration": 0.3,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.74,
"gross_billings": 86169459,
"net_revenue": 67994512,
"new_client_acquisition": 2,
"organic_growth": 0.09,
"quarter": 4,
"revenue_per_employee": 84781
}
],
"balance_sheet": [
{
"assets": 87204657,
"current_assets": 35719610,
"current_liabilities": 27071111,
"equity": 48250042,
"fixed_assets": 51485047,
"liabilities": 49979334,
"long_term_liabilities": 22908223,
"quarter": 1
},
{
"assets": 89597257,
"current_assets": 36514641,
"current_liabilities": 25231032,
"equity": 49998028,
"fixed_assets": 53082616,
"liabilities": 51058186,
"long_term_liabilities": 25827154,
"quarter": 2
},
{
"assets": 92055502,
"current_assets": 37626175,
"current_liabilities": 22702772,
"equity": 51745894,
"fixed_assets": 54429327,
"liabilities": 52160327,
"long_term_liabilities": 29457555,
"quarter": 3
},
{
"assets": 94581193,
"current_assets": 41176932,
"current_liabilities": 30516035,
"equity": 52508840,
"fixed_assets": 53404261,
"liabilities": 53286259,
"long_term_liabilities": 22770224,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -32912,
"financing_cash_flow": 131907,
"investing_cash_flow": -262078,
"net_cash_flow": 13495865,
"operating_cash_flow": 13775760,
"quarter": 1
},
{
"change_in_working_capital": 77787,
"financing_cash_flow": 155636,
"investing_cash_flow": -296288,
"net_cash_flow": 14556416,
"operating_cash_flow": 14759241,
"quarter": 2
},
{
"change_in_working_capital": -69245,
"financing_cash_flow": -18630,
"investing_cash_flow": -496343,
"net_cash_flow": 14871290,
"operating_cash_flow": 15350431,
"quarter": 3
},
{
"change_in_working_capital": -38891,
"financing_cash_flow": -193219,
"investing_cash_flow": -141581,
"net_cash_flow": 13492916,
"operating_cash_flow": 13857228,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7521753224715969,
"current_ratio": 1.3194733677535435,
"debt_to_equity_ratio": 1.035840217506961,
"profit_margin": 0.16807718654821963,
"quarter": 1,
"return_on_assets": 0.12642351199202584,
"return_on_equity": 0.22849138659817125
},
{
"asset_turnover_ratio": 0.7409161755922952,
"current_ratio": 1.447211552821145,
"debt_to_equity_ratio": 1.0212039962856134,
"profit_margin": 0.17261609967586042,
"quarter": 2,
"return_on_assets": 0.12789406041749693,
"return_on_equity": 0.22918817918178694
},
{
"asset_turnover_ratio": 0.7298255676233236,
"current_ratio": 1.6573383637909944,
"debt_to_equity_ratio": 1.0080090026080137,
"profit_margin": 0.17639077811134865,
"quarter": 3,
"return_on_assets": 0.12873449975863474,
"return_on_equity": 0.22901757190628497
},
{
"asset_turnover_ratio": 0.7189009764340781,
"current_ratio": 1.3493539380197985,
"debt_to_equity_ratio": 1.0148054879902126,
"profit_margin": 0.16492369266507861,
"quarter": 4,
"return_on_assets": 0.11856380369403884,
"return_on_equity": 0.21356224970881094
}
],
"income_statement": [
{
"depreciation": 2751041,
"expenses": 50359250,
"income_tax": 4209222,
"marketing_expense": 7421938,
"net_income": 15233941,
"net_profit": 11024719,
"operational_expense": 25358663,
"product_revenue": 19018958,
"quarter": 1,
"rd_expense": 9422195,
"revenue": 65593191,
"salaries_expense": 18521431,
"service_revenue": 46574233
},
{
"depreciation": 3300284,
"expenses": 51072142,
"income_tax": 3852958,
"marketing_expense": 9360816,
"net_income": 15311915,
"net_profit": 11458957,
"operational_expense": 27969369,
"product_revenue": 24068037,
"quarter": 2,
"rd_expense": 6004373,
"revenue": 66384057,
"salaries_expense": 18860505,
"service_revenue": 42316020
},
{
"depreciation": 3499712,
"expenses": 51795126,
"income_tax": 3538614,
"marketing_expense": 6417376,
"net_income": 15389333,
"net_profit": 11850719,
"operational_expense": 32789981,
"product_revenue": 26744186,
"quarter": 3,
"rd_expense": 9359510,
"revenue": 67184459,
"salaries_expense": 22763322,
"service_revenue": 40440273
},
{
"depreciation": 2643322,
"expenses": 52528345,
"income_tax": 4252261,
"marketing_expense": 9156793,
"net_income": 15466167,
"net_profit": 11213906,
"operational_expense": 33757175,
"product_revenue": 19663469,
"quarter": 4,
"rd_expense": 9838698,
"revenue": 67994512,
"salaries_expense": 20064442,
"service_revenue": 48331043
}
],
"market_conditions": {
"gdp_growth": [
-0.024984272133269828,
-0.020213122953511325,
-0.017656762221384476,
-0.024258165502871867
],
"inflation_rate": [
0.034708294061195535,
0.03853810761413012,
0.030968914603345197,
0.03900393527600898
],
"interest_rate": [
0.051547246280876,
0.0479539841825547,
0.05261424332665459,
0.04463530951635592
],
"year": 2005
},
"random_event": null,
"year": 2005
},
{
"advertising_kpis": [
{
"average_project_size": 100406,
"billable_hours_per_employee": 142,
"client_concentration": 0.19,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.61,
"gross_billings": 64270028,
"net_revenue": 56285946,
"new_client_acquisition": 2,
"organic_growth": 0.06,
"quarter": 1,
"revenue_per_employee": 70182
},
{
"average_project_size": 73881,
"billable_hours_per_employee": 143,
"client_concentration": 0.37,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.65,
"gross_billings": 73607259,
"net_revenue": 57405935,
"new_client_acquisition": 4,
"organic_growth": -0.05,
"quarter": 2,
"revenue_per_employee": 71578
},
{
"average_project_size": 140659,
"billable_hours_per_employee": 84,
"client_concentration": 0.34,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.63,
"gross_billings": 72588295,
"net_revenue": 58548209,
"new_client_acquisition": 4,
"organic_growth": -0.02,
"quarter": 3,
"revenue_per_employee": 73003
},
{
"average_project_size": 131591,
"billable_hours_per_employee": 130,
"client_concentration": 0.37,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.71,
"gross_billings": 66635419,
"net_revenue": 59713213,
"new_client_acquisition": 5,
"organic_growth": 0.07,
"quarter": 4,
"revenue_per_employee": 74455
}
],
"balance_sheet": [
{
"assets": 73347583,
"current_assets": 26359286,
"current_liabilities": 17141614,
"equity": 49156529,
"fixed_assets": 46988297,
"liabilities": 34852343,
"long_term_liabilities": 17710729,
"quarter": 1
},
{
"assets": 75947728,
"current_assets": 23196964,
"current_liabilities": 15705231,
"equity": 50576172,
"fixed_assets": 52750764,
"liabilities": 35844174,
"long_term_liabilities": 20138943,
"quarter": 2
},
{
"assets": 78640046,
"current_assets": 35037055,
"current_liabilities": 20802420,
"equity": 51560457,
"fixed_assets": 43602991,
"liabilities": 36864229,
"long_term_liabilities": 16061809,
"quarter": 3
},
{
"assets": 81427807,
"current_assets": 35808342,
"current_liabilities": 16418347,
"equity": 54017614,
"fixed_assets": 45619465,
"liabilities": 37913314,
"long_term_liabilities": 21494967,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -54502,
"financing_cash_flow": 21426,
"investing_cash_flow": -493742,
"net_cash_flow": 13227451,
"operating_cash_flow": 13278931,
"quarter": 1
},
{
"change_in_working_capital": 50051,
"financing_cash_flow": 173784,
"investing_cash_flow": -485412,
"net_cash_flow": 12942074,
"operating_cash_flow": 13530531,
"quarter": 2
},
{
"change_in_working_capital": -61325,
"financing_cash_flow": 362,
"investing_cash_flow": -170976,
"net_cash_flow": 12550670,
"operating_cash_flow": 13016798,
"quarter": 3
},
{
"change_in_working_capital": 94721,
"financing_cash_flow": 39405,
"investing_cash_flow": -272082,
"net_cash_flow": 13774790,
"operating_cash_flow": 14023527,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7673865136087715,
"current_ratio": 1.5377365281939028,
"debt_to_equity_ratio": 0.7090074036757151,
"profit_margin": 0.1894129841932478,
"quarter": 1,
"return_on_assets": 0.1453529695722898,
"return_on_equity": 0.21688449564858414
},
{
"asset_turnover_ratio": 0.7558611233241895,
"current_ratio": 1.4770215095849275,
"debt_to_equity_ratio": 0.7087166264777809,
"profit_margin": 0.18243092809132017,
"quarter": 2,
"return_on_assets": 0.13789244623617972,
"return_on_equity": 0.2070662445548469
},
{
"asset_turnover_ratio": 0.7445088345955444,
"current_ratio": 1.684277838828367,
"debt_to_equity_ratio": 0.7149709514793479,
"profit_margin": 0.16712108136390647,
"quarter": 3,
"return_on_assets": 0.12442312152258914,
"return_on_equity": 0.18977023419323066
},
{
"asset_turnover_ratio": 0.7333270439175649,
"current_ratio": 2.1809955655097313,
"debt_to_equity_ratio": 0.7018694679850169,
"profit_margin": 0.17589274588188714,
"quarter": 4,
"return_on_assets": 0.12898690738410773,
"return_on_equity": 0.19443881767898893
}
],
"income_statement": [
{
"depreciation": 2617642,
"expenses": 42619208,
"income_tax": 3005449,
"marketing_expense": 5180445,
"net_income": 13666738,
"net_profit": 10661289,
"operational_expense": 22170798,
"product_revenue": 18807470,
"quarter": 1,
"rd_expense": 7414664,
"revenue": 56285946,
"salaries_expense": 18766113,
"service_revenue": 37478476
},
{
"depreciation": 3057913,
"expenses": 43677408,
"income_tax": 3255909,
"marketing_expense": 7385374,
"net_income": 13728527,
"net_profit": 10472618,
"operational_expense": 25841511,
"product_revenue": 14515202,
"quarter": 2,
"rd_expense": 6586880,
"revenue": 57405935,
"salaries_expense": 17630889,
"service_revenue": 42890733
},
{
"depreciation": 3232158,
"expenses": 44761882,
"income_tax": 4001687,
"marketing_expense": 8339622,
"net_income": 13786327,
"net_profit": 9784640,
"operational_expense": 31105037,
"product_revenue": 19758305,
"quarter": 3,
"rd_expense": 8854862,
"revenue": 58548209,
"salaries_expense": 17819126,
"service_revenue": 38789904
},
{
"depreciation": 3520406,
"expenses": 45873283,
"income_tax": 3336809,
"marketing_expense": 6654759,
"net_income": 13839930,
"net_profit": 10503121,
"operational_expense": 30096983,
"product_revenue": 22502210,
"quarter": 4,
"rd_expense": 6230818,
"revenue": 59713213,
"salaries_expense": 18524505,
"service_revenue": 37211003
}
],
"market_conditions": {
"gdp_growth": [
-0.0050280615089363274,
-0.005465836580564962,
-0.013140840643728505,
-0.004847053847141517
],
"inflation_rate": [
0.03506575602673772,
0.03790050320886381,
0.03125455935885064,
0.029034705676706442
],
"interest_rate": [
0.0528946034130082,
0.052430971302335705,
0.05596871700696528,
0.057083690191318245
],
"year": 2006
},
"random_event": null,
"year": 2006
},
{
"advertising_kpis": [
{
"average_project_size": 97279,
"billable_hours_per_employee": 80,
"client_concentration": 0.34,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.76,
"gross_billings": 36961658,
"net_revenue": 32767374,
"new_client_acquisition": 2,
"organic_growth": 0.01,
"quarter": 1,
"revenue_per_employee": 40857
},
{
"average_project_size": 117208,
"billable_hours_per_employee": 88,
"client_concentration": 0.21,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.7,
"gross_billings": 42524839,
"net_revenue": 33838440,
"new_client_acquisition": 3,
"organic_growth": 0.07,
"quarter": 2,
"revenue_per_employee": 42193
},
{
"average_project_size": 69736,
"billable_hours_per_employee": 110,
"client_concentration": 0.17,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.6,
"gross_billings": 40616632,
"net_revenue": 34944517,
"new_client_acquisition": 5,
"organic_growth": 0.09,
"quarter": 3,
"revenue_per_employee": 43572
},
{
"average_project_size": 96723,
"billable_hours_per_employee": 112,
"client_concentration": 0.38,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.78,
"gross_billings": 45656213,
"net_revenue": 36086749,
"new_client_acquisition": 4,
"organic_growth": 0.04,
"quarter": 4,
"revenue_per_employee": 44996
}
],
"balance_sheet": [
{
"assets": 44555255,
"current_assets": 16239037,
"current_liabilities": 14429511,
"equity": 23780953,
"fixed_assets": 28316218,
"liabilities": 26533101,
"long_term_liabilities": 12103590,
"quarter": 1
},
{
"assets": 45308383,
"current_assets": 22091926,
"current_liabilities": 14404234,
"equity": 24007021,
"fixed_assets": 23216457,
"liabilities": 26744005,
"long_term_liabilities": 12339771,
"quarter": 2
},
{
"assets": 46074242,
"current_assets": 16284612,
"current_liabilities": 15497882,
"equity": 24616238,
"fixed_assets": 29789630,
"liabilities": 26956585,
"long_term_liabilities": 11458703,
"quarter": 3
},
{
"assets": 46853046,
"current_assets": 21193723,
"current_liabilities": 12731563,
"equity": 25594743,
"fixed_assets": 25659323,
"liabilities": 27170855,
"long_term_liabilities": 14439292,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -34880,
"financing_cash_flow": -30149,
"investing_cash_flow": -484952,
"net_cash_flow": 7634883,
"operating_cash_flow": 7822660,
"quarter": 1
},
{
"change_in_working_capital": 63071,
"financing_cash_flow": 40747,
"investing_cash_flow": -158491,
"net_cash_flow": 7212483,
"operating_cash_flow": 7488762,
"quarter": 2
},
{
"change_in_working_capital": 58811,
"financing_cash_flow": -11243,
"investing_cash_flow": -214475,
"net_cash_flow": 7001231,
"operating_cash_flow": 7073593,
"quarter": 3
},
{
"change_in_working_capital": -91382,
"financing_cash_flow": -152538,
"investing_cash_flow": -269324,
"net_cash_flow": 6969416,
"operating_cash_flow": 7369972,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7354323075920001,
"current_ratio": 1.1254045268755122,
"debt_to_equity_ratio": 1.1157290878965196,
"profit_margin": 0.1757479558783075,
"quarter": 1,
"return_on_assets": 0.1292507247461607,
"return_on_equity": 0.24216014387648804
},
{
"asset_turnover_ratio": 0.7468472225106776,
"current_ratio": 1.533710574265872,
"debt_to_equity_ratio": 1.1140076480126377,
"profit_margin": 0.16084201872190326,
"quarter": 2,
"return_on_assets": 0.12012441494546384,
"return_on_equity": 0.22671046940809525
},
{
"asset_turnover_ratio": 0.758439324948634,
"current_ratio": 1.0507637108089996,
"debt_to_equity_ratio": 1.0950733008025029,
"profit_margin": 0.15735175277998548,
"quarter": 3,
"return_on_assets": 0.11934175715793653,
"return_on_equity": 0.22337210909319288
},
{
"asset_turnover_ratio": 0.7702113753714113,
"current_ratio": 1.664659947879141,
"debt_to_equity_ratio": 1.0615795204507426,
"profit_margin": 0.1638427446041205,
"quarter": 4,
"return_on_assets": 0.1261935456661665,
"return_on_equity": 0.23100650004573206
}
],
"income_statement": [
{
"depreciation": 2063861,
"expenses": 25458592,
"income_tax": 1549983,
"marketing_expense": 3817076,
"net_income": 7308782,
"net_profit": 5758799,
"operational_expense": 15496690,
"product_revenue": 8544113,
"quarter": 1,
"rd_expense": 3299584,
"revenue": 32767374,
"salaries_expense": 11545943,
"service_revenue": 24223261
},
{
"depreciation": 2046119,
"expenses": 26347032,
"income_tax": 2048765,
"marketing_expense": 3855377,
"net_income": 7491408,
"net_profit": 5442643,
"operational_expense": 15304739,
"product_revenue": 11386640,
"quarter": 2,
"rd_expense": 4282441,
"revenue": 33838440,
"salaries_expense": 11473193,
"service_revenue": 22451800
},
{
"depreciation": 1575012,
"expenses": 27266477,
"income_tax": 2179459,
"marketing_expense": 5167742,
"net_income": 7678040,
"net_profit": 5498581,
"operational_expense": 18546190,
"product_revenue": 12948155,
"quarter": 3,
"rd_expense": 3835074,
"revenue": 34944517,
"salaries_expense": 10983719,
"service_revenue": 21996362
},
{
"depreciation": 1457420,
"expenses": 28218008,
"income_tax": 1956189,
"marketing_expense": 2878341,
"net_income": 7868741,
"net_profit": 5912552,
"operational_expense": 15932990,
"product_revenue": 9829423,
"quarter": 4,
"rd_expense": 3445453,
"revenue": 36086749,
"salaries_expense": 10260790,
"service_revenue": 26257326
}
],
"market_conditions": {
"gdp_growth": [
0.005715892968248532,
0.011179399387698156,
-0.0005759704074455672,
0.012468563210514602
],
"inflation_rate": [
0.032794834996245976,
0.03138061537171372,
0.03258884077318162,
0.027911712301773323
],
"interest_rate": [
0.0572077156144744,
0.061638516092929335,
0.05852248760912238,
0.05551050484392351
],
"year": 2007
},
"random_event": null,
"year": 2007
},
{
"advertising_kpis": [
{
"average_project_size": 156028,
"billable_hours_per_employee": 114,
"client_concentration": 0.26,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.64,
"gross_billings": 72044599,
"net_revenue": 58785816,
"new_client_acquisition": 2,
"organic_growth": 0.02,
"quarter": 1,
"revenue_per_employee": 73299
},
{
"average_project_size": 179594,
"billable_hours_per_employee": 121,
"client_concentration": 0.2,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.68,
"gross_billings": 78382701,
"net_revenue": 60715394,
"new_client_acquisition": 5,
"organic_growth": 0.08,
"quarter": 2,
"revenue_per_employee": 75705
},
{
"average_project_size": 81365,
"billable_hours_per_employee": 143,
"client_concentration": 0.38,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.72,
"gross_billings": 73856042,
"net_revenue": 62708308,
"new_client_acquisition": 1,
"organic_growth": 0.12,
"quarter": 3,
"revenue_per_employee": 78190
},
{
"average_project_size": 145134,
"billable_hours_per_employee": 93,
"client_concentration": 0.15,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.7,
"gross_billings": 72258019,
"net_revenue": 64766637,
"new_client_acquisition": 1,
"organic_growth": -0.03,
"quarter": 4,
"revenue_per_employee": 80756
}
],
"balance_sheet": [
{
"assets": 72521172,
"current_assets": 26099485,
"current_liabilities": 18221074,
"equity": 57193520,
"fixed_assets": 46421687,
"liabilities": 32789061,
"long_term_liabilities": 14567987,
"quarter": 1
},
{
"assets": 73990068,
"current_assets": 26433372,
"current_liabilities": 13642460,
"equity": 58965611,
"fixed_assets": 47556696,
"liabilities": 33525581,
"long_term_liabilities": 19883121,
"quarter": 2
},
{
"assets": 75488716,
"current_assets": 29539752,
"current_liabilities": 15612595,
"equity": 59849254,
"fixed_assets": 45948964,
"liabilities": 34278644,
"long_term_liabilities": 18666049,
"quarter": 3
},
{
"assets": 77017719,
"current_assets": 24561377,
"current_liabilities": 18709396,
"equity": 61927158,
"fixed_assets": 52456342,
"liabilities": 35048623,
"long_term_liabilities": 16339227,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 47942,
"financing_cash_flow": -152025,
"investing_cash_flow": -146448,
"net_cash_flow": 20298453,
"operating_cash_flow": 20353117,
"quarter": 1
},
{
"change_in_working_capital": -31904,
"financing_cash_flow": 22875,
"investing_cash_flow": -119050,
"net_cash_flow": 21469611,
"operating_cash_flow": 21717875,
"quarter": 2
},
{
"change_in_working_capital": 83821,
"financing_cash_flow": 78736,
"investing_cash_flow": -470693,
"net_cash_flow": 21249974,
"operating_cash_flow": 21428887,
"quarter": 3
},
{
"change_in_working_capital": 45564,
"financing_cash_flow": 198963,
"investing_cash_flow": -412273,
"net_cash_flow": 21650180,
"operating_cash_flow": 22105027,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8106021231978987,
"current_ratio": 1.4323790683249515,
"debt_to_equity_ratio": 0.57330027947222,
"profit_margin": 0.2970343900644332,
"quarter": 1,
"return_on_assets": 0.2407767072490224,
"return_on_equity": 0.3053039749957688
},
{
"asset_turnover_ratio": 0.8205884335719221,
"current_ratio": 1.9375810520976422,
"debt_to_equity_ratio": 0.5685615807491591,
"profit_margin": 0.30471883292069224,
"quarter": 2,
"return_on_assets": 0.2500487497862551,
"return_on_equity": 0.3137612531480425
},
{
"asset_turnover_ratio": 0.8306977694520595,
"current_ratio": 1.892046261367825,
"debt_to_equity_ratio": 0.572749728843738,
"profit_margin": 0.2972362449964365,
"quarter": 3,
"return_on_assets": 0.24691348571884572,
"return_on_equity": 0.31143549425027084
},
{
"asset_turnover_ratio": 0.840931643275491,
"current_ratio": 1.3127829995153237,
"debt_to_equity_ratio": 0.565965307175892,
"profit_margin": 0.30815344017321755,
"quarter": 4,
"return_on_assets": 0.25913597882585954,
"return_on_equity": 0.32228286658980865
}
],
"income_statement": [
{
"depreciation": 2891708,
"expenses": 36022172,
"income_tax": 5302235,
"marketing_expense": 4132148,
"net_income": 22763644,
"net_profit": 17461409,
"operational_expense": 21419739,
"product_revenue": 13176352,
"quarter": 1,
"rd_expense": 6363816,
"revenue": 58785816,
"salaries_expense": 15868114,
"service_revenue": 45609464
},
{
"depreciation": 3216751,
"expenses": 36965384,
"income_tax": 5248886,
"marketing_expense": 4870279,
"net_income": 23750010,
"net_profit": 18501124,
"operational_expense": 24926338,
"product_revenue": 14637602,
"quarter": 2,
"rd_expense": 6879535,
"revenue": 60715394,
"salaries_expense": 16366110,
"service_revenue": 46077792
},
{
"depreciation": 2789705,
"expenses": 37933293,
"income_tax": 6135833,
"marketing_expense": 4933049,
"net_income": 24775015,
"net_profit": 18639182,
"operational_expense": 20968591,
"product_revenue": 21438756,
"quarter": 3,
"rd_expense": 5768768,
"revenue": 62708308,
"salaries_expense": 17748774,
"service_revenue": 41269552
},
{
"depreciation": 2146965,
"expenses": 38926547,
"income_tax": 5882028,
"marketing_expense": 6383345,
"net_income": 25840090,
"net_profit": 19958062,
"operational_expense": 24725650,
"product_revenue": 18093155,
"quarter": 4,
"rd_expense": 6675972,
"revenue": 64766637,
"salaries_expense": 11756677,
"service_revenue": 46673482
}
],
"market_conditions": {
"gdp_growth": [
0.001825236404859521,
0.008918516187690654,
0.0024629106645658438,
0.013093088306707622
],
"inflation_rate": [
0.028685958391608424,
0.02828090189757904,
0.033862021975595596,
0.03285219625630214
],
"interest_rate": [
0.053482046026271796,
0.047302495714434206,
0.04740610826106874,
0.048308511786595384
],
"year": 2008
},
"random_event": {
"description": "Booth, English and Watson Industry Recognition in 2008",
"impact": 0.02,
"type": "Industry Recognition"
},
"year": 2008
},
{
"advertising_kpis": [
{
"average_project_size": 150318,
"billable_hours_per_employee": 148,
"client_concentration": 0.22,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.78,
"gross_billings": 24845161,
"net_revenue": 20641938,
"new_client_acquisition": 3,
"organic_growth": 0.1,
"quarter": 1,
"revenue_per_employee": 25738
},
{
"average_project_size": 172366,
"billable_hours_per_employee": 111,
"client_concentration": 0.14,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.67,
"gross_billings": 26838210,
"net_revenue": 21523560,
"new_client_acquisition": 4,
"organic_growth": -0.02,
"quarter": 2,
"revenue_per_employee": 26837
},
{
"average_project_size": 167877,
"billable_hours_per_employee": 94,
"client_concentration": 0.17,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.77,
"gross_billings": 28039967,
"net_revenue": 22442837,
"new_client_acquisition": 5,
"organic_growth": 0.09,
"quarter": 3,
"revenue_per_employee": 27984
},
{
"average_project_size": 157238,
"billable_hours_per_employee": 107,
"client_concentration": 0.17,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.63,
"gross_billings": 28071969,
"net_revenue": 23401376,
"new_client_acquisition": 4,
"organic_growth": 0.13,
"quarter": 4,
"revenue_per_employee": 29179
}
],
"balance_sheet": [
{
"assets": 22912796,
"current_assets": 7126620,
"current_liabilities": 5218828,
"equity": 15306185,
"fixed_assets": 15786176,
"liabilities": 11054898,
"long_term_liabilities": 5836070,
"quarter": 1
},
{
"assets": 23584038,
"current_assets": 10889606,
"current_liabilities": 5450235,
"equity": 15760015,
"fixed_assets": 12694432,
"liabilities": 11199122,
"long_term_liabilities": 5748887,
"quarter": 2
},
{
"assets": 24274943,
"current_assets": 9816899,
"current_liabilities": 6033270,
"equity": 16604593,
"fixed_assets": 14458044,
"liabilities": 11345227,
"long_term_liabilities": 5311957,
"quarter": 3
},
{
"assets": 24986089,
"current_assets": 11728953,
"current_liabilities": 6431921,
"equity": 17278990,
"fixed_assets": 13257136,
"liabilities": 11493239,
"long_term_liabilities": 5061318,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 20467,
"financing_cash_flow": 115719,
"investing_cash_flow": -447216,
"net_cash_flow": 4499973,
"operating_cash_flow": 4544997,
"quarter": 1
},
{
"change_in_working_capital": 67177,
"financing_cash_flow": -102775,
"investing_cash_flow": -243759,
"net_cash_flow": 4200793,
"operating_cash_flow": 4620879,
"quarter": 2
},
{
"change_in_working_capital": 55804,
"financing_cash_flow": 162414,
"investing_cash_flow": -285855,
"net_cash_flow": 4508371,
"operating_cash_flow": 4697852,
"quarter": 3
},
{
"change_in_working_capital": 24311,
"financing_cash_flow": -100345,
"investing_cash_flow": -250708,
"net_cash_flow": 5208715,
"operating_cash_flow": 5390325,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9008912749015877,
"current_ratio": 1.3655594704404896,
"debt_to_equity_ratio": 0.722250384403429,
"profit_margin": 0.16705248315347135,
"quarter": 1,
"return_on_assets": 0.1504961245236068,
"return_on_equity": 0.2252871633264592
},
{
"asset_turnover_ratio": 0.9126325186552023,
"current_ratio": 1.9980066914545886,
"debt_to_equity_ratio": 0.7106035114814294,
"profit_margin": 0.1568095147828705,
"quarter": 2,
"return_on_assets": 0.14310946242539127,
"return_on_equity": 0.21415582409026895
},
{
"asset_turnover_ratio": 0.924526867066176,
"current_ratio": 1.6271274118347099,
"debt_to_equity_ratio": 0.6832583611052677,
"profit_margin": 0.16374387070582921,
"quarter": 3,
"return_on_assets": 0.15138560778494928,
"return_on_equity": 0.22131689707781455
},
{
"asset_turnover_ratio": 0.9365761884543035,
"current_ratio": 1.8235536475028222,
"debt_to_equity_ratio": 0.6651568754886715,
"profit_margin": 0.16179134081688187,
"quarter": 4,
"return_on_assets": 0.1515299173071864,
"return_on_equity": 0.21911813132596292
}
],
"income_statement": [
{
"depreciation": 1096710,
"expenses": 16085847,
"income_tax": 1107804,
"marketing_expense": 2573947,
"net_income": 4556091,
"net_profit": 3448287,
"operational_expense": 9571354,
"product_revenue": 6969358,
"quarter": 1,
"rd_expense": 2285567,
"revenue": 20641938,
"salaries_expense": 7717076,
"service_revenue": 13672580
},
{
"depreciation": 1245780,
"expenses": 16729794,
"income_tax": 1418667,
"marketing_expense": 2878275,
"net_income": 4793766,
"net_profit": 3375099,
"operational_expense": 8911106,
"product_revenue": 6218024,
"quarter": 2,
"rd_expense": 2965299,
"revenue": 21523560,
"salaries_expense": 5258701,
"service_revenue": 15305536
},
{
"depreciation": 1022975,
"expenses": 17399521,
"income_tax": 1368439,
"marketing_expense": 2772798,
"net_income": 5043316,
"net_profit": 3674877,
"operational_expense": 11277270,
"product_revenue": 5998838,
"quarter": 3,
"rd_expense": 2487049,
"revenue": 22442837,
"salaries_expense": 7229523,
"service_revenue": 16443999
},
{
"depreciation": 1604185,
"expenses": 18096058,
"income_tax": 1519178,
"marketing_expense": 2494111,
"net_income": 5305318,
"net_profit": 3786140,
"operational_expense": 12043223,
"product_revenue": 5238901,
"quarter": 4,
"rd_expense": 1845113,
"revenue": 23401376,
"salaries_expense": 7193881,
"service_revenue": 18162475
}
],
"market_conditions": {
"gdp_growth": [
0.004037995459513299,
0.007924534552324851,
0.016192698289825308,
0.011242636540723775
],
"inflation_rate": [
0.040671621885670944,
0.040406156753996475,
0.041512931643661634,
0.037484202084858406
],
"interest_rate": [
0.04073890392002487,
0.039085853205284515,
0.03654815075787153,
0.04234840930940844
],
"year": 2009
},
"random_event": {
"description": "Booth, English and Watson Industry Recognition in 2009",
"impact": 0.07,
"type": "Industry Recognition"
},
"year": 2009
},
{
"advertising_kpis": [
{
"average_project_size": 181982,
"billable_hours_per_employee": 96,
"client_concentration": 0.15,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.67,
"gross_billings": 87147811,
"net_revenue": 69950091,
"new_client_acquisition": 5,
"organic_growth": 0.13,
"quarter": 1,
"revenue_per_employee": 87220
},
{
"average_project_size": 108945,
"billable_hours_per_employee": 124,
"client_concentration": 0.19,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.69,
"gross_billings": 87564484,
"net_revenue": 71346202,
"new_client_acquisition": 3,
"organic_growth": 0.01,
"quarter": 2,
"revenue_per_employee": 88960
},
{
"average_project_size": 145042,
"billable_hours_per_employee": 144,
"client_concentration": 0.36,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.7,
"gross_billings": 80745428,
"net_revenue": 72770177,
"new_client_acquisition": 2,
"organic_growth": -0.05,
"quarter": 3,
"revenue_per_employee": 90736
},
{
"average_project_size": 142497,
"billable_hours_per_employee": 96,
"client_concentration": 0.24,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.79,
"gross_billings": 88616794,
"net_revenue": 74222573,
"new_client_acquisition": 2,
"organic_growth": -0.01,
"quarter": 4,
"revenue_per_employee": 92547
}
],
"balance_sheet": [
{
"assets": 99034667,
"current_assets": 30503597,
"current_liabilities": 23810871,
"equity": 69240714,
"fixed_assets": 68531070,
"liabilities": 42876808,
"long_term_liabilities": 19065937,
"quarter": 1
},
{
"assets": 100615276,
"current_assets": 43603422,
"current_liabilities": 20539307,
"equity": 70249791,
"fixed_assets": 57011854,
"liabilities": 43840692,
"long_term_liabilities": 23301385,
"quarter": 2
},
{
"assets": 102221112,
"current_assets": 43932993,
"current_liabilities": 21233784,
"equity": 72153669,
"fixed_assets": 58288119,
"liabilities": 44826245,
"long_term_liabilities": 23592461,
"quarter": 3
},
{
"assets": 103852577,
"current_assets": 35409511,
"current_liabilities": 23678897,
"equity": 72734344,
"fixed_assets": 68443066,
"liabilities": 45833954,
"long_term_liabilities": 22155057,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 61817,
"financing_cash_flow": -181038,
"investing_cash_flow": -118098,
"net_cash_flow": 17637716,
"operating_cash_flow": 18168585,
"quarter": 1
},
{
"change_in_working_capital": 1580,
"financing_cash_flow": -138518,
"investing_cash_flow": -364789,
"net_cash_flow": 18227622,
"operating_cash_flow": 18760822,
"quarter": 2
},
{
"change_in_working_capital": 82683,
"financing_cash_flow": -79592,
"investing_cash_flow": -396214,
"net_cash_flow": 18616488,
"operating_cash_flow": 18926010,
"quarter": 3
},
{
"change_in_working_capital": -23486,
"financing_cash_flow": 182468,
"investing_cash_flow": -367804,
"net_cash_flow": 17867153,
"operating_cash_flow": 18176817,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7063192427354756,
"current_ratio": 1.2810785880113331,
"debt_to_equity_ratio": 0.6192427189586751,
"profit_margin": 0.1870312792016239,
"quarter": 1,
"return_on_assets": 0.13210379149353832,
"return_on_equity": 0.18894743055364796
},
{
"asset_turnover_ratio": 0.7090991034005611,
"current_ratio": 2.1229256663820255,
"debt_to_equity_ratio": 0.6240686466953332,
"profit_margin": 0.1888706984010165,
"quarter": 2,
"return_on_assets": 0.1339280428947986,
"return_on_equity": 0.19181846391543
},
{
"asset_turnover_ratio": 0.7118898980476753,
"current_ratio": 2.0690138413388777,
"debt_to_equity_ratio": 0.6212607843961476,
"profit_margin": 0.202813880746779,
"quarter": 3,
"return_on_assets": 0.14438115288747788,
"return_on_equity": 0.2045467985834511
},
{
"asset_turnover_ratio": 0.7146916826146741,
"current_ratio": 1.4954037343884725,
"debt_to_equity_ratio": 0.6301555974712578,
"profit_margin": 0.19826476508703086,
"quarter": 4,
"return_on_assets": 0.14169817856325317,
"return_on_equity": 0.2023214920313298
}
],
"income_statement": [
{
"depreciation": 5085730,
"expenses": 52187548,
"income_tax": 4679688,
"marketing_expense": 6342377,
"net_income": 17762543,
"net_profit": 13082855,
"operational_expense": 35181812,
"product_revenue": 26073056,
"quarter": 1,
"rd_expense": 10158278,
"revenue": 69950091,
"salaries_expense": 24416029,
"service_revenue": 43877035
},
{
"depreciation": 5285615,
"expenses": 52935662,
"income_tax": 4935333,
"marketing_expense": 6529649,
"net_income": 18410540,
"net_profit": 13475207,
"operational_expense": 35436816,
"product_revenue": 18215230,
"quarter": 2,
"rd_expense": 7061498,
"revenue": 71346202,
"salaries_expense": 19531921,
"service_revenue": 53130972
},
{
"depreciation": 4167208,
"expenses": 53694501,
"income_tax": 4316874,
"marketing_expense": 8758130,
"net_income": 19075676,
"net_profit": 14758802,
"operational_expense": 27656518,
"product_revenue": 16717132,
"quarter": 3,
"rd_expense": 6666205,
"revenue": 72770177,
"salaries_expense": 25013541,
"service_revenue": 56053045
},
{
"depreciation": 3461096,
"expenses": 54464218,
"income_tax": 5042634,
"marketing_expense": 7037218,
"net_income": 19758355,
"net_profit": 14715721,
"operational_expense": 32655223,
"product_revenue": 23643733,
"quarter": 4,
"rd_expense": 7403708,
"revenue": 74222573,
"salaries_expense": 26975732,
"service_revenue": 50578840
}
],
"market_conditions": {
"gdp_growth": [
-0.013614483876589437,
-0.019009670697297146,
-0.018727441863591134,
-0.009484096733258186
],
"inflation_rate": [
0.032950965514284274,
0.03448715489249175,
0.033903278960474986,
0.032358758454920214
],
"interest_rate": [
0.04292154357506465,
0.050343108260383664,
0.04593124895320093,
0.04252019038930733
],
"year": 2010
},
"random_event": null,
"year": 2010
},
{
"advertising_kpis": [
{
"average_project_size": 59567,
"billable_hours_per_employee": 136,
"client_concentration": 0.27,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.73,
"gross_billings": 99218399,
"net_revenue": 86568243,
"new_client_acquisition": 3,
"organic_growth": 0.04,
"quarter": 1,
"revenue_per_employee": 107940
},
{
"average_project_size": 124074,
"billable_hours_per_employee": 101,
"client_concentration": 0.2,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.61,
"gross_billings": 101536978,
"net_revenue": 87324502,
"new_client_acquisition": 1,
"organic_growth": 0.11,
"quarter": 2,
"revenue_per_employee": 108883
},
{
"average_project_size": 79858,
"billable_hours_per_employee": 119,
"client_concentration": 0.34,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.74,
"gross_billings": 103033751,
"net_revenue": 88087367,
"new_client_acquisition": 4,
"organic_growth": 0.01,
"quarter": 3,
"revenue_per_employee": 109835
},
{
"average_project_size": 115190,
"billable_hours_per_employee": 153,
"client_concentration": 0.25,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.69,
"gross_billings": 99983649,
"net_revenue": 88856897,
"new_client_acquisition": 4,
"organic_growth": 0.07,
"quarter": 4,
"revenue_per_employee": 110794
}
],
"balance_sheet": [
{
"assets": 91786857,
"current_assets": 30093006,
"current_liabilities": 23846383,
"equity": 65856399,
"fixed_assets": 61693851,
"liabilities": 43304912,
"long_term_liabilities": 19458529,
"quarter": 1
},
{
"assets": 93175591,
"current_assets": 46156676,
"current_liabilities": 24415330,
"equity": 65912055,
"fixed_assets": 47018915,
"liabilities": 44515494,
"long_term_liabilities": 20100164,
"quarter": 2
},
{
"assets": 94585337,
"current_assets": 35958391,
"current_liabilities": 24726591,
"equity": 66997301,
"fixed_assets": 58626946,
"liabilities": 45759918,
"long_term_liabilities": 21033327,
"quarter": 3
},
{
"assets": 96016412,
"current_assets": 39608778,
"current_liabilities": 25091865,
"equity": 67886641,
"fixed_assets": 56407634,
"liabilities": 47039130,
"long_term_liabilities": 21947265,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 96968,
"financing_cash_flow": -138340,
"investing_cash_flow": -114790,
"net_cash_flow": 20271922,
"operating_cash_flow": 20679776,
"quarter": 1
},
{
"change_in_working_capital": 7391,
"financing_cash_flow": 129581,
"investing_cash_flow": -391511,
"net_cash_flow": 21680536,
"operating_cash_flow": 21960987,
"quarter": 2
},
{
"change_in_working_capital": 56709,
"financing_cash_flow": 95359,
"investing_cash_flow": -423837,
"net_cash_flow": 21168325,
"operating_cash_flow": 21480362,
"quarter": 3
},
{
"change_in_working_capital": -46471,
"financing_cash_flow": 133984,
"investing_cash_flow": -392862,
"net_cash_flow": 23754973,
"operating_cash_flow": 24194962,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9431442129018537,
"current_ratio": 1.261952640784139,
"debt_to_equity_ratio": 0.6575657439150294,
"profit_margin": 0.20070239845343749,
"quarter": 1,
"return_on_assets": 0.1892913056168815,
"return_on_equity": 0.26382332262047914
},
{
"asset_turnover_ratio": 0.9372036287915791,
"current_ratio": 1.890479301324209,
"debt_to_equity_ratio": 0.6753771218330243,
"profit_margin": 0.19756148165608778,
"quarter": 2,
"return_on_assets": 0.18515533751752644,
"return_on_equity": 0.2617420743443669
},
{
"asset_turnover_ratio": 0.9313004509356455,
"current_ratio": 1.4542397292048872,
"debt_to_equity_ratio": 0.6830113648906543,
"profit_margin": 0.20629384915092308,
"quarter": 3,
"return_on_assets": 0.1921215547395047,
"return_on_equity": 0.2712330456416446
},
{
"asset_turnover_ratio": 0.925434466349357,
"current_ratio": 1.5785505780459126,
"debt_to_equity_ratio": 0.6929070183336954,
"profit_margin": 0.21280687980810314,
"quarter": 4,
"return_on_assets": 0.19693882125068368,
"return_on_equity": 0.27854315254749457
}
],
"income_statement": [
{
"depreciation": 3305322,
"expenses": 62234149,
"income_tax": 6959640,
"marketing_expense": 7165595,
"net_income": 24334094,
"net_profit": 17374454,
"operational_expense": 43330682,
"product_revenue": 29272094,
"quarter": 1,
"rd_expense": 7027972,
"revenue": 86568243,
"salaries_expense": 18814052,
"service_revenue": 57296149
},
{
"depreciation": 4709029,
"expenses": 62779291,
"income_tax": 7293253,
"marketing_expense": 6950623,
"net_income": 24545211,
"net_profit": 17251958,
"operational_expense": 39729453,
"product_revenue": 23662899,
"quarter": 2,
"rd_expense": 6962142,
"revenue": 87324502,
"salaries_expense": 19619370,
"service_revenue": 63661603
},
{
"depreciation": 3308480,
"expenses": 63329209,
"income_tax": 6586276,
"marketing_expense": 7413753,
"net_income": 24758158,
"net_profit": 18171882,
"operational_expense": 36671092,
"product_revenue": 32796269,
"quarter": 3,
"rd_expense": 12095953,
"revenue": 88087367,
"salaries_expense": 28249772,
"service_revenue": 55291098
},
{
"depreciation": 5285603,
"expenses": 63883944,
"income_tax": 6063594,
"marketing_expense": 6594620,
"net_income": 24972953,
"net_profit": 18909359,
"operational_expense": 37096289,
"product_revenue": 32725227,
"quarter": 4,
"rd_expense": 10583349,
"revenue": 88856897,
"salaries_expense": 31347374,
"service_revenue": 56131670
}
],
"market_conditions": {
"gdp_growth": [
-0.002396099717714411,
-0.006936663469954056,
-0.017006066723428415,
-0.018004806792487893
],
"inflation_rate": [
0.0353941721208459,
0.04055677390842671,
0.03997495359669323,
0.04264967566617365
],
"interest_rate": [
0.05800799503458598,
0.05896701804053773,
0.05544866985553316,
0.05910955076746734
],
"year": 2011
},
"random_event": {
"description": "Booth, English and Watson Economic Slowdown Impact in 2011",
"impact": -0.03,
"type": "Economic Slowdown Impact"
},
"year": 2011
}
] |
{
"advertising_type": "Branding Services",
"financial_health": "Distressed",
"founding_year": 1994,
"industry": "Advertising",
"location": "Kristenside",
"name": "Jones Inc",
"num_employees": 434,
"region": "North America",
"revenue_size": "Medium",
"website": "www.jonesinc.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 141366,
"billable_hours_per_employee": 99,
"client_concentration": 0.25,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.71,
"gross_billings": 19895033,
"net_revenue": 16461917,
"new_client_acquisition": 3,
"organic_growth": 0.01,
"quarter": 1,
"revenue_per_employee": 37931
},
{
"average_project_size": 158102,
"billable_hours_per_employee": 137,
"client_concentration": 0.39,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.6,
"gross_billings": 20529847,
"net_revenue": 16144986,
"new_client_acquisition": 3,
"organic_growth": 0.06,
"quarter": 2,
"revenue_per_employee": 37200
},
{
"average_project_size": 109983,
"billable_hours_per_employee": 88,
"client_concentration": 0.39,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.77,
"gross_billings": 18801868,
"net_revenue": 15834157,
"new_client_acquisition": 3,
"organic_growth": -0.01,
"quarter": 3,
"revenue_per_employee": 36484
},
{
"average_project_size": 194412,
"billable_hours_per_employee": 160,
"client_concentration": 0.17,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.61,
"gross_billings": 20160138,
"net_revenue": 15529312,
"new_client_acquisition": 3,
"organic_growth": 0.14,
"quarter": 4,
"revenue_per_employee": 35782
}
],
"balance_sheet": [
{
"assets": 19661830,
"current_assets": 7260178,
"current_liabilities": 4937613,
"equity": 14975716,
"fixed_assets": 12401652,
"liabilities": 8555769,
"long_term_liabilities": 3618156,
"quarter": 1
},
{
"assets": 20175771,
"current_assets": 7960213,
"current_liabilities": 5102589,
"equity": 15648747,
"fixed_assets": 12215558,
"liabilities": 8666319,
"long_term_liabilities": 3563730,
"quarter": 2
},
{
"assets": 20703147,
"current_assets": 7336805,
"current_liabilities": 4012677,
"equity": 16038568,
"fixed_assets": 13366342,
"liabilities": 8778297,
"long_term_liabilities": 4765620,
"quarter": 3
},
{
"assets": 21244308,
"current_assets": 8641245,
"current_liabilities": 4434679,
"equity": 16574856,
"fixed_assets": 12603063,
"liabilities": 8891722,
"long_term_liabilities": 4457043,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 83779,
"financing_cash_flow": 192532,
"investing_cash_flow": -494543,
"net_cash_flow": 4400288,
"operating_cash_flow": 4821344,
"quarter": 1
},
{
"change_in_working_capital": 44787,
"financing_cash_flow": 171514,
"investing_cash_flow": -235962,
"net_cash_flow": 4571554,
"operating_cash_flow": 4908773,
"quarter": 2
},
{
"change_in_working_capital": 48045,
"financing_cash_flow": 197737,
"investing_cash_flow": -177716,
"net_cash_flow": 4483096,
"operating_cash_flow": 4779582,
"quarter": 3
},
{
"change_in_working_capital": -20740,
"financing_cash_flow": 22346,
"investing_cash_flow": -275178,
"net_cash_flow": 4738740,
"operating_cash_flow": 5077845,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8372525344792423,
"current_ratio": 1.4703821461908821,
"debt_to_equity_ratio": 0.5713095120126477,
"profit_margin": 0.23506709455526958,
"quarter": 1,
"return_on_assets": 0.19681052068907115,
"return_on_equity": 0.2583953248045035
},
{
"asset_turnover_ratio": 0.8002165567799119,
"current_ratio": 1.5600341316927544,
"debt_to_equity_ratio": 0.5538027421620402,
"profit_margin": 0.2563826936734414,
"quarter": 2,
"return_on_assets": 0.20516167634932017,
"return_on_equity": 0.2645128712222135
},
{
"asset_turnover_ratio": 0.7648188461396714,
"current_ratio": 1.8284065724701988,
"debt_to_equity_ratio": 0.5473242374256854,
"profit_margin": 0.2598002533384,
"quarter": 3,
"return_on_assets": 0.19870012998506942,
"return_on_equity": 0.25648910800515357
},
{
"asset_turnover_ratio": 0.7309869542467563,
"current_ratio": 1.9485615531586389,
"debt_to_equity_ratio": 0.5364584766226627,
"profit_margin": 0.2718903451743387,
"quarter": 4,
"return_on_assets": 0.1987482953080891,
"return_on_equity": 0.25473946802313097
}
],
"income_statement": [
{
"depreciation": 951689,
"expenses": 10944055,
"income_tax": 1648207,
"marketing_expense": 1436827,
"net_income": 5517862,
"net_profit": 3869655,
"operational_expense": 6424357,
"product_revenue": 5145381,
"quarter": 1,
"rd_expense": 1753976,
"revenue": 16461917,
"salaries_expense": 3294487,
"service_revenue": 11316536
},
{
"depreciation": 769478,
"expenses": 10694413,
"income_tax": 1311278,
"marketing_expense": 1857152,
"net_income": 5450573,
"net_profit": 4139295,
"operational_expense": 7292698,
"product_revenue": 5943575,
"quarter": 2,
"rd_expense": 1186499,
"revenue": 16144986,
"salaries_expense": 4672870,
"service_revenue": 10201411
},
{
"depreciation": 665864,
"expenses": 10450466,
"income_tax": 1269973,
"marketing_expense": 1721909,
"net_income": 5383691,
"net_profit": 4113718,
"operational_expense": 6932238,
"product_revenue": 6201483,
"quarter": 3,
"rd_expense": 1842267,
"revenue": 15834157,
"salaries_expense": 3733585,
"service_revenue": 9632674
},
{
"depreciation": 855575,
"expenses": 10212084,
"income_tax": 1094958,
"marketing_expense": 1381076,
"net_income": 5317228,
"net_profit": 4222270,
"operational_expense": 5784006,
"product_revenue": 4148001,
"quarter": 4,
"rd_expense": 1959853,
"revenue": 15529312,
"salaries_expense": 4826596,
"service_revenue": 11381311
}
],
"market_conditions": {
"gdp_growth": [
0.04068083393368711,
0.03137130115310396,
0.0324075121445658,
0.034825053225149
],
"inflation_rate": [
0.009366892601694404,
0.007892757006283103,
0.008752312721079358,
0.010043609836598393
],
"interest_rate": [
0.018522059345090068,
0.019514056458711272,
0.018941975455735297,
0.016388993552817505
],
"year": 1994
},
"random_event": {
"description": "Jones Inc Industry Recognition in 1994",
"impact": -0.03,
"type": "Industry Recognition"
},
"year": 1994
},
{
"advertising_kpis": [
{
"average_project_size": 141013,
"billable_hours_per_employee": 146,
"client_concentration": 0.25,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.69,
"gross_billings": 16359754,
"net_revenue": 13695670,
"new_client_acquisition": 2,
"organic_growth": 0.13,
"quarter": 1,
"revenue_per_employee": 31557
},
{
"average_project_size": 181182,
"billable_hours_per_employee": 123,
"client_concentration": 0.3,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.67,
"gross_billings": 15634718,
"net_revenue": 13502455,
"new_client_acquisition": 3,
"organic_growth": 0.14,
"quarter": 2,
"revenue_per_employee": 31112
},
{
"average_project_size": 90924,
"billable_hours_per_employee": 98,
"client_concentration": 0.28,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.66,
"gross_billings": 14978911,
"net_revenue": 13311966,
"new_client_acquisition": 4,
"organic_growth": 0.08,
"quarter": 3,
"revenue_per_employee": 30673
},
{
"average_project_size": 64048,
"billable_hours_per_employee": 122,
"client_concentration": 0.2,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.73,
"gross_billings": 15277775,
"net_revenue": 13124164,
"new_client_acquisition": 2,
"organic_growth": 0.04,
"quarter": 4,
"revenue_per_employee": 30240
}
],
"balance_sheet": [
{
"assets": 20470573,
"current_assets": 9109297,
"current_liabilities": 4475274,
"equity": 13208092,
"fixed_assets": 11361276,
"liabilities": 9930379,
"long_term_liabilities": 5455105,
"quarter": 1
},
{
"assets": 21191354,
"current_assets": 9211589,
"current_liabilities": 5593847,
"equity": 13687981,
"fixed_assets": 11979765,
"liabilities": 10068865,
"long_term_liabilities": 4475018,
"quarter": 2
},
{
"assets": 21937514,
"current_assets": 10071029,
"current_liabilities": 5031891,
"equity": 14390422,
"fixed_assets": 11866485,
"liabilities": 10209283,
"long_term_liabilities": 5177392,
"quarter": 3
},
{
"assets": 22709946,
"current_assets": 10929735,
"current_liabilities": 4406972,
"equity": 14849396,
"fixed_assets": 11780211,
"liabilities": 10351658,
"long_term_liabilities": 5944686,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -35908,
"financing_cash_flow": -172306,
"investing_cash_flow": -129869,
"net_cash_flow": 2749031,
"operating_cash_flow": 3295776,
"quarter": 1
},
{
"change_in_working_capital": 34718,
"financing_cash_flow": -19015,
"investing_cash_flow": -487159,
"net_cash_flow": 2680282,
"operating_cash_flow": 3080832,
"quarter": 2
},
{
"change_in_working_capital": -75715,
"financing_cash_flow": -168132,
"investing_cash_flow": -148454,
"net_cash_flow": 3151008,
"operating_cash_flow": 3387381,
"quarter": 3
},
{
"change_in_working_capital": 68268,
"financing_cash_flow": -52118,
"investing_cash_flow": -256998,
"net_cash_flow": 2596823,
"operating_cash_flow": 3164787,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6690418485110309,
"current_ratio": 2.03547246492617,
"debt_to_equity_ratio": 0.7518405383608776,
"profit_margin": 0.19479864803985494,
"quarter": 1,
"return_on_assets": 0.13032844757203427,
"return_on_equity": 0.2019896590665783
},
{
"asset_turnover_ratio": 0.6371681111079547,
"current_ratio": 1.646735958277014,
"debt_to_equity_ratio": 0.7355989900921107,
"profit_margin": 0.1900018922484837,
"quarter": 2,
"return_on_assets": 0.12106314679090349,
"return_on_equity": 0.18742661901707783
},
{
"asset_turnover_ratio": 0.6068128777034627,
"current_ratio": 2.0014402140268936,
"debt_to_equity_ratio": 0.7094498688085729,
"profit_margin": 0.1999848106583205,
"quarter": 3,
"return_on_assets": 0.12135335845255757,
"return_on_equity": 0.18499742398103405
},
{
"asset_turnover_ratio": 0.5779037959843674,
"current_ratio": 2.4801008492906242,
"debt_to_equity_ratio": 0.6971097006235136,
"profit_margin": 0.18981079480567295,
"quarter": 4,
"return_on_assets": 0.10969237883700825,
"return_on_equity": 0.1677582037680186
}
],
"income_statement": [
{
"depreciation": 627878,
"expenses": 10065887,
"income_tax": 961885,
"marketing_expense": 1907277,
"net_income": 3629783,
"net_profit": 2667898,
"operational_expense": 6657041,
"product_revenue": 4549014,
"quarter": 1,
"rd_expense": 1745481,
"revenue": 13695670,
"salaries_expense": 3789906,
"service_revenue": 9146656
},
{
"depreciation": 515340,
"expenses": 9953650,
"income_tax": 983313,
"marketing_expense": 1400535,
"net_income": 3548805,
"net_profit": 2565492,
"operational_expense": 5030473,
"product_revenue": 5177939,
"quarter": 2,
"rd_expense": 1330885,
"revenue": 13502455,
"salaries_expense": 3860662,
"service_revenue": 8324516
},
{
"depreciation": 725190,
"expenses": 9842665,
"income_tax": 807110,
"marketing_expense": 1873461,
"net_income": 3469301,
"net_profit": 2662191,
"operational_expense": 6571965,
"product_revenue": 4559076,
"quarter": 3,
"rd_expense": 1001165,
"revenue": 13311966,
"salaries_expense": 4638000,
"service_revenue": 8752890
},
{
"depreciation": 673679,
"expenses": 9732917,
"income_tax": 900139,
"marketing_expense": 1597700,
"net_income": 3391247,
"net_profit": 2491108,
"operational_expense": 5315913,
"product_revenue": 4930190,
"quarter": 4,
"rd_expense": 1063364,
"revenue": 13124164,
"salaries_expense": 4119047,
"service_revenue": 8193974
}
],
"market_conditions": {
"gdp_growth": [
0.038812048924306584,
0.036364304443545756,
0.04144399282617186,
0.05201340899656361
],
"inflation_rate": [
0.004945090734692089,
0.00408762038586567,
0.005230540233356389,
0.008162217278711551
],
"interest_rate": [
0.014687758603193338,
0.007097107612259738,
0.011250422132591174,
0.012592377437634087
],
"year": 1995
},
"random_event": null,
"year": 1995
},
{
"advertising_kpis": [
{
"average_project_size": 125706,
"billable_hours_per_employee": 148,
"client_concentration": 0.15,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.77,
"gross_billings": 23235270,
"net_revenue": 18697588,
"new_client_acquisition": 4,
"organic_growth": 0.01,
"quarter": 1,
"revenue_per_employee": 43082
},
{
"average_project_size": 187917,
"billable_hours_per_employee": 111,
"client_concentration": 0.11,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.78,
"gross_billings": 20277103,
"net_revenue": 18301570,
"new_client_acquisition": 1,
"organic_growth": 0.13,
"quarter": 2,
"revenue_per_employee": 42170
},
{
"average_project_size": 116747,
"billable_hours_per_employee": 99,
"client_concentration": 0.22,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.67,
"gross_billings": 23161297,
"net_revenue": 17913940,
"new_client_acquisition": 3,
"organic_growth": -0.02,
"quarter": 3,
"revenue_per_employee": 41276
},
{
"average_project_size": 89315,
"billable_hours_per_employee": 129,
"client_concentration": 0.38,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.75,
"gross_billings": 19303983,
"net_revenue": 17534521,
"new_client_acquisition": 1,
"organic_growth": 0.15,
"quarter": 4,
"revenue_per_employee": 40402
}
],
"balance_sheet": [
{
"assets": 25520906,
"current_assets": 8505340,
"current_liabilities": 6144413,
"equity": 15687858,
"fixed_assets": 17015566,
"liabilities": 14318566,
"long_term_liabilities": 8174153,
"quarter": 1
},
{
"assets": 26091447,
"current_assets": 10940553,
"current_liabilities": 5847376,
"equity": 15955970,
"fixed_assets": 15150894,
"liabilities": 14516255,
"long_term_liabilities": 8668879,
"quarter": 2
},
{
"assets": 26674743,
"current_assets": 11438528,
"current_liabilities": 8577175,
"equity": 16271536,
"fixed_assets": 15236215,
"liabilities": 14716675,
"long_term_liabilities": 6139500,
"quarter": 3
},
{
"assets": 27271078,
"current_assets": 13285548,
"current_liabilities": 7264099,
"equity": 16539771,
"fixed_assets": 13985530,
"liabilities": 14919861,
"long_term_liabilities": 7655762,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 1885,
"financing_cash_flow": 184023,
"investing_cash_flow": -432433,
"net_cash_flow": 5166460,
"operating_cash_flow": 5310838,
"quarter": 1
},
{
"change_in_working_capital": 38733,
"financing_cash_flow": 72145,
"investing_cash_flow": -306719,
"net_cash_flow": 5277467,
"operating_cash_flow": 5511702,
"quarter": 2
},
{
"change_in_working_capital": 29129,
"financing_cash_flow": -82492,
"investing_cash_flow": -455028,
"net_cash_flow": 5011253,
"operating_cash_flow": 5300927,
"quarter": 3
},
{
"change_in_working_capital": -83197,
"financing_cash_flow": 97109,
"investing_cash_flow": -311481,
"net_cash_flow": 5314128,
"operating_cash_flow": 5272818,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7326380967823007,
"current_ratio": 1.3842396336313982,
"debt_to_equity_ratio": 0.9127164460565617,
"profit_margin": 0.2398982157484698,
"quarter": 1,
"return_on_assets": 0.1757585722074287,
"return_on_equity": 0.2859229092971137
},
{
"asset_turnover_ratio": 0.7014394410551473,
"current_ratio": 1.8710192400830732,
"debt_to_equity_ratio": 0.9097695094688697,
"profit_margin": 0.23936624016409522,
"quarter": 2,
"return_on_assets": 0.1679009217081751,
"return_on_equity": 0.2745541637393402
},
{
"asset_turnover_ratio": 0.6715693568256684,
"current_ratio": 1.3336008650866982,
"debt_to_equity_ratio": 0.9044428872603053,
"profit_margin": 0.24078834695215012,
"quarter": 3,
"return_on_assets": 0.16170607529377135,
"return_on_equity": 0.26509285908841057
},
{
"asset_turnover_ratio": 0.6429713192855816,
"current_ratio": 1.8289326728614244,
"debt_to_equity_ratio": 0.9020597080818108,
"profit_margin": 0.23887473173632745,
"quarter": 4,
"return_on_assets": 0.15358960140849584,
"return_on_equity": 0.25324135382527363
}
],
"income_statement": [
{
"depreciation": 825320,
"expenses": 13041278,
"income_tax": 1170792,
"marketing_expense": 1912307,
"net_income": 5656310,
"net_profit": 4485518,
"operational_expense": 6782378,
"product_revenue": 5866605,
"quarter": 1,
"rd_expense": 1840237,
"revenue": 18697588,
"salaries_expense": 6085655,
"service_revenue": 12830983
},
{
"depreciation": 1130924,
"expenses": 12766219,
"income_tax": 1154573,
"marketing_expense": 1378551,
"net_income": 5535351,
"net_profit": 4380778,
"operational_expense": 7683377,
"product_revenue": 4579592,
"quarter": 2,
"rd_expense": 1543590,
"revenue": 18301570,
"salaries_expense": 6111027,
"service_revenue": 13721978
},
{
"depreciation": 987459,
"expenses": 12496961,
"income_tax": 1103511,
"marketing_expense": 1446433,
"net_income": 5416979,
"net_profit": 4313468,
"operational_expense": 6399804,
"product_revenue": 5078160,
"quarter": 3,
"rd_expense": 2431091,
"revenue": 17913940,
"salaries_expense": 4882366,
"service_revenue": 12835780
},
{
"depreciation": 1084264,
"expenses": 12233383,
"income_tax": 1112584,
"marketing_expense": 1568670,
"net_income": 5301138,
"net_profit": 4188554,
"operational_expense": 6332556,
"product_revenue": 6803369,
"quarter": 4,
"rd_expense": 2185191,
"revenue": 17534521,
"salaries_expense": 5634050,
"service_revenue": 10731152
}
],
"market_conditions": {
"gdp_growth": [
0.04636884098594593,
0.028547985567268563,
0.043921841298891366,
0.0324980400591576
],
"inflation_rate": [
0.008520497259997477,
0.0003289093219301818,
0.003349155181975437,
0.00234404486126346
],
"interest_rate": [
0.022928135386053504,
0.017954181519402083,
0.016872904793063956,
0.023306135224433908
],
"year": 1996
},
"random_event": null,
"year": 1996
},
{
"advertising_kpis": [
{
"average_project_size": 155298,
"billable_hours_per_employee": 102,
"client_concentration": 0.39,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.72,
"gross_billings": 20733504,
"net_revenue": 18431478,
"new_client_acquisition": 2,
"organic_growth": 0.06,
"quarter": 1,
"revenue_per_employee": 42469
},
{
"average_project_size": 73868,
"billable_hours_per_employee": 159,
"client_concentration": 0.2,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.77,
"gross_billings": 21750734,
"net_revenue": 18108285,
"new_client_acquisition": 5,
"organic_growth": -0.01,
"quarter": 2,
"revenue_per_employee": 41724
},
{
"average_project_size": 190927,
"billable_hours_per_employee": 121,
"client_concentration": 0.22,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.61,
"gross_billings": 20900155,
"net_revenue": 17790760,
"new_client_acquisition": 3,
"organic_growth": 0,
"quarter": 3,
"revenue_per_employee": 40993
},
{
"average_project_size": 90081,
"billable_hours_per_employee": 89,
"client_concentration": 0.4,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.76,
"gross_billings": 20213043,
"net_revenue": 17478803,
"new_client_acquisition": 1,
"organic_growth": 0.07,
"quarter": 4,
"revenue_per_employee": 40274
}
],
"balance_sheet": [
{
"assets": 20614967,
"current_assets": 6373432,
"current_liabilities": 5293410,
"equity": 14949838,
"fixed_assets": 14241535,
"liabilities": 8835648,
"long_term_liabilities": 3542238,
"quarter": 1
},
{
"assets": 21059834,
"current_assets": 7740791,
"current_liabilities": 3866804,
"equity": 15521251,
"fixed_assets": 13319043,
"liabilities": 8909438,
"long_term_liabilities": 5042634,
"quarter": 2
},
{
"assets": 21514301,
"current_assets": 10184168,
"current_liabilities": 5362869,
"equity": 15910237,
"fixed_assets": 11330133,
"liabilities": 8983843,
"long_term_liabilities": 3620974,
"quarter": 3
},
{
"assets": 21978575,
"current_assets": 10855481,
"current_liabilities": 4022595,
"equity": 15874142,
"fixed_assets": 11123094,
"liabilities": 9058871,
"long_term_liabilities": 5036276,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 12875,
"financing_cash_flow": -152592,
"investing_cash_flow": -163858,
"net_cash_flow": 3879008,
"operating_cash_flow": 4122377,
"quarter": 1
},
{
"change_in_working_capital": -70138,
"financing_cash_flow": 24694,
"investing_cash_flow": -428461,
"net_cash_flow": 4181790,
"operating_cash_flow": 4468636,
"quarter": 2
},
{
"change_in_working_capital": 80296,
"financing_cash_flow": 150019,
"investing_cash_flow": -351273,
"net_cash_flow": 4156417,
"operating_cash_flow": 4468416,
"quarter": 3
},
{
"change_in_working_capital": 13311,
"financing_cash_flow": -37519,
"investing_cash_flow": -239312,
"net_cash_flow": 3637359,
"operating_cash_flow": 3725009,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8940823431829893,
"current_ratio": 1.204031427756399,
"debt_to_equity_ratio": 0.591019648507228,
"profit_margin": 0.17201653605858414,
"quarter": 1,
"return_on_assets": 0.15379694762548007,
"return_on_equity": 0.21207714759183344
},
{
"asset_turnover_ratio": 0.859849370132737,
"current_ratio": 2.001857606436737,
"debt_to_equity_ratio": 0.5740154579034898,
"profit_margin": 0.18614987559561824,
"quarter": 2,
"return_on_assets": 0.16006085328117972,
"return_on_equity": 0.2171767597856642
},
{
"asset_turnover_ratio": 0.8269271681194755,
"current_ratio": 1.8990148743144761,
"debt_to_equity_ratio": 0.5646580248930295,
"profit_margin": 0.18997384035308215,
"quarter": 3,
"return_on_assets": 0.1570945298199556,
"return_on_equity": 0.21242794811918891
},
{
"asset_turnover_ratio": 0.7952655256312113,
"current_ratio": 2.6986263842121816,
"debt_to_equity_ratio": 0.5706683863606613,
"profit_margin": 0.16902976708416476,
"quarter": 4,
"return_on_assets": 0.1344235465675095,
"return_on_equity": 0.1861163897866102
}
],
"income_statement": [
{
"depreciation": 951858,
"expenses": 13976443,
"income_tax": 1284516,
"marketing_expense": 2260138,
"net_income": 4455035,
"net_profit": 3170519,
"operational_expense": 7029039,
"product_revenue": 4272398,
"quarter": 1,
"rd_expense": 1587312,
"revenue": 18431478,
"salaries_expense": 5644449,
"service_revenue": 14159080
},
{
"depreciation": 1097781,
"expenses": 13734809,
"income_tax": 1002621,
"marketing_expense": 1804974,
"net_income": 4373476,
"net_profit": 3370855,
"operational_expense": 8494729,
"product_revenue": 6130088,
"quarter": 2,
"rd_expense": 2105675,
"revenue": 18108285,
"salaries_expense": 6543651,
"service_revenue": 11978197
},
{
"depreciation": 1088637,
"expenses": 13497353,
"income_tax": 913628,
"marketing_expense": 2403106,
"net_income": 4293407,
"net_profit": 3379779,
"operational_expense": 6873017,
"product_revenue": 6943931,
"quarter": 3,
"rd_expense": 1566674,
"revenue": 17790760,
"salaries_expense": 5851808,
"service_revenue": 10846829
},
{
"depreciation": 770571,
"expenses": 13264002,
"income_tax": 1260363,
"marketing_expense": 1775063,
"net_income": 4214801,
"net_profit": 2954438,
"operational_expense": 7982694,
"product_revenue": 4990330,
"quarter": 4,
"rd_expense": 1585954,
"revenue": 17478803,
"salaries_expense": 5828468,
"service_revenue": 12488473
}
],
"market_conditions": {
"gdp_growth": [
0.03508356871640525,
0.03328245870085959,
0.03571729272793977,
0.036072043749832465
],
"inflation_rate": [
0.01162935894298266,
0.013691494013349337,
0.010608981643263501,
0.011448333671409463
],
"interest_rate": [
0.018773745504328143,
0.016295007200437108,
0.015688508154830135,
0.01640353925244691
],
"year": 1997
},
"random_event": null,
"year": 1997
},
{
"advertising_kpis": [
{
"average_project_size": 134589,
"billable_hours_per_employee": 94,
"client_concentration": 0.37,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.74,
"gross_billings": 11207039,
"net_revenue": 10038945,
"new_client_acquisition": 2,
"organic_growth": 0.11,
"quarter": 1,
"revenue_per_employee": 23131
},
{
"average_project_size": 183704,
"billable_hours_per_employee": 110,
"client_concentration": 0.22,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.71,
"gross_billings": 12494167,
"net_revenue": 9989084,
"new_client_acquisition": 2,
"organic_growth": -0.02,
"quarter": 2,
"revenue_per_employee": 23016
},
{
"average_project_size": 121039,
"billable_hours_per_employee": 97,
"client_concentration": 0.14,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.78,
"gross_billings": 12219046,
"net_revenue": 9939472,
"new_client_acquisition": 1,
"organic_growth": -0.01,
"quarter": 3,
"revenue_per_employee": 22902
},
{
"average_project_size": 104076,
"billable_hours_per_employee": 131,
"client_concentration": 0.12,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.67,
"gross_billings": 12402836,
"net_revenue": 9890106,
"new_client_acquisition": 3,
"organic_growth": 0.14,
"quarter": 4,
"revenue_per_employee": 22788
}
],
"balance_sheet": [
{
"assets": 10695631,
"current_assets": 5277157,
"current_liabilities": 2974730,
"equity": 7085498,
"fixed_assets": 5418474,
"liabilities": 5209874,
"long_term_liabilities": 2235144,
"quarter": 1
},
{
"assets": 10889378,
"current_assets": 4828095,
"current_liabilities": 3158973,
"equity": 7280026,
"fixed_assets": 6061283,
"liabilities": 5338505,
"long_term_liabilities": 2179532,
"quarter": 2
},
{
"assets": 11086634,
"current_assets": 5000939,
"current_liabilities": 2325906,
"equity": 7102152,
"fixed_assets": 6085695,
"liabilities": 5470311,
"long_term_liabilities": 3144405,
"quarter": 3
},
{
"assets": 11287464,
"current_assets": 3460205,
"current_liabilities": 2255877,
"equity": 7223148,
"fixed_assets": 7827259,
"liabilities": 5605372,
"long_term_liabilities": 3349495,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 7905,
"financing_cash_flow": -125448,
"investing_cash_flow": -191835,
"net_cash_flow": 1948886,
"operating_cash_flow": 2264658,
"quarter": 1
},
{
"change_in_working_capital": 13349,
"financing_cash_flow": 52684,
"investing_cash_flow": -185039,
"net_cash_flow": 1919213,
"operating_cash_flow": 2239368,
"quarter": 2
},
{
"change_in_working_capital": 33330,
"financing_cash_flow": 187507,
"investing_cash_flow": -228098,
"net_cash_flow": 1720879,
"operating_cash_flow": 1880866,
"quarter": 3
},
{
"change_in_working_capital": -76141,
"financing_cash_flow": -135470,
"investing_cash_flow": -325734,
"net_cash_flow": 1761145,
"operating_cash_flow": 2072048,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9386024069080169,
"current_ratio": 1.7739952869672206,
"debt_to_equity_ratio": 0.7352869198467066,
"profit_margin": 0.15935349780280697,
"quarter": 1,
"return_on_assets": 0.14956957658692602,
"return_on_equity": 0.22577679084801097
},
{
"asset_turnover_ratio": 0.9173236524620598,
"current_ratio": 1.5283748863950404,
"debt_to_equity_ratio": 0.7333085074146714,
"profit_margin": 0.17310426061088283,
"quarter": 2,
"return_on_assets": 0.1587926326003193,
"return_on_equity": 0.23752016819720148
},
{
"asset_turnover_ratio": 0.8965274762385048,
"current_ratio": 2.150103658531342,
"debt_to_equity_ratio": 0.7702328815266133,
"profit_margin": 0.14948771926718038,
"quarter": 3,
"return_on_assets": 0.13401984768325534,
"return_on_equity": 0.20920827940601666
},
{
"asset_turnover_ratio": 0.8762026616430405,
"current_ratio": 1.5338624401950993,
"debt_to_equity_ratio": 0.7760289557960047,
"profit_margin": 0.15581794573283644,
"quarter": 4,
"return_on_assets": 0.13652809878286212,
"return_on_equity": 0.2133496364742907
}
],
"income_statement": [
{
"depreciation": 664917,
"expenses": 7771571,
"income_tax": 667633,
"marketing_expense": 778993,
"net_income": 2267374,
"net_profit": 1599741,
"operational_expense": 3981365,
"product_revenue": 3485158,
"quarter": 1,
"rd_expense": 1291685,
"revenue": 10038945,
"salaries_expense": 3185941,
"service_revenue": 6553787
},
{
"depreciation": 510215,
"expenses": 7818493,
"income_tax": 441438,
"marketing_expense": 1348950,
"net_income": 2170591,
"net_profit": 1729153,
"operational_expense": 5048565,
"product_revenue": 3483488,
"quarter": 2,
"rd_expense": 1017714,
"revenue": 9989084,
"salaries_expense": 3169004,
"service_revenue": 6505596
},
{
"depreciation": 395037,
"expenses": 7865699,
"income_tax": 587944,
"marketing_expense": 1399258,
"net_income": 2073773,
"net_profit": 1485829,
"operational_expense": 4668905,
"product_revenue": 3312682,
"quarter": 3,
"rd_expense": 883854,
"revenue": 9939472,
"salaries_expense": 2782110,
"service_revenue": 6626790
},
{
"depreciation": 530992,
"expenses": 7913190,
"income_tax": 435860,
"marketing_expense": 1514180,
"net_income": 1976916,
"net_profit": 1541056,
"operational_expense": 4763285,
"product_revenue": 3665865,
"quarter": 4,
"rd_expense": 1427346,
"revenue": 9890106,
"salaries_expense": 3170719,
"service_revenue": 6224241
}
],
"market_conditions": {
"gdp_growth": [
0.032999018704456186,
0.025652226768446557,
0.03394123397317497,
0.031320826502463435
],
"inflation_rate": [
0.003588589612587992,
0.009449021746073667,
0.008171261523856211,
0.00587536571604205
],
"interest_rate": [
0.02242142409524339,
0.01654897167129065,
0.022800548195444782,
0.016992438859838185
],
"year": 1998
},
"random_event": {
"description": "Jones Inc Senior Leadership Change in 1998",
"impact": 0.02,
"type": "Senior Leadership Change"
},
"year": 1998
},
{
"advertising_kpis": [
{
"average_project_size": 50010,
"billable_hours_per_employee": 110,
"client_concentration": 0.37,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.68,
"gross_billings": 24681439,
"net_revenue": 19605666,
"new_client_acquisition": 1,
"organic_growth": 0.13,
"quarter": 1,
"revenue_per_employee": 45174
},
{
"average_project_size": 98072,
"billable_hours_per_employee": 158,
"client_concentration": 0.22,
"client_retention_rate": 0.9,
"employee_utilization_rate": 0.77,
"gross_billings": 24147649,
"net_revenue": 19379152,
"new_client_acquisition": 1,
"organic_growth": -0.03,
"quarter": 2,
"revenue_per_employee": 44652
},
{
"average_project_size": 180236,
"billable_hours_per_employee": 125,
"client_concentration": 0.16,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.74,
"gross_billings": 22410739,
"net_revenue": 19155256,
"new_client_acquisition": 4,
"organic_growth": 0.13,
"quarter": 3,
"revenue_per_employee": 44137
},
{
"average_project_size": 72300,
"billable_hours_per_employee": 115,
"client_concentration": 0.14,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.76,
"gross_billings": 22116191,
"net_revenue": 18933946,
"new_client_acquisition": 5,
"organic_growth": 0.15,
"quarter": 4,
"revenue_per_employee": 43627
}
],
"balance_sheet": [
{
"assets": 23085722,
"current_assets": 10197226,
"current_liabilities": 4967882,
"equity": 15880907,
"fixed_assets": 12888496,
"liabilities": 10132282,
"long_term_liabilities": 5164400,
"quarter": 1
},
{
"assets": 23625595,
"current_assets": 9458085,
"current_liabilities": 5897669,
"equity": 16493660,
"fixed_assets": 14167510,
"liabilities": 10240114,
"long_term_liabilities": 4342445,
"quarter": 2
},
{
"assets": 24178094,
"current_assets": 12058437,
"current_liabilities": 4914551,
"equity": 16907267,
"fixed_assets": 12119657,
"liabilities": 10349094,
"long_term_liabilities": 5434543,
"quarter": 3
},
{
"assets": 24743513,
"current_assets": 9100374,
"current_liabilities": 5782834,
"equity": 17356704,
"fixed_assets": 15643139,
"liabilities": 10459234,
"long_term_liabilities": 4676400,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 92204,
"financing_cash_flow": -48698,
"investing_cash_flow": -419723,
"net_cash_flow": 3887230,
"operating_cash_flow": 3856997,
"quarter": 1
},
{
"change_in_working_capital": -11342,
"financing_cash_flow": -73965,
"investing_cash_flow": -238373,
"net_cash_flow": 4146427,
"operating_cash_flow": 4458355,
"quarter": 2
},
{
"change_in_working_capital": 29820,
"financing_cash_flow": 82942,
"investing_cash_flow": -463915,
"net_cash_flow": 3768481,
"operating_cash_flow": 4123963,
"quarter": 3
},
{
"change_in_working_capital": 26933,
"financing_cash_flow": -84561,
"investing_cash_flow": -372430,
"net_cash_flow": 3968233,
"operating_cash_flow": 4121962,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8492550503726936,
"current_ratio": 2.052630477132911,
"debt_to_equity_ratio": 0.6380165817985081,
"profit_margin": 0.14931739630778162,
"quarter": 1,
"return_on_assets": 0.12680855292288454,
"return_on_equity": 0.1843387786352505
},
{
"asset_turnover_ratio": 0.8202609077147052,
"current_ratio": 1.6036988511901906,
"debt_to_equity_ratio": 0.6208515271928728,
"profit_margin": 0.16038777135346274,
"quarter": 2,
"return_on_assets": 0.13155981891672994,
"return_on_equity": 0.18844689413993013
},
{
"asset_turnover_ratio": 0.7922566600990136,
"current_ratio": 2.4536192624717903,
"debt_to_equity_ratio": 0.6121092190713023,
"profit_margin": 0.1607009063204376,
"quarter": 3,
"return_on_assets": 0.12731636331631435,
"return_on_equity": 0.18206768722585384
},
{
"asset_turnover_ratio": 0.7652084811077554,
"current_ratio": 1.5736875725639021,
"debt_to_equity_ratio": 0.6026048493999783,
"profit_margin": 0.16227071736657536,
"quarter": 4,
"return_on_assets": 0.124170929164343,
"return_on_equity": 0.17701661559706267
}
],
"income_statement": [
{
"depreciation": 929530,
"expenses": 15510322,
"income_tax": 1167877,
"marketing_expense": 1764220,
"net_income": 4095344,
"net_profit": 2927467,
"operational_expense": 8970920,
"product_revenue": 7218136,
"quarter": 1,
"rd_expense": 2609869,
"revenue": 19605666,
"salaries_expense": 6572027,
"service_revenue": 12387530
},
{
"depreciation": 1350176,
"expenses": 15299365,
"income_tax": 971608,
"marketing_expense": 2663770,
"net_income": 4079787,
"net_profit": 3108179,
"operational_expense": 10157397,
"product_revenue": 7667063,
"quarter": 2,
"rd_expense": 2239394,
"revenue": 19379152,
"salaries_expense": 5409644,
"service_revenue": 11712089
},
{
"depreciation": 1045696,
"expenses": 15091279,
"income_tax": 985710,
"marketing_expense": 2429012,
"net_income": 4063977,
"net_profit": 3078267,
"operational_expense": 9558654,
"product_revenue": 5939374,
"quarter": 3,
"rd_expense": 1799883,
"revenue": 19155256,
"salaries_expense": 5190187,
"service_revenue": 13215882
},
{
"depreciation": 1049537,
"expenses": 14886022,
"income_tax": 975499,
"marketing_expense": 1851728,
"net_income": 4047924,
"net_profit": 3072425,
"operational_expense": 9311716,
"product_revenue": 6185499,
"quarter": 4,
"rd_expense": 2590169,
"revenue": 18933946,
"salaries_expense": 6176196,
"service_revenue": 12748447
}
],
"market_conditions": {
"gdp_growth": [
0.040363349155011885,
0.052538860231547545,
0.044688477179711035,
0.052554495535252155
],
"inflation_rate": [
0.003351048304479189,
0.009178598089289582,
0.007684989591345689,
0.005300646937541029
],
"interest_rate": [
0.011479186427820462,
0.017184535430010466,
0.01550939049890191,
0.017062684849969794
],
"year": 1999
},
"random_event": null,
"year": 1999
},
{
"advertising_kpis": [
{
"average_project_size": 193063,
"billable_hours_per_employee": 96,
"client_concentration": 0.37,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.72,
"gross_billings": 6185013,
"net_revenue": 5524049,
"new_client_acquisition": 2,
"organic_growth": 0.03,
"quarter": 1,
"revenue_per_employee": 12728
},
{
"average_project_size": 114952,
"billable_hours_per_employee": 133,
"client_concentration": 0.32,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.62,
"gross_billings": 6369829,
"net_revenue": 5489761,
"new_client_acquisition": 2,
"organic_growth": -0.03,
"quarter": 2,
"revenue_per_employee": 12649
},
{
"average_project_size": 70476,
"billable_hours_per_employee": 100,
"client_concentration": 0.2,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.73,
"gross_billings": 6213135,
"net_revenue": 5455687,
"new_client_acquisition": 4,
"organic_growth": 0.15,
"quarter": 3,
"revenue_per_employee": 12571
},
{
"average_project_size": 74630,
"billable_hours_per_employee": 134,
"client_concentration": 0.35,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.74,
"gross_billings": 6612517,
"net_revenue": 5421824,
"new_client_acquisition": 1,
"organic_growth": 0.02,
"quarter": 4,
"revenue_per_employee": 12493
}
],
"balance_sheet": [
{
"assets": 5801957,
"current_assets": 2411364,
"current_liabilities": 1664767,
"equity": 3892286,
"fixed_assets": 3390593,
"liabilities": 3267204,
"long_term_liabilities": 1602437,
"quarter": 1
},
{
"assets": 5895201,
"current_assets": 2088064,
"current_liabilities": 1960145,
"equity": 3873229,
"fixed_assets": 3807137,
"liabilities": 3352084,
"long_term_liabilities": 1391939,
"quarter": 2
},
{
"assets": 5989944,
"current_assets": 2076590,
"current_liabilities": 1831026,
"equity": 3859849,
"fixed_assets": 3913354,
"liabilities": 3439170,
"long_term_liabilities": 1608144,
"quarter": 3
},
{
"assets": 6086210,
"current_assets": 2924206,
"current_liabilities": 1608125,
"equity": 3828244,
"fixed_assets": 3162004,
"liabilities": 3528519,
"long_term_liabilities": 1920394,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 90586,
"financing_cash_flow": -142896,
"investing_cash_flow": -394461,
"net_cash_flow": 1192238,
"operating_cash_flow": 1616673,
"quarter": 1
},
{
"change_in_working_capital": -92099,
"financing_cash_flow": -28244,
"investing_cash_flow": -211497,
"net_cash_flow": 1023403,
"operating_cash_flow": 1541575,
"quarter": 2
},
{
"change_in_working_capital": -16296,
"financing_cash_flow": 178865,
"investing_cash_flow": -305280,
"net_cash_flow": 1297372,
"operating_cash_flow": 1616809,
"quarter": 3
},
{
"change_in_working_capital": 4059,
"financing_cash_flow": -157516,
"investing_cash_flow": -177776,
"net_cash_flow": 1095759,
"operating_cash_flow": 1586360,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9521009893730684,
"current_ratio": 1.4484693653826632,
"debt_to_equity_ratio": 0.8394049152605949,
"profit_margin": 0.24574963038886874,
"quarter": 1,
"return_on_assets": 0.2339784662313078,
"return_on_equity": 0.34877524416242794
},
{
"asset_turnover_ratio": 0.9312254153844797,
"current_ratio": 1.0652599680125705,
"debt_to_equity_ratio": 0.8654494738111276,
"profit_margin": 0.2422896005855264,
"quarter": 2,
"return_on_assets": 0.2256262339485965,
"return_on_equity": 0.34341165988378175
},
{
"asset_turnover_ratio": 0.9108076803389147,
"current_ratio": 1.1341127870385237,
"debt_to_equity_ratio": 0.8910115395705894,
"profit_margin": 0.2399468664532991,
"quarter": 3,
"return_on_assets": 0.2185454488389207,
"return_on_equity": 0.33915186837619815
},
{
"asset_turnover_ratio": 0.8908374834256458,
"current_ratio": 1.818394714341236,
"debt_to_equity_ratio": 0.9217069235921221,
"profit_margin": 0.23434050976202841,
"quarter": 4,
"return_on_assets": 0.20875930998108838,
"return_on_equity": 0.3318892421695169
}
],
"income_statement": [
{
"depreciation": 259140,
"expenses": 3780975,
"income_tax": 385541,
"marketing_expense": 474902,
"net_income": 1743074,
"net_profit": 1357533,
"operational_expense": 1900666,
"product_revenue": 2188995,
"quarter": 1,
"rd_expense": 666800,
"revenue": 5524049,
"salaries_expense": 1345353,
"service_revenue": 3335054
},
{
"depreciation": 211463,
"expenses": 3737217,
"income_tax": 422432,
"marketing_expense": 530283,
"net_income": 1752544,
"net_profit": 1330112,
"operational_expense": 2244094,
"product_revenue": 1482819,
"quarter": 2,
"rd_expense": 494153,
"revenue": 5489761,
"salaries_expense": 1249189,
"service_revenue": 4006942
},
{
"depreciation": 307734,
"expenses": 3693966,
"income_tax": 452646,
"marketing_expense": 704216,
"net_income": 1761721,
"net_profit": 1309075,
"operational_expense": 2157832,
"product_revenue": 1793014,
"quarter": 3,
"rd_expense": 603170,
"revenue": 5455687,
"salaries_expense": 1511781,
"service_revenue": 3662673
},
{
"depreciation": 315807,
"expenses": 3651215,
"income_tax": 500056,
"marketing_expense": 400947,
"net_income": 1770609,
"net_profit": 1270553,
"operational_expense": 2086372,
"product_revenue": 2058548,
"quarter": 4,
"rd_expense": 714236,
"revenue": 5421824,
"salaries_expense": 1408322,
"service_revenue": 3363276
}
],
"market_conditions": {
"gdp_growth": [
0.03728570523054932,
0.03189938553926602,
0.03691859069886538,
0.03373959734717252
],
"inflation_rate": [
0.004414649825633859,
0.0017124413946938777,
0.0034583578404015027,
0.004252833455342999
],
"interest_rate": [
0.01004050649087835,
0.0075117454358899875,
0.013441088669217477,
0.00847754756479698
],
"year": 2000
},
"random_event": {
"description": "Jones Inc Expansion to New Market in 2000",
"impact": -0.08,
"type": "Expansion to New Market"
},
"year": 2000
}
] |
{
"advertising_type": "Digital Marketing",
"financial_health": "Poor",
"founding_year": 2003,
"industry": "Advertising",
"location": "Reidview",
"name": "Peters-Ramsey",
"num_employees": 659,
"region": "North America",
"revenue_size": "Medium",
"website": "www.peters-ramsey.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 136770,
"billable_hours_per_employee": 100,
"client_concentration": 0.28,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.76,
"gross_billings": 19354267,
"net_revenue": 16040462,
"new_client_acquisition": 1,
"organic_growth": 0,
"quarter": 1,
"revenue_per_employee": 24341
},
{
"average_project_size": 59878,
"billable_hours_per_employee": 140,
"client_concentration": 0.16,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.6,
"gross_billings": 18771773,
"net_revenue": 15971575,
"new_client_acquisition": 3,
"organic_growth": -0.03,
"quarter": 2,
"revenue_per_employee": 24236
},
{
"average_project_size": 176243,
"billable_hours_per_employee": 81,
"client_concentration": 0.16,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.7,
"gross_billings": 19073685,
"net_revenue": 15902984,
"new_client_acquisition": 5,
"organic_growth": 0.11,
"quarter": 3,
"revenue_per_employee": 24132
},
{
"average_project_size": 187862,
"billable_hours_per_employee": 159,
"client_concentration": 0.14,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.6,
"gross_billings": 18635826,
"net_revenue": 15834688,
"new_client_acquisition": 3,
"organic_growth": -0.03,
"quarter": 4,
"revenue_per_employee": 24028
}
],
"balance_sheet": [
{
"assets": 20371279,
"current_assets": 9254056,
"current_liabilities": 3539594,
"equity": 14931195,
"fixed_assets": 11117223,
"liabilities": 8777867,
"long_term_liabilities": 5238273,
"quarter": 1
},
{
"assets": 21038720,
"current_assets": 9303508,
"current_liabilities": 4986602,
"equity": 15094521,
"fixed_assets": 11735212,
"liabilities": 8981438,
"long_term_liabilities": 3994836,
"quarter": 2
},
{
"assets": 21728029,
"current_assets": 10094653,
"current_liabilities": 3730763,
"equity": 15513110,
"fixed_assets": 11633376,
"liabilities": 9189731,
"long_term_liabilities": 5458968,
"quarter": 3
},
{
"assets": 22439923,
"current_assets": 9662692,
"current_liabilities": 3774903,
"equity": 15753107,
"fixed_assets": 12777231,
"liabilities": 9402854,
"long_term_liabilities": 5627951,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 88219,
"financing_cash_flow": -76595,
"investing_cash_flow": -101490,
"net_cash_flow": 4014233,
"operating_cash_flow": 4269481,
"quarter": 1
},
{
"change_in_working_capital": 80303,
"financing_cash_flow": 113480,
"investing_cash_flow": -262135,
"net_cash_flow": 4075096,
"operating_cash_flow": 4045276,
"quarter": 2
},
{
"change_in_working_capital": 24383,
"financing_cash_flow": 172847,
"investing_cash_flow": -248889,
"net_cash_flow": 3203345,
"operating_cash_flow": 3713623,
"quarter": 3
},
{
"change_in_working_capital": 23974,
"financing_cash_flow": -130449,
"investing_cash_flow": -366371,
"net_cash_flow": 3412543,
"operating_cash_flow": 3727423,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7874057392272719,
"current_ratio": 2.6144399611932894,
"debt_to_equity_ratio": 0.5878877745552181,
"profit_margin": 0.20808521599938953,
"quarter": 1,
"return_on_assets": 0.16384749332626586,
"return_on_equity": 0.22354426420658227
},
{
"asset_turnover_ratio": 0.7591514597846257,
"current_ratio": 1.8657009322179712,
"debt_to_equity_ratio": 0.5950131176736247,
"profit_margin": 0.19016527800169988,
"quarter": 2,
"return_on_assets": 0.14436424839533965,
"return_on_equity": 0.20121466590427084
},
{
"asset_turnover_ratio": 0.7319110260760422,
"current_ratio": 2.705787797295084,
"debt_to_equity_ratio": 0.5923848280583326,
"profit_margin": 0.18705998823868528,
"quarter": 3,
"return_on_assets": 0.13691126792954852,
"return_on_equity": 0.19176116201071222
},
{
"asset_turnover_ratio": 0.7056480541399363,
"current_ratio": 2.559719282853096,
"debt_to_equity_ratio": 0.5968888550049206,
"profit_margin": 0.17152456682443,
"quarter": 4,
"return_on_assets": 0.12103597681685449,
"return_on_equity": 0.17241284528823425
}
],
"income_statement": [
{
"depreciation": 931698,
"expenses": 11859347,
"income_tax": 843332,
"marketing_expense": 1549249,
"net_income": 4181115,
"net_profit": 3337783,
"operational_expense": 7772301,
"product_revenue": 4919101,
"quarter": 1,
"rd_expense": 2067217,
"revenue": 16040462,
"salaries_expense": 4119112,
"service_revenue": 11121361
},
{
"depreciation": 1008037,
"expenses": 11902162,
"income_tax": 1032174,
"marketing_expense": 1349520,
"net_income": 4069413,
"net_profit": 3037239,
"operational_expense": 6579302,
"product_revenue": 4341031,
"quarter": 2,
"rd_expense": 2349680,
"revenue": 15971575,
"salaries_expense": 4060323,
"service_revenue": 11630544
},
{
"depreciation": 738811,
"expenses": 11945133,
"income_tax": 983039,
"marketing_expense": 1926234,
"net_income": 3957851,
"net_profit": 2974812,
"operational_expense": 6815962,
"product_revenue": 5181983,
"quarter": 3,
"rd_expense": 1788250,
"revenue": 15902984,
"salaries_expense": 4533646,
"service_revenue": 10721001
},
{
"depreciation": 1011385,
"expenses": 11988259,
"income_tax": 1130391,
"marketing_expense": 1762648,
"net_income": 3846429,
"net_profit": 2716038,
"operational_expense": 7168278,
"product_revenue": 6180487,
"quarter": 4,
"rd_expense": 1827940,
"revenue": 15834688,
"salaries_expense": 4822154,
"service_revenue": 9654201
}
],
"market_conditions": {
"gdp_growth": [
0.020763666453706194,
0.008432449760926209,
0.014875883491089828,
0.01152919425184157
],
"inflation_rate": [
0.01457504095347903,
0.016548301450422673,
0.011657905559620573,
0.012277533673624063
],
"interest_rate": [
0.017248839641880398,
0.025241961016566304,
0.02175471475388409,
0.019187816149617024
],
"year": 2003
},
"random_event": null,
"year": 2003
},
{
"advertising_kpis": [
{
"average_project_size": 187140,
"billable_hours_per_employee": 139,
"client_concentration": 0.18,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.68,
"gross_billings": 9865882,
"net_revenue": 8064450,
"new_client_acquisition": 2,
"organic_growth": -0.04,
"quarter": 1,
"revenue_per_employee": 12237
},
{
"average_project_size": 71846,
"billable_hours_per_employee": 114,
"client_concentration": 0.33,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.76,
"gross_billings": 9007263,
"net_revenue": 7971352,
"new_client_acquisition": 2,
"organic_growth": 0.03,
"quarter": 2,
"revenue_per_employee": 12096
},
{
"average_project_size": 154063,
"billable_hours_per_employee": 110,
"client_concentration": 0.17,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.7,
"gross_billings": 9566737,
"net_revenue": 7879330,
"new_client_acquisition": 3,
"organic_growth": 0.06,
"quarter": 3,
"revenue_per_employee": 11956
},
{
"average_project_size": 116753,
"billable_hours_per_employee": 151,
"client_concentration": 0.3,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.62,
"gross_billings": 9036467,
"net_revenue": 7788370,
"new_client_acquisition": 4,
"organic_growth": 0.11,
"quarter": 4,
"revenue_per_employee": 11818
}
],
"balance_sheet": [
{
"assets": 8778765,
"current_assets": 4116084,
"current_liabilities": 3044719,
"equity": 5424511,
"fixed_assets": 4662681,
"liabilities": 5236591,
"long_term_liabilities": 2191872,
"quarter": 1
},
{
"assets": 8904577,
"current_assets": 3646939,
"current_liabilities": 2427132,
"equity": 5415025,
"fixed_assets": 5257638,
"liabilities": 5368157,
"long_term_liabilities": 2941025,
"quarter": 2
},
{
"assets": 9032193,
"current_assets": 3182800,
"current_liabilities": 2753246,
"equity": 5167219,
"fixed_assets": 5849393,
"liabilities": 5503028,
"long_term_liabilities": 2749782,
"quarter": 3
},
{
"assets": 9161637,
"current_assets": 3915186,
"current_liabilities": 2936545,
"equity": 5229153,
"fixed_assets": 5246451,
"liabilities": 5641288,
"long_term_liabilities": 2704743,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -79954,
"financing_cash_flow": 89715,
"investing_cash_flow": -421540,
"net_cash_flow": 2214769,
"operating_cash_flow": 2229757,
"quarter": 1
},
{
"change_in_working_capital": 91491,
"financing_cash_flow": -22966,
"investing_cash_flow": -140029,
"net_cash_flow": 2127998,
"operating_cash_flow": 2292275,
"quarter": 2
},
{
"change_in_working_capital": -10575,
"financing_cash_flow": 1642,
"investing_cash_flow": -142942,
"net_cash_flow": 1810195,
"operating_cash_flow": 2101253,
"quarter": 3
},
{
"change_in_working_capital": -58478,
"financing_cash_flow": 20509,
"investing_cash_flow": -126141,
"net_cash_flow": 1918771,
"operating_cash_flow": 2151126,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9186314931542193,
"current_ratio": 1.3518764785847233,
"debt_to_equity_ratio": 0.965357246026416,
"profit_margin": 0.2334117019759562,
"quarter": 1,
"return_on_assets": 0.21441934030584028,
"return_on_equity": 0.34700584071080326
},
{
"asset_turnover_ratio": 0.8951971553505573,
"current_ratio": 1.5025713475822493,
"debt_to_equity_ratio": 0.9913448229694231,
"profit_margin": 0.23566955768607384,
"quarter": 2,
"return_on_assets": 0.21097071764329736,
"return_on_equity": 0.34692452943430546
},
{
"asset_turnover_ratio": 0.8723606769695909,
"current_ratio": 1.1560172974009588,
"debt_to_equity_ratio": 1.0649883428590892,
"profit_margin": 0.20789254923959272,
"quarter": 3,
"return_on_assets": 0.1813572849915851,
"return_on_equity": 0.3170088204119082
},
{
"asset_turnover_ratio": 0.8501068095145006,
"current_ratio": 1.3332627288190715,
"debt_to_equity_ratio": 1.0788148673408484,
"profit_margin": 0.2194045737426445,
"quarter": 4,
"return_on_assets": 0.18651732217724845,
"return_on_equity": 0.32678408912495005
}
],
"income_statement": [
{
"depreciation": 347420,
"expenses": 5666953,
"income_tax": 515160,
"marketing_expense": 1027661,
"net_income": 2397497,
"net_profit": 1882337,
"operational_expense": 3930130,
"product_revenue": 2512009,
"quarter": 1,
"rd_expense": 702126,
"revenue": 8064450,
"salaries_expense": 1925045,
"service_revenue": 5552441
},
{
"depreciation": 413670,
"expenses": 5602759,
"income_tax": 489988,
"marketing_expense": 983876,
"net_income": 2368593,
"net_profit": 1878605,
"operational_expense": 3844968,
"product_revenue": 3016949,
"quarter": 2,
"rd_expense": 891052,
"revenue": 7971352,
"salaries_expense": 2729722,
"service_revenue": 4954403
},
{
"depreciation": 463199,
"expenses": 5539293,
"income_tax": 701983,
"marketing_expense": 771576,
"net_income": 2340037,
"net_profit": 1638054,
"operational_expense": 2790944,
"product_revenue": 2858917,
"quarter": 3,
"rd_expense": 1062144,
"revenue": 7879330,
"salaries_expense": 2485736,
"service_revenue": 5020413
},
{
"depreciation": 442322,
"expenses": 5476545,
"income_tax": 603021,
"marketing_expense": 859119,
"net_income": 2311825,
"net_profit": 1708804,
"operational_expense": 2911526,
"product_revenue": 2303244,
"quarter": 4,
"rd_expense": 810928,
"revenue": 7788370,
"salaries_expense": 1830579,
"service_revenue": 5485126
}
],
"market_conditions": {
"gdp_growth": [
0.013838321501344248,
0.02226746635860243,
0.00883459593880221,
0.01884556186705585
],
"inflation_rate": [
0.011411570517378993,
0.01434514138738727,
0.01125799877079813,
0.011627828087523316
],
"interest_rate": [
0.03991793370702583,
0.035651309795185084,
0.03687568372751861,
0.036523685289237405
],
"year": 2004
},
"random_event": {
"description": "Peters-Ramsey Partnership with Major Brand in 2004",
"impact": 0.04,
"type": "Partnership with Major Brand"
},
"year": 2004
},
{
"advertising_kpis": [
{
"average_project_size": 57478,
"billable_hours_per_employee": 130,
"client_concentration": 0.25,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.74,
"gross_billings": 11866054,
"net_revenue": 10730767,
"new_client_acquisition": 2,
"organic_growth": 0.15,
"quarter": 1,
"revenue_per_employee": 16283
},
{
"average_project_size": 107641,
"billable_hours_per_employee": 98,
"client_concentration": 0.16,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.64,
"gross_billings": 12945151,
"net_revenue": 10871223,
"new_client_acquisition": 1,
"organic_growth": 0.01,
"quarter": 2,
"revenue_per_employee": 16497
},
{
"average_project_size": 142667,
"billable_hours_per_employee": 147,
"client_concentration": 0.16,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.76,
"gross_billings": 12755479,
"net_revenue": 11013518,
"new_client_acquisition": 5,
"organic_growth": 0.06,
"quarter": 3,
"revenue_per_employee": 16712
},
{
"average_project_size": 69064,
"billable_hours_per_employee": 151,
"client_concentration": 0.25,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.75,
"gross_billings": 13588871,
"net_revenue": 11157675,
"new_client_acquisition": 3,
"organic_growth": 0.03,
"quarter": 4,
"revenue_per_employee": 16931
}
],
"balance_sheet": [
{
"assets": 11449854,
"current_assets": 4994503,
"current_liabilities": 3025467,
"equity": 7643040,
"fixed_assets": 6455351,
"liabilities": 6279183,
"long_term_liabilities": 3253716,
"quarter": 1
},
{
"assets": 11678433,
"current_assets": 3778497,
"current_liabilities": 2763694,
"equity": 7758947,
"fixed_assets": 7899936,
"liabilities": 6430409,
"long_term_liabilities": 3666715,
"quarter": 2
},
{
"assets": 11911575,
"current_assets": 4331908,
"current_liabilities": 3079259,
"equity": 7778112,
"fixed_assets": 7579667,
"liabilities": 6585277,
"long_term_liabilities": 3506018,
"quarter": 3
},
{
"assets": 12149371,
"current_assets": 5566507,
"current_liabilities": 2835682,
"equity": 7852894,
"fixed_assets": 6582864,
"liabilities": 6743875,
"long_term_liabilities": 3908193,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -98467,
"financing_cash_flow": 182407,
"investing_cash_flow": -425364,
"net_cash_flow": 2574018,
"operating_cash_flow": 3044343,
"quarter": 1
},
{
"change_in_working_capital": -65550,
"financing_cash_flow": -138328,
"investing_cash_flow": -404019,
"net_cash_flow": 2834318,
"operating_cash_flow": 3260438,
"quarter": 2
},
{
"change_in_working_capital": 21556,
"financing_cash_flow": -74474,
"investing_cash_flow": -443785,
"net_cash_flow": 3001780,
"operating_cash_flow": 3170850,
"quarter": 3
},
{
"change_in_working_capital": -79238,
"financing_cash_flow": 151541,
"investing_cash_flow": -213552,
"net_cash_flow": 2612208,
"operating_cash_flow": 2923401,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9371968411125592,
"current_ratio": 1.6508205179564015,
"debt_to_equity_ratio": 0.8215556898825598,
"profit_margin": 0.23040002639140333,
"quarter": 1,
"return_on_assets": 0.21593017692627348,
"return_on_equity": 0.32347979338064436
},
{
"asset_turnover_ratio": 0.9308802816268245,
"current_ratio": 1.367190796086687,
"debt_to_equity_ratio": 0.8287734147430057,
"profit_margin": 0.23096968942684737,
"quarter": 2,
"return_on_assets": 0.21500512954092385,
"return_on_equity": 0.3236164649661868
},
{
"asset_turnover_ratio": 0.9246063597802977,
"current_ratio": 1.406802091022548,
"debt_to_equity_ratio": 0.846642090008475,
"profit_margin": 0.22261860379217613,
"quarter": 3,
"return_on_assets": 0.20583457687165635,
"return_on_equity": 0.3152196831313306
},
{
"asset_turnover_ratio": 0.9183747043365454,
"current_ratio": 1.9630222993974642,
"debt_to_equity_ratio": 0.8587757583382636,
"profit_margin": 0.21934659326427772,
"quarter": 4,
"return_on_assets": 0.20144236273630955,
"return_on_equity": 0.31165555017042124
}
],
"income_statement": [
{
"depreciation": 571974,
"expenses": 7532273,
"income_tax": 726125,
"marketing_expense": 1138080,
"net_income": 3198494,
"net_profit": 2472369,
"operational_expense": 4400522,
"product_revenue": 3825713,
"quarter": 1,
"rd_expense": 1450533,
"revenue": 10730767,
"salaries_expense": 2997976,
"service_revenue": 6905054
},
{
"depreciation": 749515,
"expenses": 7643788,
"income_tax": 716512,
"marketing_expense": 1417747,
"net_income": 3227435,
"net_profit": 2510923,
"operational_expense": 4754977,
"product_revenue": 3586792,
"quarter": 2,
"rd_expense": 1435964,
"revenue": 10871223,
"salaries_expense": 2358734,
"service_revenue": 7284431
},
{
"depreciation": 719036,
"expenses": 7756954,
"income_tax": 804750,
"marketing_expense": 1131858,
"net_income": 3256564,
"net_profit": 2451814,
"operational_expense": 5366676,
"product_revenue": 3891522,
"quarter": 3,
"rd_expense": 1416652,
"revenue": 11013518,
"salaries_expense": 2722942,
"service_revenue": 7121996
},
{
"depreciation": 476003,
"expenses": 7871796,
"income_tax": 838481,
"marketing_expense": 1007215,
"net_income": 3285879,
"net_profit": 2447398,
"operational_expense": 5345508,
"product_revenue": 2256979,
"quarter": 4,
"rd_expense": 798758,
"revenue": 11157675,
"salaries_expense": 3487744,
"service_revenue": 8900696
}
],
"market_conditions": {
"gdp_growth": [
0.019659354971384727,
0.017438879350084393,
0.02224320572819912,
0.01792991916187686
],
"inflation_rate": [
0.017787301143086652,
0.019307366366822492,
0.01823668232918267,
0.015321581943628164
],
"interest_rate": [
0.02553841332674922,
0.02659882567004481,
0.022015663098424884,
0.02618823318894932
],
"year": 2005
},
"random_event": null,
"year": 2005
},
{
"advertising_kpis": [
{
"average_project_size": 110132,
"billable_hours_per_employee": 87,
"client_concentration": 0.3,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.6,
"gross_billings": 6369539,
"net_revenue": 5630466,
"new_client_acquisition": 2,
"organic_growth": 0.1,
"quarter": 1,
"revenue_per_employee": 8544
},
{
"average_project_size": 62468,
"billable_hours_per_employee": 158,
"client_concentration": 0.28,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.68,
"gross_billings": 7012046,
"net_revenue": 5646453,
"new_client_acquisition": 4,
"organic_growth": 0.07,
"quarter": 2,
"revenue_per_employee": 8568
},
{
"average_project_size": 57627,
"billable_hours_per_employee": 129,
"client_concentration": 0.19,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.61,
"gross_billings": 6421893,
"net_revenue": 5662486,
"new_client_acquisition": 2,
"organic_growth": 0.15,
"quarter": 3,
"revenue_per_employee": 8593
},
{
"average_project_size": 92799,
"billable_hours_per_employee": 155,
"client_concentration": 0.25,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.63,
"gross_billings": 6556296,
"net_revenue": 5678564,
"new_client_acquisition": 1,
"organic_growth": -0.02,
"quarter": 4,
"revenue_per_employee": 8617
}
],
"balance_sheet": [
{
"assets": 8100852,
"current_assets": 2803954,
"current_liabilities": 2335560,
"equity": 5058063,
"fixed_assets": 5296898,
"liabilities": 4133711,
"long_term_liabilities": 1798151,
"quarter": 1
},
{
"assets": 8215029,
"current_assets": 2834773,
"current_liabilities": 1955336,
"equity": 4985515,
"fixed_assets": 5380256,
"liabilities": 4227783,
"long_term_liabilities": 2272447,
"quarter": 2
},
{
"assets": 8330816,
"current_assets": 3465715,
"current_liabilities": 2094111,
"equity": 5111457,
"fixed_assets": 4865101,
"liabilities": 4323995,
"long_term_liabilities": 2229884,
"quarter": 3
},
{
"assets": 8448235,
"current_assets": 3933623,
"current_liabilities": 2165024,
"equity": 5070497,
"fixed_assets": 4514612,
"liabilities": 4422398,
"long_term_liabilities": 2257374,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 89534,
"financing_cash_flow": 53222,
"investing_cash_flow": -463456,
"net_cash_flow": 1166733,
"operating_cash_flow": 1409593,
"quarter": 1
},
{
"change_in_working_capital": 38147,
"financing_cash_flow": 63755,
"investing_cash_flow": -475108,
"net_cash_flow": 1401254,
"operating_cash_flow": 1375039,
"quarter": 2
},
{
"change_in_working_capital": 71165,
"financing_cash_flow": -18220,
"investing_cash_flow": -314852,
"net_cash_flow": 1261586,
"operating_cash_flow": 1513299,
"quarter": 3
},
{
"change_in_working_capital": 84910,
"financing_cash_flow": 97332,
"investing_cash_flow": -216940,
"net_cash_flow": 1104935,
"operating_cash_flow": 1406400,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6950461507011855,
"current_ratio": 1.2005489047594582,
"debt_to_equity_ratio": 0.8172517819568479,
"profit_margin": 0.19375341223976844,
"quarter": 1,
"return_on_assets": 0.13466756336247102,
"return_on_equity": 0.21567979679177582
},
{
"asset_turnover_ratio": 0.6873320836724983,
"current_ratio": 1.449762598346269,
"debt_to_equity_ratio": 0.8480132945142077,
"profit_margin": 0.17679576895442148,
"quarter": 2,
"return_on_assets": 0.12151740425992409,
"return_on_equity": 0.20023387754324276
},
{
"asset_turnover_ratio": 0.6797036448770445,
"current_ratio": 1.6549815172166136,
"debt_to_equity_ratio": 0.8459417735491074,
"profit_margin": 0.1950796876142387,
"quarter": 3,
"return_on_assets": 0.13259637471287328,
"return_on_equity": 0.2161098097861334
},
{
"asset_turnover_ratio": 0.6721598061606952,
"current_ratio": 1.8168957942267614,
"debt_to_equity_ratio": 0.8721823521441784,
"profit_margin": 0.18396552367816935,
"quarter": 4,
"return_on_assets": 0.12365423073576907,
"return_on_equity": 0.2060271409291831
}
],
"income_statement": [
{
"depreciation": 318671,
"expenses": 4264061,
"income_tax": 275483,
"marketing_expense": 579688,
"net_income": 1366405,
"net_profit": 1090922,
"operational_expense": 2170496,
"product_revenue": 1729373,
"quarter": 1,
"rd_expense": 662051,
"revenue": 5630466,
"salaries_expense": 1308858,
"service_revenue": 3901093
},
{
"depreciation": 376770,
"expenses": 4257560,
"income_tax": 390624,
"marketing_expense": 516002,
"net_income": 1388893,
"net_profit": 998269,
"operational_expense": 2298949,
"product_revenue": 1860841,
"quarter": 2,
"rd_expense": 626227,
"revenue": 5646453,
"salaries_expense": 1429759,
"service_revenue": 3785612
},
{
"depreciation": 408663,
"expenses": 4251070,
"income_tax": 306780,
"marketing_expense": 640896,
"net_income": 1411416,
"net_profit": 1104636,
"operational_expense": 2659419,
"product_revenue": 1895466,
"quarter": 3,
"rd_expense": 594807,
"revenue": 5662486,
"salaries_expense": 1660946,
"service_revenue": 3767020
},
{
"depreciation": 361740,
"expenses": 4244589,
"income_tax": 389315,
"marketing_expense": 501711,
"net_income": 1433975,
"net_profit": 1044660,
"operational_expense": 2285819,
"product_revenue": 2001271,
"quarter": 4,
"rd_expense": 777318,
"revenue": 5678564,
"salaries_expense": 1350650,
"service_revenue": 3677293
}
],
"market_conditions": {
"gdp_growth": [
0.012777068600008625,
0.010758871872892036,
0.0007417107418726584,
0.015220159638014253
],
"inflation_rate": [
0.008437029464308732,
0.006047254901910195,
0.013964630120400185,
0.012029500725333368
],
"interest_rate": [
0.03178937814693603,
0.028886527973987802,
0.031416509567625456,
0.038605025355509866
],
"year": 2006
},
"random_event": null,
"year": 2006
},
{
"advertising_kpis": [
{
"average_project_size": 166862,
"billable_hours_per_employee": 146,
"client_concentration": 0.29,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.66,
"gross_billings": 17872144,
"net_revenue": 15571087,
"new_client_acquisition": 1,
"organic_growth": 0.14,
"quarter": 1,
"revenue_per_employee": 23628
},
{
"average_project_size": 160890,
"billable_hours_per_employee": 86,
"client_concentration": 0.17,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.78,
"gross_billings": 17983510,
"net_revenue": 15307083,
"new_client_acquisition": 2,
"organic_growth": 0.04,
"quarter": 2,
"revenue_per_employee": 23228
},
{
"average_project_size": 184784,
"billable_hours_per_employee": 126,
"client_concentration": 0.23,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.63,
"gross_billings": 16755347,
"net_revenue": 15047556,
"new_client_acquisition": 1,
"organic_growth": 0.03,
"quarter": 3,
"revenue_per_employee": 22834
},
{
"average_project_size": 107775,
"billable_hours_per_employee": 92,
"client_concentration": 0.29,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.67,
"gross_billings": 19223486,
"net_revenue": 14792429,
"new_client_acquisition": 2,
"organic_growth": 0.13,
"quarter": 4,
"revenue_per_employee": 22447
}
],
"balance_sheet": [
{
"assets": 18778273,
"current_assets": 7435004,
"current_liabilities": 4642630,
"equity": 13548962,
"fixed_assets": 11343269,
"liabilities": 7844507,
"long_term_liabilities": 3201877,
"quarter": 1
},
{
"assets": 19373251,
"current_assets": 9102465,
"current_liabilities": 3230534,
"equity": 14039806,
"fixed_assets": 10270786,
"liabilities": 7988788,
"long_term_liabilities": 4758254,
"quarter": 2
},
{
"assets": 19987082,
"current_assets": 9306955,
"current_liabilities": 3949455,
"equity": 14260457,
"fixed_assets": 10680127,
"liabilities": 8135723,
"long_term_liabilities": 4186268,
"quarter": 3
},
{
"assets": 20620361,
"current_assets": 8493907,
"current_liabilities": 3829978,
"equity": 14655886,
"fixed_assets": 12126454,
"liabilities": 8285360,
"long_term_liabilities": 4455382,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -39014,
"financing_cash_flow": -63023,
"investing_cash_flow": -240019,
"net_cash_flow": 3295690,
"operating_cash_flow": 3558919,
"quarter": 1
},
{
"change_in_working_capital": 78848,
"financing_cash_flow": 99249,
"investing_cash_flow": -303207,
"net_cash_flow": 3417048,
"operating_cash_flow": 3582720,
"quarter": 2
},
{
"change_in_working_capital": 34958,
"financing_cash_flow": -55421,
"investing_cash_flow": -250749,
"net_cash_flow": 2824327,
"operating_cash_flow": 3140711,
"quarter": 3
},
{
"change_in_working_capital": -13276,
"financing_cash_flow": 14803,
"investing_cash_flow": -310952,
"net_cash_flow": 3047942,
"operating_cash_flow": 3170311,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8292076166961679,
"current_ratio": 1.6014638254609994,
"debt_to_equity_ratio": 0.5789747583615631,
"profit_margin": 0.16795205113169043,
"quarter": 1,
"return_on_assets": 0.13926712003814196,
"return_on_equity": 0.19301818102375665
},
{
"asset_turnover_ratio": 0.7901143179324936,
"current_ratio": 2.8176347935047272,
"debt_to_equity_ratio": 0.5690098566889029,
"profit_margin": 0.1734715229544388,
"quarter": 2,
"return_on_assets": 0.13706233403985732,
"return_on_equity": 0.18912960763133052
},
{
"asset_turnover_ratio": 0.7528640749059817,
"current_ratio": 2.3565162788283445,
"debt_to_equity_ratio": 0.5705092761052468,
"profit_margin": 0.16009895560448487,
"quarter": 3,
"return_on_assets": 0.12053275210458435,
"return_on_equity": 0.1689355397235867
},
{
"asset_turnover_ratio": 0.7173700305246838,
"current_ratio": 2.2177430262001505,
"debt_to_equity_ratio": 0.5653264497281161,
"profit_margin": 0.1568968152559664,
"quarter": 4,
"return_on_assets": 0.1125530731493983,
"return_on_equity": 0.15835855983050087
}
],
"income_statement": [
{
"depreciation": 943723,
"expenses": 12097417,
"income_tax": 858474,
"marketing_expense": 1498056,
"net_income": 3473670,
"net_profit": 2615196,
"operational_expense": 7921821,
"product_revenue": 3780098,
"quarter": 1,
"rd_expense": 2116134,
"revenue": 15571087,
"salaries_expense": 4786556,
"service_revenue": 11790989
},
{
"depreciation": 927377,
"expenses": 11890898,
"income_tax": 760842,
"marketing_expense": 1273007,
"net_income": 3416185,
"net_profit": 2655343,
"operational_expense": 6489458,
"product_revenue": 5819730,
"quarter": 2,
"rd_expense": 2182173,
"revenue": 15307083,
"salaries_expense": 4672056,
"service_revenue": 9487353
},
{
"depreciation": 731613,
"expenses": 11687905,
"income_tax": 950553,
"marketing_expense": 1225418,
"net_income": 3359651,
"net_profit": 2409098,
"operational_expense": 6012792,
"product_revenue": 4086050,
"quarter": 3,
"rd_expense": 1326143,
"revenue": 15047556,
"salaries_expense": 4303194,
"service_revenue": 10961506
},
{
"depreciation": 849426,
"expenses": 11488377,
"income_tax": 983167,
"marketing_expense": 1544937,
"net_income": 3304052,
"net_profit": 2320885,
"operational_expense": 7545294,
"product_revenue": 4247977,
"quarter": 4,
"rd_expense": 1786445,
"revenue": 14792429,
"salaries_expense": 5398885,
"service_revenue": 10544452
}
],
"market_conditions": {
"gdp_growth": [
0.010501242318821172,
0.008542959492851415,
0.02452895796368207,
0.014431791174806363
],
"inflation_rate": [
0.006550201979997207,
0.013737724259418539,
0.007918356560241212,
0.013343014793430495
],
"interest_rate": [
0.029963934832867977,
0.026659552330459434,
0.021787798348481248,
0.023007752384532735
],
"year": 2007
},
"random_event": null,
"year": 2007
},
{
"advertising_kpis": [
{
"average_project_size": 167315,
"billable_hours_per_employee": 104,
"client_concentration": 0.21,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.65,
"gross_billings": 18616715,
"net_revenue": 15625880,
"new_client_acquisition": 3,
"organic_growth": -0.03,
"quarter": 1,
"revenue_per_employee": 23712
},
{
"average_project_size": 128598,
"billable_hours_per_employee": 150,
"client_concentration": 0.24,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.79,
"gross_billings": 18420145,
"net_revenue": 15680563,
"new_client_acquisition": 4,
"organic_growth": 0.14,
"quarter": 2,
"revenue_per_employee": 23794
},
{
"average_project_size": 100396,
"billable_hours_per_employee": 93,
"client_concentration": 0.23,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.79,
"gross_billings": 19441008,
"net_revenue": 15735438,
"new_client_acquisition": 5,
"organic_growth": 0.05,
"quarter": 3,
"revenue_per_employee": 23878
},
{
"average_project_size": 176759,
"billable_hours_per_employee": 134,
"client_concentration": 0.36,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.65,
"gross_billings": 17439160,
"net_revenue": 15790505,
"new_client_acquisition": 1,
"organic_growth": 0.07,
"quarter": 4,
"revenue_per_employee": 23961
}
],
"balance_sheet": [
{
"assets": 17237389,
"current_assets": 6039962,
"current_liabilities": 3768196,
"equity": 11843371,
"fixed_assets": 11197427,
"liabilities": 8495389,
"long_term_liabilities": 4727193,
"quarter": 1
},
{
"assets": 17540150,
"current_assets": 6650170,
"current_liabilities": 4004683,
"equity": 11949423,
"fixed_assets": 10889980,
"liabilities": 8574137,
"long_term_liabilities": 4569454,
"quarter": 2
},
{
"assets": 17848228,
"current_assets": 5769977,
"current_liabilities": 4903351,
"equity": 11816112,
"fixed_assets": 12078251,
"liabilities": 8653615,
"long_term_liabilities": 3750264,
"quarter": 3
},
{
"assets": 18161718,
"current_assets": 8773705,
"current_liabilities": 4484698,
"equity": 12027946,
"fixed_assets": 9388013,
"liabilities": 8733830,
"long_term_liabilities": 4249132,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 2594,
"financing_cash_flow": 73345,
"investing_cash_flow": -235369,
"net_cash_flow": 3549082,
"operating_cash_flow": 3929429,
"quarter": 1
},
{
"change_in_working_capital": -29611,
"financing_cash_flow": 161622,
"investing_cash_flow": -396860,
"net_cash_flow": 3640158,
"operating_cash_flow": 4066909,
"quarter": 2
},
{
"change_in_working_capital": 80783,
"financing_cash_flow": -77942,
"investing_cash_flow": -253239,
"net_cash_flow": 3394901,
"operating_cash_flow": 3761063,
"quarter": 3
},
{
"change_in_working_capital": 23505,
"financing_cash_flow": -97459,
"investing_cash_flow": -463968,
"net_cash_flow": 3410932,
"operating_cash_flow": 3781279,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9065108410560323,
"current_ratio": 1.6028789372951937,
"debt_to_equity_ratio": 0.7173117349781578,
"profit_margin": 0.19847656579981415,
"quarter": 1,
"return_on_assets": 0.17992115859310248,
"return_on_equity": 0.2618655617560237
},
{
"asset_turnover_ratio": 0.8939811233085236,
"current_ratio": 1.6605983544764966,
"debt_to_equity_ratio": 0.7175356500477053,
"profit_margin": 0.19026166343644677,
"quarter": 2,
"return_on_assets": 0.17009033560146292,
"return_on_equity": 0.2496697957717289
},
{
"asset_turnover_ratio": 0.8816246632438806,
"current_ratio": 1.1767415793811211,
"debt_to_equity_ratio": 0.7323572254562245,
"profit_margin": 0.16659841308516485,
"quarter": 3,
"return_on_assets": 0.14687726983317337,
"return_on_equity": 0.22185800202300046
},
{
"asset_turnover_ratio": 0.8694389484519031,
"current_ratio": 1.9563647318057984,
"debt_to_equity_ratio": 0.7261281352609997,
"profit_margin": 0.16465958498477407,
"quarter": 4,
"return_on_assets": 0.14316145642168873,
"return_on_equity": 0.2161680805683697
}
],
"income_statement": [
{
"depreciation": 828058,
"expenses": 11710001,
"income_tax": 814508,
"marketing_expense": 1516075,
"net_income": 3915879,
"net_profit": 3101371,
"operational_expense": 7137283,
"product_revenue": 3796544,
"quarter": 1,
"rd_expense": 2250635,
"revenue": 15625880,
"salaries_expense": 5372440,
"service_revenue": 11829336
},
{
"depreciation": 1083499,
"expenses": 11852727,
"income_tax": 844426,
"marketing_expense": 1276334,
"net_income": 3827836,
"net_profit": 2983410,
"operational_expense": 7106253,
"product_revenue": 3482913,
"quarter": 2,
"rd_expense": 1665750,
"revenue": 15680563,
"salaries_expense": 5261973,
"service_revenue": 12197650
},
{
"depreciation": 1139564,
"expenses": 11997193,
"income_tax": 1116746,
"marketing_expense": 1654151,
"net_income": 3738245,
"net_profit": 2621499,
"operational_expense": 6163449,
"product_revenue": 4688225,
"quarter": 3,
"rd_expense": 2004305,
"revenue": 15735438,
"salaries_expense": 3601300,
"service_revenue": 11047213
},
{
"depreciation": 1181221,
"expenses": 12143420,
"income_tax": 1047027,
"marketing_expense": 2376249,
"net_income": 3647085,
"net_profit": 2600058,
"operational_expense": 7117481,
"product_revenue": 4567837,
"quarter": 4,
"rd_expense": 1479004,
"revenue": 15790505,
"salaries_expense": 4180223,
"service_revenue": 11222668
}
],
"market_conditions": {
"gdp_growth": [
0.012172050569344221,
0.012015185904581728,
0.014157161980739682,
0.01443549933166488
],
"inflation_rate": [
0.02017545212156729,
0.0171299442389328,
0.023803395936496163,
0.020755810156513104
],
"interest_rate": [
0.03413240059460316,
0.03733970670105658,
0.03460259055222088,
0.03762749801328968
],
"year": 2008
},
"random_event": null,
"year": 2008
},
{
"advertising_kpis": [
{
"average_project_size": 170611,
"billable_hours_per_employee": 137,
"client_concentration": 0.23,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.78,
"gross_billings": 12472550,
"net_revenue": 9612612,
"new_client_acquisition": 5,
"organic_growth": 0.13,
"quarter": 1,
"revenue_per_employee": 14587
},
{
"average_project_size": 65859,
"billable_hours_per_employee": 90,
"client_concentration": 0.28,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.76,
"gross_billings": 12008825,
"net_revenue": 9615608,
"new_client_acquisition": 4,
"organic_growth": 0.05,
"quarter": 2,
"revenue_per_employee": 14591
},
{
"average_project_size": 195487,
"billable_hours_per_employee": 103,
"client_concentration": 0.12,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.63,
"gross_billings": 11250146,
"net_revenue": 9618606,
"new_client_acquisition": 1,
"organic_growth": -0.03,
"quarter": 3,
"revenue_per_employee": 14596
},
{
"average_project_size": 171471,
"billable_hours_per_employee": 120,
"client_concentration": 0.35,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.8,
"gross_billings": 11310816,
"net_revenue": 9621604,
"new_client_acquisition": 3,
"organic_growth": 0.13,
"quarter": 4,
"revenue_per_employee": 14600
}
],
"balance_sheet": [
{
"assets": 14314915,
"current_assets": 5713721,
"current_liabilities": 3989157,
"equity": 8678969,
"fixed_assets": 8601194,
"liabilities": 7788356,
"long_term_liabilities": 3799199,
"quarter": 1
},
{
"assets": 14596424,
"current_assets": 6768901,
"current_liabilities": 3971813,
"equity": 8792896,
"fixed_assets": 7827523,
"liabilities": 7907984,
"long_term_liabilities": 3936171,
"quarter": 2
},
{
"assets": 14883470,
"current_assets": 6016497,
"current_liabilities": 4241296,
"equity": 8972720,
"fixed_assets": 8866973,
"liabilities": 8029450,
"long_term_liabilities": 3788154,
"quarter": 3
},
{
"assets": 15176161,
"current_assets": 7013213,
"current_liabilities": 4565159,
"equity": 8888791,
"fixed_assets": 8162948,
"liabilities": 8152782,
"long_term_liabilities": 3587623,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -61950,
"financing_cash_flow": 124357,
"investing_cash_flow": -460443,
"net_cash_flow": 2621315,
"operating_cash_flow": 2713603,
"quarter": 1
},
{
"change_in_working_capital": -84737,
"financing_cash_flow": 174618,
"investing_cash_flow": -125376,
"net_cash_flow": 2693256,
"operating_cash_flow": 2694460,
"quarter": 2
},
{
"change_in_working_capital": 7518,
"financing_cash_flow": -170552,
"investing_cash_flow": -223927,
"net_cash_flow": 2338071,
"operating_cash_flow": 2806385,
"quarter": 3
},
{
"change_in_working_capital": -75583,
"financing_cash_flow": -25900,
"investing_cash_flow": -433307,
"net_cash_flow": 1982799,
"operating_cash_flow": 2367585,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6715102394949604,
"current_ratio": 1.4323128921724564,
"debt_to_equity_ratio": 0.8973826268995776,
"profit_margin": 0.22391520639759516,
"quarter": 1,
"return_on_assets": 0.1503613538746126,
"return_on_equity": 0.24800295979856593
},
{
"asset_turnover_ratio": 0.6587646398871395,
"current_ratio": 1.7042345649203525,
"debt_to_equity_ratio": 0.8993605747185001,
"profit_margin": 0.21885833948305713,
"quarter": 2,
"return_on_assets": 0.14417613519585346,
"return_on_equity": 0.2393359366470387
},
{
"asset_turnover_ratio": 0.6462609861813139,
"current_ratio": 1.4185515465084257,
"debt_to_equity_ratio": 0.8948735723392683,
"profit_margin": 0.2202710039271803,
"quarter": 3,
"return_on_assets": 0.1423525562251276,
"return_on_equity": 0.23612683779277632
},
{
"asset_turnover_ratio": 0.6339945919129351,
"current_ratio": 1.5362472588577967,
"debt_to_equity_ratio": 0.9171980756438081,
"profit_margin": 0.1938774449665565,
"quarter": 4,
"return_on_assets": 0.12291725160269451,
"return_on_equity": 0.20986116109603656
}
],
"income_statement": [
{
"depreciation": 561193,
"expenses": 6792467,
"income_tax": 667735,
"marketing_expense": 1046860,
"net_income": 2820145,
"net_profit": 2152410,
"operational_expense": 4456150,
"product_revenue": 2641149,
"quarter": 1,
"rd_expense": 1280542,
"revenue": 9612612,
"salaries_expense": 2798480,
"service_revenue": 6971463
},
{
"depreciation": 590004,
"expenses": 6853642,
"income_tax": 657510,
"marketing_expense": 707638,
"net_income": 2761966,
"net_profit": 2104456,
"operational_expense": 4094039,
"product_revenue": 3052888,
"quarter": 2,
"rd_expense": 1157837,
"revenue": 9615608,
"salaries_expense": 2483463,
"service_revenue": 6562720
},
{
"depreciation": 687685,
"expenses": 6915369,
"income_tax": 584537,
"marketing_expense": 1250472,
"net_income": 2703237,
"net_profit": 2118700,
"operational_expense": 4135362,
"product_revenue": 2661609,
"quarter": 3,
"rd_expense": 1097804,
"revenue": 9618606,
"salaries_expense": 2664864,
"service_revenue": 6956997
},
{
"depreciation": 502173,
"expenses": 6977652,
"income_tax": 778540,
"marketing_expense": 1175600,
"net_income": 2643952,
"net_profit": 1865412,
"operational_expense": 4584129,
"product_revenue": 3074152,
"quarter": 4,
"rd_expense": 959040,
"revenue": 9621604,
"salaries_expense": 3381825,
"service_revenue": 6547452
}
],
"market_conditions": {
"gdp_growth": [
0.0035347185706123656,
0.017658516501121248,
0.012424775982787094,
0.006831982877542286
],
"inflation_rate": [
0.012685038406042966,
0.012004374971229755,
0.006638315680640004,
0.016360578667012453
],
"interest_rate": [
0.029084794953284095,
0.03432376146433283,
0.033849601594558514,
0.03423854662108949
],
"year": 2009
},
"random_event": null,
"year": 2009
},
{
"advertising_kpis": [
{
"average_project_size": 50930,
"billable_hours_per_employee": 157,
"client_concentration": 0.24,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.72,
"gross_billings": 17964275,
"net_revenue": 15255086,
"new_client_acquisition": 3,
"organic_growth": 0.13,
"quarter": 1,
"revenue_per_employee": 23149
},
{
"average_project_size": 187793,
"billable_hours_per_employee": 131,
"client_concentration": 0.14,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.66,
"gross_billings": 18265585,
"net_revenue": 15011113,
"new_client_acquisition": 3,
"organic_growth": -0.05,
"quarter": 2,
"revenue_per_employee": 22779
},
{
"average_project_size": 114002,
"billable_hours_per_employee": 147,
"client_concentration": 0.23,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.72,
"gross_billings": 17952849,
"net_revenue": 14771042,
"new_client_acquisition": 4,
"organic_growth": 0.01,
"quarter": 3,
"revenue_per_employee": 22414
},
{
"average_project_size": 100008,
"billable_hours_per_employee": 104,
"client_concentration": 0.24,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.78,
"gross_billings": 18047420,
"net_revenue": 14534810,
"new_client_acquisition": 4,
"organic_growth": 0.11,
"quarter": 4,
"revenue_per_employee": 22056
}
],
"balance_sheet": [
{
"assets": 17125463,
"current_assets": 6294425,
"current_liabilities": 4111564,
"equity": 12555182,
"fixed_assets": 10831038,
"liabilities": 9038433,
"long_term_liabilities": 4926869,
"quarter": 1
},
{
"assets": 17403415,
"current_assets": 7067875,
"current_liabilities": 4044005,
"equity": 12481857,
"fixed_assets": 10335540,
"liabilities": 9181525,
"long_term_liabilities": 5137520,
"quarter": 2
},
{
"assets": 17685878,
"current_assets": 5471311,
"current_liabilities": 4486545,
"equity": 12558457,
"fixed_assets": 12214567,
"liabilities": 9326882,
"long_term_liabilities": 4840337,
"quarter": 3
},
{
"assets": 17972925,
"current_assets": 7016856,
"current_liabilities": 4148489,
"equity": 12371868,
"fixed_assets": 10956069,
"liabilities": 9474540,
"long_term_liabilities": 5326051,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -78276,
"financing_cash_flow": 83909,
"investing_cash_flow": -106979,
"net_cash_flow": 4855728,
"operating_cash_flow": 5186501,
"quarter": 1
},
{
"change_in_working_capital": -85036,
"financing_cash_flow": -101853,
"investing_cash_flow": -472015,
"net_cash_flow": 4851946,
"operating_cash_flow": 4976858,
"quarter": 2
},
{
"change_in_working_capital": 75713,
"financing_cash_flow": 73103,
"investing_cash_flow": -334970,
"net_cash_flow": 4777146,
"operating_cash_flow": 4910129,
"quarter": 3
},
{
"change_in_working_capital": 811,
"financing_cash_flow": 47291,
"investing_cash_flow": -112319,
"net_cash_flow": 4198448,
"operating_cash_flow": 4747839,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8907838579313155,
"current_ratio": 1.5309077032486909,
"debt_to_equity_ratio": 0.7198966132072,
"profit_margin": 0.292895890590194,
"quarter": 1,
"return_on_assets": 0.2609069313921615,
"return_on_equity": 0.3558811015244542
},
{
"asset_turnover_ratio": 0.862538358132585,
"current_ratio": 1.7477414098152697,
"debt_to_equity_ratio": 0.7355896642622969,
"profit_margin": 0.2837875512628544,
"quarter": 2,
"return_on_assets": 0.2447776485247292,
"return_on_equity": 0.34129272591410076
},
{
"asset_turnover_ratio": 0.8351885046362979,
"current_ratio": 1.219493173477587,
"debt_to_equity_ratio": 0.742677384650041,
"profit_margin": 0.28430363951304183,
"quarter": 3,
"return_on_assets": 0.2374471315475545,
"return_on_equity": 0.33439307074109503
},
{
"asset_turnover_ratio": 0.8087058728615404,
"current_ratio": 1.6914245162515797,
"debt_to_equity_ratio": 0.7658132143019954,
"profit_margin": 0.26649698207269307,
"quarter": 4,
"return_on_assets": 0.21551767450206352,
"return_on_equity": 0.31308796699091845
}
],
"income_statement": [
{
"depreciation": 718349,
"expenses": 9614308,
"income_tax": 1172626,
"marketing_expense": 1021834,
"net_income": 5640778,
"net_profit": 4468152,
"operational_expense": 5590782,
"product_revenue": 4002131,
"quarter": 1,
"rd_expense": 1162458,
"revenue": 15255086,
"salaries_expense": 4660879,
"service_revenue": 11252955
},
{
"depreciation": 716891,
"expenses": 9414192,
"income_tax": 1336954,
"marketing_expense": 1236043,
"net_income": 5596921,
"net_profit": 4259967,
"operational_expense": 5165531,
"product_revenue": 4479992,
"quarter": 2,
"rd_expense": 989968,
"revenue": 15011113,
"salaries_expense": 3424615,
"service_revenue": 10531121
},
{
"depreciation": 710668,
"expenses": 9218241,
"income_tax": 1353340,
"marketing_expense": 1512311,
"net_income": 5552801,
"net_profit": 4199461,
"operational_expense": 5210958,
"product_revenue": 4527890,
"quarter": 3,
"rd_expense": 1679282,
"revenue": 14771042,
"salaries_expense": 3028364,
"service_revenue": 10243152
},
{
"depreciation": 874356,
"expenses": 9026369,
"income_tax": 1634958,
"marketing_expense": 976195,
"net_income": 5508441,
"net_profit": 3873483,
"operational_expense": 5654966,
"product_revenue": 4304637,
"quarter": 4,
"rd_expense": 1625189,
"revenue": 14534810,
"salaries_expense": 3393747,
"service_revenue": 10230173
}
],
"market_conditions": {
"gdp_growth": [
0.011085674446387722,
0.00207547904273565,
0.0139846136051415,
0.01922500324657469
],
"inflation_rate": [
0.01266925526420733,
0.018285597167566888,
0.0174646855889476,
0.010062154909216012
],
"interest_rate": [
0.019642088258008183,
0.023177825366690698,
0.020774673903699817,
0.025383144874456188
],
"year": 2010
},
"random_event": null,
"year": 2010
},
{
"advertising_kpis": [
{
"average_project_size": 125868,
"billable_hours_per_employee": 156,
"client_concentration": 0.32,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.73,
"gross_billings": 21203477,
"net_revenue": 16871791,
"new_client_acquisition": 2,
"organic_growth": 0.14,
"quarter": 1,
"revenue_per_employee": 25602
},
{
"average_project_size": 135261,
"billable_hours_per_employee": 120,
"client_concentration": 0.33,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.76,
"gross_billings": 18591051,
"net_revenue": 16438370,
"new_client_acquisition": 5,
"organic_growth": -0.04,
"quarter": 2,
"revenue_per_employee": 24944
},
{
"average_project_size": 177853,
"billable_hours_per_employee": 147,
"client_concentration": 0.31,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.68,
"gross_billings": 20258340,
"net_revenue": 16016084,
"new_client_acquisition": 3,
"organic_growth": -0.04,
"quarter": 3,
"revenue_per_employee": 24304
},
{
"average_project_size": 170734,
"billable_hours_per_employee": 130,
"client_concentration": 0.25,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.71,
"gross_billings": 17991917,
"net_revenue": 15604646,
"new_client_acquisition": 5,
"organic_growth": 0,
"quarter": 4,
"revenue_per_employee": 23679
}
],
"balance_sheet": [
{
"assets": 21204518,
"current_assets": 10152606,
"current_liabilities": 6160894,
"equity": 14286045,
"fixed_assets": 11051912,
"liabilities": 10937330,
"long_term_liabilities": 4776436,
"quarter": 1
},
{
"assets": 21894248,
"current_assets": 9719137,
"current_liabilities": 5997086,
"equity": 14896565,
"fixed_assets": 12175111,
"liabilities": 11120098,
"long_term_liabilities": 5123012,
"quarter": 2
},
{
"assets": 22606413,
"current_assets": 9529918,
"current_liabilities": 6647986,
"equity": 15130386,
"fixed_assets": 13076495,
"liabilities": 11305920,
"long_term_liabilities": 4657934,
"quarter": 3
},
{
"assets": 23341743,
"current_assets": 10128025,
"current_liabilities": 6120085,
"equity": 15723426,
"fixed_assets": 13213718,
"liabilities": 11494848,
"long_term_liabilities": 5374763,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 77608,
"financing_cash_flow": 10023,
"investing_cash_flow": -189705,
"net_cash_flow": 4136779,
"operating_cash_flow": 4666550,
"quarter": 1
},
{
"change_in_working_capital": 73304,
"financing_cash_flow": 7068,
"investing_cash_flow": -109444,
"net_cash_flow": 4754649,
"operating_cash_flow": 4958840,
"quarter": 2
},
{
"change_in_working_capital": 31897,
"financing_cash_flow": 181103,
"investing_cash_flow": -325400,
"net_cash_flow": 4135133,
"operating_cash_flow": 4396902,
"quarter": 3
},
{
"change_in_working_capital": 84356,
"financing_cash_flow": 97719,
"investing_cash_flow": -488346,
"net_cash_flow": 4221205,
"operating_cash_flow": 4703208,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7956696304061238,
"current_ratio": 1.6479111635421742,
"debt_to_equity_ratio": 0.7655953764670348,
"profit_margin": 0.23819978566590827,
"quarter": 1,
"return_on_assets": 0.18952833542361114,
"return_on_equity": 0.28131347759299374
},
{
"asset_turnover_ratio": 0.7508077007257796,
"current_ratio": 1.620643259076158,
"debt_to_equity_ratio": 0.7464873949128541,
"profit_margin": 0.2507800347601374,
"quarter": 2,
"return_on_assets": 0.18828758128618986,
"return_on_equity": 0.2767359455015301
},
{
"asset_turnover_ratio": 0.7084752454978152,
"current_ratio": 1.4335045230239654,
"debt_to_equity_ratio": 0.7472327540090518,
"profit_margin": 0.23912792914922273,
"quarter": 3,
"return_on_assets": 0.16941621830937972,
"return_on_equity": 0.2531259281818719
},
{
"asset_turnover_ratio": 0.6685295952405954,
"current_ratio": 1.6548830612646719,
"debt_to_equity_ratio": 0.7310650999343273,
"profit_margin": 0.24842159187718837,
"quarter": 4,
"return_on_assets": 0.1660771862666811,
"return_on_equity": 0.24654493238305697
}
],
"income_statement": [
{
"depreciation": 647693,
"expenses": 11402565,
"income_tax": 1450369,
"marketing_expense": 1309806,
"net_income": 5469226,
"net_profit": 4018857,
"operational_expense": 6349350,
"product_revenue": 4997750,
"quarter": 1,
"rd_expense": 2041975,
"revenue": 16871791,
"salaries_expense": 4108675,
"service_revenue": 11874041
},
{
"depreciation": 836425,
"expenses": 11177498,
"income_tax": 1138457,
"marketing_expense": 1303434,
"net_income": 5260872,
"net_profit": 4122415,
"operational_expense": 7555086,
"product_revenue": 5646116,
"quarter": 2,
"rd_expense": 1679350,
"revenue": 16438370,
"salaries_expense": 3992283,
"service_revenue": 10792254
},
{
"depreciation": 567009,
"expenses": 10956873,
"income_tax": 1229318,
"marketing_expense": 1748707,
"net_income": 5059211,
"net_profit": 3829893,
"operational_expense": 7543802,
"product_revenue": 3804217,
"quarter": 3,
"rd_expense": 1632774,
"revenue": 16016084,
"salaries_expense": 5315077,
"service_revenue": 12211867
},
{
"depreciation": 826677,
"expenses": 10740603,
"income_tax": 987512,
"marketing_expense": 1095865,
"net_income": 4864043,
"net_profit": 3876531,
"operational_expense": 6547911,
"product_revenue": 5985338,
"quarter": 4,
"rd_expense": 1141763,
"revenue": 15604646,
"salaries_expense": 4990519,
"service_revenue": 9619308
}
],
"market_conditions": {
"gdp_growth": [
0.026031409683363354,
0.018963277355870473,
0.019845146013900798,
0.030717505532106587
],
"inflation_rate": [
0.017594986799069432,
0.013632338350539652,
0.01551701045911975,
0.01588190432870475
],
"interest_rate": [
0.031242604308024193,
0.023911098435133574,
0.030347615089940737,
0.026546100277717515
],
"year": 2011
},
"random_event": null,
"year": 2011
}
] |
{
"advertising_type": "Event Marketing",
"financial_health": "Distressed",
"founding_year": 1990,
"industry": "Advertising",
"location": "West Sheenabury",
"name": "Johnson-Robinson",
"num_employees": 682,
"region": "Latin America",
"revenue_size": "Medium",
"website": "www.johnson-robinson.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 51548,
"billable_hours_per_employee": 125,
"client_concentration": 0.15,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.61,
"gross_billings": 16671237,
"net_revenue": 14823199,
"new_client_acquisition": 2,
"organic_growth": 0.03,
"quarter": 1,
"revenue_per_employee": 21735
},
{
"average_project_size": 82294,
"billable_hours_per_employee": 111,
"client_concentration": 0.31,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.68,
"gross_billings": 17987423,
"net_revenue": 14577025,
"new_client_acquisition": 2,
"organic_growth": 0.11,
"quarter": 2,
"revenue_per_employee": 21374
},
{
"average_project_size": 188518,
"billable_hours_per_employee": 153,
"client_concentration": 0.21,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.79,
"gross_billings": 18010382,
"net_revenue": 14334940,
"new_client_acquisition": 1,
"organic_growth": 0.04,
"quarter": 3,
"revenue_per_employee": 21019
},
{
"average_project_size": 99768,
"billable_hours_per_employee": 123,
"client_concentration": 0.21,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.62,
"gross_billings": 16174942,
"net_revenue": 14096875,
"new_client_acquisition": 3,
"organic_growth": -0.03,
"quarter": 4,
"revenue_per_employee": 20670
}
],
"balance_sheet": [
{
"assets": 19514647,
"current_assets": 7810060,
"current_liabilities": 4442641,
"equity": 13166044,
"fixed_assets": 11704587,
"liabilities": 9682009,
"long_term_liabilities": 5239368,
"quarter": 1
},
{
"assets": 19962044,
"current_assets": 9095826,
"current_liabilities": 4820556,
"equity": 13483094,
"fixed_assets": 10866218,
"liabilities": 9877108,
"long_term_liabilities": 5056552,
"quarter": 2
},
{
"assets": 20419698,
"current_assets": 8958353,
"current_liabilities": 5189953,
"equity": 13598987,
"fixed_assets": 11461345,
"liabilities": 10076137,
"long_term_liabilities": 4886184,
"quarter": 3
},
{
"assets": 20887844,
"current_assets": 6311151,
"current_liabilities": 4688565,
"equity": 13885685,
"fixed_assets": 14576693,
"liabilities": 10279177,
"long_term_liabilities": 5590612,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 9816,
"financing_cash_flow": -36750,
"investing_cash_flow": -191932,
"net_cash_flow": 3412273,
"operating_cash_flow": 3897614,
"quarter": 1
},
{
"change_in_working_capital": -52126,
"financing_cash_flow": 6944,
"investing_cash_flow": -347803,
"net_cash_flow": 3979721,
"operating_cash_flow": 4370474,
"quarter": 2
},
{
"change_in_working_capital": 82124,
"financing_cash_flow": 191605,
"investing_cash_flow": -331681,
"net_cash_flow": 3996306,
"operating_cash_flow": 3959910,
"quarter": 3
},
{
"change_in_working_capital": -59749,
"financing_cash_flow": 154016,
"investing_cash_flow": -246817,
"net_cash_flow": 4111238,
"operating_cash_flow": 4163866,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7595934991803849,
"current_ratio": 1.7579768430534901,
"debt_to_equity_ratio": 0.7353772325233001,
"profit_margin": 0.22487763943532027,
"quarter": 1,
"return_on_assets": 0.17081559302609983,
"return_on_equity": 0.2531820492169098
},
{
"asset_turnover_ratio": 0.7302370939569114,
"current_ratio": 1.8868831728124307,
"debt_to_equity_ratio": 0.7325550055499132,
"profit_margin": 0.2331173884931939,
"quarter": 2,
"return_on_assets": 0.17023096432409426,
"return_on_equity": 0.2520310249264746
},
{
"asset_turnover_ratio": 0.7020152795599621,
"current_ratio": 1.7260952074132463,
"debt_to_equity_ratio": 0.7409476161717046,
"profit_margin": 0.22709728816444297,
"quarter": 3,
"return_on_assets": 0.1594257662380707,
"return_on_equity": 0.23938738966365655
},
{
"asset_turnover_ratio": 0.6748841575032828,
"current_ratio": 1.3460730522025395,
"debt_to_equity_ratio": 0.740271509831888,
"profit_margin": 0.23246414542230104,
"quarter": 4,
"return_on_assets": 0.15688636893305025,
"return_on_equity": 0.2359997364191972
}
],
"income_statement": [
{
"depreciation": 564208,
"expenses": 10357143,
"income_tax": 1132650,
"marketing_expense": 1134385,
"net_income": 4466056,
"net_profit": 3333406,
"operational_expense": 6634928,
"product_revenue": 4715384,
"quarter": 1,
"rd_expense": 1401685,
"revenue": 14823199,
"salaries_expense": 4442765,
"service_revenue": 10107815
},
{
"depreciation": 972316,
"expenses": 10066370,
"income_tax": 1112497,
"marketing_expense": 1669522,
"net_income": 4510655,
"net_profit": 3398158,
"operational_expense": 5972643,
"product_revenue": 4575944,
"quarter": 2,
"rd_expense": 1157026,
"revenue": 14577025,
"salaries_expense": 4577008,
"service_revenue": 10001081
},
{
"depreciation": 704484,
"expenses": 9783760,
"income_tax": 1295754,
"marketing_expense": 1328982,
"net_income": 4551180,
"net_profit": 3255426,
"operational_expense": 6394788,
"product_revenue": 4011948,
"quarter": 3,
"rd_expense": 1650382,
"revenue": 14334940,
"salaries_expense": 3460637,
"service_revenue": 10322992
},
{
"depreciation": 886848,
"expenses": 9509085,
"income_tax": 1310772,
"marketing_expense": 1192574,
"net_income": 4587790,
"net_profit": 3277018,
"operational_expense": 6567055,
"product_revenue": 4020168,
"quarter": 4,
"rd_expense": 1514889,
"revenue": 14096875,
"salaries_expense": 2922408,
"service_revenue": 10076707
}
],
"market_conditions": {
"gdp_growth": [
0.0030489288756867967,
0.01077275744926735,
0.005282226014656053,
0.013917165023262991
],
"inflation_rate": [
0.022689345296368096,
0.027837740359948775,
0.02646968486186552,
0.02708093790615071
],
"interest_rate": [
0.05632647526360394,
0.06268860412602414,
0.05608833936543652,
0.058714697723118194
],
"year": 1990
},
"random_event": null,
"year": 1990
},
{
"advertising_kpis": [
{
"average_project_size": 190012,
"billable_hours_per_employee": 159,
"client_concentration": 0.38,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.66,
"gross_billings": 22423089,
"net_revenue": 17853258,
"new_client_acquisition": 2,
"organic_growth": 0,
"quarter": 1,
"revenue_per_employee": 26178
},
{
"average_project_size": 168350,
"billable_hours_per_employee": 102,
"client_concentration": 0.37,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.69,
"gross_billings": 21207457,
"net_revenue": 17625212,
"new_client_acquisition": 5,
"organic_growth": -0.05,
"quarter": 2,
"revenue_per_employee": 25843
},
{
"average_project_size": 192201,
"billable_hours_per_employee": 106,
"client_concentration": 0.37,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.69,
"gross_billings": 21345382,
"net_revenue": 17400080,
"new_client_acquisition": 4,
"organic_growth": 0.13,
"quarter": 3,
"revenue_per_employee": 25513
},
{
"average_project_size": 188823,
"billable_hours_per_employee": 150,
"client_concentration": 0.11,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.74,
"gross_billings": 19755115,
"net_revenue": 17177823,
"new_client_acquisition": 1,
"organic_growth": -0.03,
"quarter": 4,
"revenue_per_employee": 25187
}
],
"balance_sheet": [
{
"assets": 21523940,
"current_assets": 10447249,
"current_liabilities": 5536111,
"equity": 16005712,
"fixed_assets": 11076691,
"liabilities": 10207676,
"long_term_liabilities": 4671565,
"quarter": 1
},
{
"assets": 22251334,
"current_assets": 10701972,
"current_liabilities": 5161514,
"equity": 16413577,
"fixed_assets": 11549362,
"liabilities": 10316453,
"long_term_liabilities": 5154939,
"quarter": 2
},
{
"assets": 23003311,
"current_assets": 9469753,
"current_liabilities": 5638940,
"equity": 17164918,
"fixed_assets": 13533558,
"liabilities": 10426389,
"long_term_liabilities": 4787449,
"quarter": 3
},
{
"assets": 23780700,
"current_assets": 11823601,
"current_liabilities": 5773424,
"equity": 17801705,
"fixed_assets": 11957099,
"liabilities": 10537497,
"long_term_liabilities": 4764073,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -76104,
"financing_cash_flow": 55685,
"investing_cash_flow": -410274,
"net_cash_flow": 5480374,
"operating_cash_flow": 5532575,
"quarter": 1
},
{
"change_in_working_capital": -41239,
"financing_cash_flow": 58928,
"investing_cash_flow": -354854,
"net_cash_flow": 5214085,
"operating_cash_flow": 5559964,
"quarter": 2
},
{
"change_in_working_capital": 56822,
"financing_cash_flow": 160195,
"investing_cash_flow": -134501,
"net_cash_flow": 5489847,
"operating_cash_flow": 5723424,
"quarter": 3
},
{
"change_in_working_capital": 58680,
"financing_cash_flow": -104572,
"investing_cash_flow": -461149,
"net_cash_flow": 4985861,
"operating_cash_flow": 5273267,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8294604984031734,
"current_ratio": 1.88710974183863,
"debt_to_equity_ratio": 0.6377520725101139,
"profit_margin": 0.2626662315640092,
"quarter": 1,
"return_on_assets": 0.21787126334676643,
"return_on_equity": 0.2929859040322605
},
{
"asset_turnover_ratio": 0.7920968693382608,
"current_ratio": 2.073417218281303,
"debt_to_equity_ratio": 0.6285316722856937,
"profit_margin": 0.25410735485054026,
"quarter": 2,
"return_on_assets": 0.20127764025293945,
"return_on_equity": 0.27286532362811594
},
{
"asset_turnover_ratio": 0.7564163263279795,
"current_ratio": 1.6793498423462565,
"debt_to_equity_ratio": 0.6074243407396411,
"profit_margin": 0.26367671872772996,
"quarter": 3,
"return_on_assets": 0.19944937491824546,
"return_on_equity": 0.2672891300733275
},
{
"asset_turnover_ratio": 0.7223430344775386,
"current_ratio": 2.047935679070167,
"debt_to_equity_ratio": 0.5919375138504992,
"profit_margin": 0.2653713453678036,
"quarter": 4,
"return_on_assets": 0.19168914287636613,
"return_on_equity": 0.2560710898197673
}
],
"income_statement": [
{
"depreciation": 843127,
"expenses": 11687167,
"income_tax": 1476643,
"marketing_expense": 2180017,
"net_income": 6166091,
"net_profit": 4689448,
"operational_expense": 6011779,
"product_revenue": 5364241,
"quarter": 1,
"rd_expense": 1857453,
"revenue": 17853258,
"salaries_expense": 3973502,
"service_revenue": 12489017
},
{
"depreciation": 1081268,
"expenses": 11606963,
"income_tax": 1539553,
"marketing_expense": 1703167,
"net_income": 6018249,
"net_profit": 4478696,
"operational_expense": 7383371,
"product_revenue": 4500395,
"quarter": 2,
"rd_expense": 1161738,
"revenue": 17625212,
"salaries_expense": 4064506,
"service_revenue": 13124817
},
{
"depreciation": 1135428,
"expenses": 11527310,
"income_tax": 1284774,
"marketing_expense": 1166830,
"net_income": 5872770,
"net_profit": 4587996,
"operational_expense": 6690731,
"product_revenue": 6246136,
"quarter": 3,
"rd_expense": 1407321,
"revenue": 17400080,
"salaries_expense": 3928979,
"service_revenue": 11153944
},
{
"depreciation": 714765,
"expenses": 11448203,
"income_tax": 1171118,
"marketing_expense": 1438914,
"net_income": 5729620,
"net_profit": 4558502,
"operational_expense": 6558300,
"product_revenue": 5318712,
"quarter": 4,
"rd_expense": 1284693,
"revenue": 17177823,
"salaries_expense": 4548263,
"service_revenue": 11859111
}
],
"market_conditions": {
"gdp_growth": [
-0.0003086146445001464,
0.011001661649295443,
0.012510785781848189,
0.013757935554226422
],
"inflation_rate": [
0.03282310837245252,
0.037080488272584894,
0.03278510253687227,
0.03597855832333077
],
"interest_rate": [
0.04399615925538232,
0.04302778880506684,
0.0446492488226841,
0.04815753842112566
],
"year": 1991
},
"random_event": null,
"year": 1991
},
{
"advertising_kpis": [
{
"average_project_size": 143943,
"billable_hours_per_employee": 129,
"client_concentration": 0.21,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.77,
"gross_billings": 19887064,
"net_revenue": 17839192,
"new_client_acquisition": 4,
"organic_growth": 0.03,
"quarter": 1,
"revenue_per_employee": 26157
},
{
"average_project_size": 72324,
"billable_hours_per_employee": 153,
"client_concentration": 0.11,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.76,
"gross_billings": 21536192,
"net_revenue": 17528287,
"new_client_acquisition": 1,
"organic_growth": 0.15,
"quarter": 2,
"revenue_per_employee": 25701
},
{
"average_project_size": 126385,
"billable_hours_per_employee": 130,
"client_concentration": 0.27,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.65,
"gross_billings": 20028674,
"net_revenue": 17222801,
"new_client_acquisition": 2,
"organic_growth": -0.02,
"quarter": 3,
"revenue_per_employee": 25253
},
{
"average_project_size": 149142,
"billable_hours_per_employee": 108,
"client_concentration": 0.19,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.67,
"gross_billings": 18771473,
"net_revenue": 16922640,
"new_client_acquisition": 1,
"organic_growth": 0.02,
"quarter": 4,
"revenue_per_employee": 24813
}
],
"balance_sheet": [
{
"assets": 26452416,
"current_assets": 8915616,
"current_liabilities": 5082116,
"equity": 18751500,
"fixed_assets": 17536800,
"liabilities": 11262291,
"long_term_liabilities": 6180175,
"quarter": 1
},
{
"assets": 26806194,
"current_assets": 11987955,
"current_liabilities": 5775218,
"equity": 18893247,
"fixed_assets": 14818239,
"liabilities": 11399800,
"long_term_liabilities": 5624582,
"quarter": 2
},
{
"assets": 27164705,
"current_assets": 8212233,
"current_liabilities": 6552600,
"equity": 19187948,
"fixed_assets": 18952472,
"liabilities": 11538988,
"long_term_liabilities": 4986388,
"quarter": 3
},
{
"assets": 27528010,
"current_assets": 11801273,
"current_liabilities": 4911663,
"equity": 19174412,
"fixed_assets": 15726737,
"liabilities": 11679875,
"long_term_liabilities": 6768212,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 87352,
"financing_cash_flow": 136569,
"investing_cash_flow": -454569,
"net_cash_flow": 4441986,
"operating_cash_flow": 4715074,
"quarter": 1
},
{
"change_in_working_capital": -92856,
"financing_cash_flow": -48993,
"investing_cash_flow": -213730,
"net_cash_flow": 4282102,
"operating_cash_flow": 4206966,
"quarter": 2
},
{
"change_in_working_capital": -9444,
"financing_cash_flow": -19196,
"investing_cash_flow": -435732,
"net_cash_flow": 4507175,
"operating_cash_flow": 4643811,
"quarter": 3
},
{
"change_in_working_capital": 64482,
"financing_cash_flow": 25842,
"investing_cash_flow": -169397,
"net_cash_flow": 3794386,
"operating_cash_flow": 4245209,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6743880029710708,
"current_ratio": 1.7543117866652393,
"debt_to_equity_ratio": 0.6006074714022878,
"profit_margin": 0.19963768538395685,
"quarter": 1,
"return_on_assets": 0.13463325996385359,
"return_on_equity": 0.18992480601551875
},
{
"asset_turnover_ratio": 0.653889433166081,
"current_ratio": 2.0757580060181278,
"debt_to_equity_ratio": 0.6033796096562968,
"profit_margin": 0.1989271969360155,
"quarter": 2,
"return_on_assets": 0.1300763920458085,
"return_on_equity": 0.18455551869935327
},
{
"asset_turnover_ratio": 0.6340139162195945,
"current_ratio": 1.2532785459207032,
"debt_to_equity_ratio": 0.6013664410597735,
"profit_margin": 0.20683226845621686,
"quarter": 3,
"return_on_assets": 0.13113453652450854,
"return_on_equity": 0.18564939825769802
},
{
"asset_turnover_ratio": 0.6147425840080704,
"current_ratio": 2.402704135035323,
"debt_to_equity_ratio": 0.6091386270410796,
"profit_margin": 0.19655780658336997,
"quarter": 4,
"return_on_assets": 0.12083245392601935,
"return_on_equity": 0.1734747850416482
}
],
"income_statement": [
{
"depreciation": 1153699,
"expenses": 13043820,
"income_tax": 1233997,
"marketing_expense": 2381165,
"net_income": 4795372,
"net_profit": 3561375,
"operational_expense": 7395703,
"product_revenue": 4546640,
"quarter": 1,
"rd_expense": 1383735,
"revenue": 17839192,
"salaries_expense": 6069913,
"service_revenue": 13292552
},
{
"depreciation": 720113,
"expenses": 12831701,
"income_tax": 1209733,
"marketing_expense": 1831372,
"net_income": 4696586,
"net_profit": 3486853,
"operational_expense": 7884206,
"product_revenue": 4061064,
"quarter": 2,
"rd_expense": 1490242,
"revenue": 17528287,
"salaries_expense": 6077767,
"service_revenue": 13467223
},
{
"depreciation": 1081580,
"expenses": 12623032,
"income_tax": 1037538,
"marketing_expense": 2032235,
"net_income": 4599769,
"net_profit": 3562231,
"operational_expense": 6425398,
"product_revenue": 4784173,
"quarter": 3,
"rd_expense": 1462486,
"revenue": 17222801,
"salaries_expense": 5450447,
"service_revenue": 12438628
},
{
"depreciation": 918932,
"expenses": 12417757,
"income_tax": 1178606,
"marketing_expense": 1342389,
"net_income": 4504883,
"net_profit": 3326277,
"operational_expense": 7473801,
"product_revenue": 5517974,
"quarter": 4,
"rd_expense": 2291819,
"revenue": 16922640,
"salaries_expense": 5769089,
"service_revenue": 11404666
}
],
"market_conditions": {
"gdp_growth": [
0.0039044370371246646,
0.00026591784039927714,
0.0008507197302056926,
-0.00433932724101299
],
"inflation_rate": [
0.018761223101479575,
0.018327843411742678,
0.021128309462651332,
0.0212331112954362
],
"interest_rate": [
0.048187233944799505,
0.04950333473312169,
0.05367899328407218,
0.04711885565160367
],
"year": 1992
},
"random_event": {
"description": "Johnson-Robinson Introduction of New Service in 1992",
"impact": 0.07,
"type": "Introduction of New Service"
},
"year": 1992
},
{
"advertising_kpis": [
{
"average_project_size": 94807,
"billable_hours_per_employee": 124,
"client_concentration": 0.2,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.76,
"gross_billings": 18559086,
"net_revenue": 15033984,
"new_client_acquisition": 3,
"organic_growth": -0.01,
"quarter": 1,
"revenue_per_employee": 22044
},
{
"average_project_size": 122550,
"billable_hours_per_employee": 122,
"client_concentration": 0.2,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.67,
"gross_billings": 18528203,
"net_revenue": 15011817,
"new_client_acquisition": 4,
"organic_growth": 0.01,
"quarter": 2,
"revenue_per_employee": 22011
},
{
"average_project_size": 121261,
"billable_hours_per_employee": 133,
"client_concentration": 0.29,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.61,
"gross_billings": 17868064,
"net_revenue": 14989683,
"new_client_acquisition": 5,
"organic_growth": 0.07,
"quarter": 3,
"revenue_per_employee": 21979
},
{
"average_project_size": 116713,
"billable_hours_per_employee": 157,
"client_concentration": 0.12,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.72,
"gross_billings": 19447457,
"net_revenue": 14967581,
"new_client_acquisition": 3,
"organic_growth": 0.1,
"quarter": 4,
"revenue_per_employee": 21947
}
],
"balance_sheet": [
{
"assets": 16876376,
"current_assets": 5284890,
"current_liabilities": 3367904,
"equity": 13287251,
"fixed_assets": 11591486,
"liabilities": 7488582,
"long_term_liabilities": 4120678,
"quarter": 1
},
{
"assets": 17280167,
"current_assets": 6673501,
"current_liabilities": 4152450,
"equity": 13920573,
"fixed_assets": 10606666,
"liabilities": 7564482,
"long_term_liabilities": 3412032,
"quarter": 2
},
{
"assets": 17693620,
"current_assets": 7899599,
"current_liabilities": 4190163,
"equity": 13951806,
"fixed_assets": 9794021,
"liabilities": 7641151,
"long_term_liabilities": 3450988,
"quarter": 3
},
{
"assets": 18116965,
"current_assets": 6204787,
"current_liabilities": 3538203,
"equity": 14084625,
"fixed_assets": 11912178,
"liabilities": 7718597,
"long_term_liabilities": 4180394,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 77679,
"financing_cash_flow": -118581,
"investing_cash_flow": -467518,
"net_cash_flow": 4069230,
"operating_cash_flow": 4553972,
"quarter": 1
},
{
"change_in_working_capital": 9167,
"financing_cash_flow": 36838,
"investing_cash_flow": -140274,
"net_cash_flow": 4590011,
"operating_cash_flow": 4774052,
"quarter": 2
},
{
"change_in_working_capital": 3765,
"financing_cash_flow": 183831,
"investing_cash_flow": -277058,
"net_cash_flow": 4206079,
"operating_cash_flow": 4768041,
"quarter": 3
},
{
"change_in_working_capital": -13910,
"financing_cash_flow": -118653,
"investing_cash_flow": -327423,
"net_cash_flow": 4286669,
"operating_cash_flow": 4603218,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8908301166079732,
"current_ratio": 1.5691925898125363,
"debt_to_equity_ratio": 0.5635915209248323,
"profit_margin": 0.25937615737784475,
"quarter": 1,
"return_on_assets": 0.23106009252223345,
"return_on_equity": 0.2934735710193177
},
{
"asset_turnover_ratio": 0.8687310140000383,
"current_ratio": 1.6071237462221097,
"debt_to_equity_ratio": 0.5434030625032461,
"profit_margin": 0.2801051997902719,
"quarter": 2,
"return_on_assets": 0.24333607424048623,
"return_on_equity": 0.3020628533035242
},
{
"asset_turnover_ratio": 0.8471801135098413,
"current_ratio": 1.8852724822399511,
"debt_to_equity_ratio": 0.5476818556680045,
"profit_margin": 0.26013472066087057,
"quarter": 3,
"return_on_assets": 0.2203809621773272,
"return_on_equity": 0.279486182649042
},
{
"asset_turnover_ratio": 0.8261638193814471,
"current_ratio": 1.7536548920454818,
"debt_to_equity_ratio": 0.548015797367697,
"profit_margin": 0.24628274936344088,
"quarter": 4,
"return_on_assets": 0.203469896861864,
"return_on_equity": 0.26172205507778873
}
],
"income_statement": [
{
"depreciation": 654515,
"expenses": 9702094,
"income_tax": 1432433,
"marketing_expense": 1633791,
"net_income": 5331890,
"net_profit": 3899457,
"operational_expense": 5482916,
"product_revenue": 5822517,
"quarter": 1,
"rd_expense": 1184646,
"revenue": 15033984,
"salaries_expense": 4698644,
"service_revenue": 9211467
},
{
"depreciation": 569164,
"expenses": 9742591,
"income_tax": 1064338,
"marketing_expense": 1584777,
"net_income": 5269226,
"net_profit": 4204888,
"operational_expense": 6624637,
"product_revenue": 5977835,
"quarter": 2,
"rd_expense": 1852994,
"revenue": 15011817,
"salaries_expense": 3920006,
"service_revenue": 9033982
},
{
"depreciation": 868704,
"expenses": 9783257,
"income_tax": 1307089,
"marketing_expense": 1907120,
"net_income": 5206426,
"net_profit": 3899337,
"operational_expense": 4898018,
"product_revenue": 4131525,
"quarter": 3,
"rd_expense": 1294290,
"revenue": 14989683,
"salaries_expense": 3091125,
"service_revenue": 10858158
},
{
"depreciation": 916961,
"expenses": 9824093,
"income_tax": 1457231,
"marketing_expense": 1386326,
"net_income": 5143488,
"net_profit": 3686257,
"operational_expense": 5284923,
"product_revenue": 5321935,
"quarter": 4,
"rd_expense": 1375525,
"revenue": 14967581,
"salaries_expense": 4439335,
"service_revenue": 9645646
}
],
"market_conditions": {
"gdp_growth": [
-0.0033648139411609403,
0.007517961179981899,
0.009175682094445472,
0.006285549962256436
],
"inflation_rate": [
0.03425197198507679,
0.0282564069728662,
0.03604346587869301,
0.027929853037393905
],
"interest_rate": [
0.059856456771272555,
0.057321275871612405,
0.058543834592452375,
0.056926539877179036
],
"year": 1993
},
"random_event": null,
"year": 1993
},
{
"advertising_kpis": [
{
"average_project_size": 94551,
"billable_hours_per_employee": 115,
"client_concentration": 0.3,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.77,
"gross_billings": 14127715,
"net_revenue": 11291601,
"new_client_acquisition": 2,
"organic_growth": 0.12,
"quarter": 1,
"revenue_per_employee": 16557
},
{
"average_project_size": 71319,
"billable_hours_per_employee": 120,
"client_concentration": 0.37,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.74,
"gross_billings": 13216961,
"net_revenue": 11363326,
"new_client_acquisition": 5,
"organic_growth": 0.11,
"quarter": 2,
"revenue_per_employee": 16662
},
{
"average_project_size": 113237,
"billable_hours_per_employee": 95,
"client_concentration": 0.35,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.74,
"gross_billings": 12903216,
"net_revenue": 11435508,
"new_client_acquisition": 4,
"organic_growth": 0.09,
"quarter": 3,
"revenue_per_employee": 16768
},
{
"average_project_size": 153609,
"billable_hours_per_employee": 129,
"client_concentration": 0.12,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.68,
"gross_billings": 14418987,
"net_revenue": 11508147,
"new_client_acquisition": 3,
"organic_growth": -0.03,
"quarter": 4,
"revenue_per_employee": 16874
}
],
"balance_sheet": [
{
"assets": 13508948,
"current_assets": 5021714,
"current_liabilities": 2368646,
"equity": 10079849,
"fixed_assets": 8487234,
"liabilities": 5740563,
"long_term_liabilities": 3371917,
"quarter": 1
},
{
"assets": 13760669,
"current_assets": 5229691,
"current_liabilities": 3453780,
"equity": 10041672,
"fixed_assets": 8530978,
"liabilities": 5887302,
"long_term_liabilities": 2433522,
"quarter": 2
},
{
"assets": 14017081,
"current_assets": 5154255,
"current_liabilities": 3038619,
"equity": 10394237,
"fixed_assets": 8862826,
"liabilities": 6037792,
"long_term_liabilities": 2999173,
"quarter": 3
},
{
"assets": 14278272,
"current_assets": 5403863,
"current_liabilities": 3709157,
"equity": 10390554,
"fixed_assets": 8874409,
"liabilities": 6192128,
"long_term_liabilities": 2482971,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -54038,
"financing_cash_flow": -16393,
"investing_cash_flow": -191009,
"net_cash_flow": 2781973,
"operating_cash_flow": 3050258,
"quarter": 1
},
{
"change_in_working_capital": -48408,
"financing_cash_flow": -132063,
"investing_cash_flow": -184314,
"net_cash_flow": 2911255,
"operating_cash_flow": 2803905,
"quarter": 2
},
{
"change_in_working_capital": -41503,
"financing_cash_flow": -48227,
"investing_cash_flow": -376008,
"net_cash_flow": 3056484,
"operating_cash_flow": 3019410,
"quarter": 3
},
{
"change_in_working_capital": 88135,
"financing_cash_flow": -28878,
"investing_cash_flow": -391728,
"net_cash_flow": 2521022,
"operating_cash_flow": 2775792,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8358608679225059,
"current_ratio": 2.1200778841582912,
"debt_to_equity_ratio": 0.5695088289517035,
"profit_margin": 0.20470648936320013,
"quarter": 1,
"return_on_assets": 0.17110614386849368,
"return_on_equity": 0.22931533994209635
},
{
"asset_turnover_ratio": 0.8257829615696737,
"current_ratio": 1.514193434439947,
"debt_to_equity_ratio": 0.5862870247106259,
"profit_margin": 0.19081605156800044,
"quarter": 2,
"return_on_assets": 0.15757264417885497,
"return_on_equity": 0.21593067369657165
},
{
"asset_turnover_ratio": 0.8158266332341234,
"current_ratio": 1.6962491842511351,
"debt_to_equity_ratio": 0.5808788081318523,
"profit_margin": 0.21117977443590613,
"quarter": 3,
"return_on_assets": 0.1722860843851869,
"return_on_equity": 0.23233528348449242
},
{
"asset_turnover_ratio": 0.8059901786434661,
"current_ratio": 1.4568978881185133,
"debt_to_equity_ratio": 0.595938195403248,
"profit_margin": 0.20024162013224198,
"quarter": 4,
"return_on_assets": 0.1613927791822428,
"return_on_equity": 0.22177931994771405
}
],
"income_statement": [
{
"depreciation": 738794,
"expenses": 8247756,
"income_tax": 732381,
"marketing_expense": 1444098,
"net_income": 3043845,
"net_profit": 2311464,
"operational_expense": 4589839,
"product_revenue": 3894216,
"quarter": 1,
"rd_expense": 1344115,
"revenue": 11291601,
"salaries_expense": 3080123,
"service_revenue": 7397385
},
{
"depreciation": 635600,
"expenses": 8265943,
"income_tax": 929078,
"marketing_expense": 853029,
"net_income": 3097383,
"net_profit": 2168305,
"operational_expense": 4555023,
"product_revenue": 4144329,
"quarter": 2,
"rd_expense": 914392,
"revenue": 11363326,
"salaries_expense": 3753195,
"service_revenue": 7218997
},
{
"depreciation": 604462,
"expenses": 8284170,
"income_tax": 736390,
"marketing_expense": 1049239,
"net_income": 3151338,
"net_profit": 2414948,
"operational_expense": 4813708,
"product_revenue": 3417618,
"quarter": 3,
"rd_expense": 1124158,
"revenue": 11435508,
"salaries_expense": 3908699,
"service_revenue": 8017890
},
{
"depreciation": 471382,
"expenses": 8302437,
"income_tax": 901300,
"marketing_expense": 1615532,
"net_income": 3205710,
"net_profit": 2304410,
"operational_expense": 5656199,
"product_revenue": 2597544,
"quarter": 4,
"rd_expense": 1658859,
"revenue": 11508147,
"salaries_expense": 3207209,
"service_revenue": 8910603
}
],
"market_conditions": {
"gdp_growth": [
-0.009802561421884553,
-0.008258586239934862,
-0.011195636526404689,
0.005553105043324865
],
"inflation_rate": [
0.036842672664534455,
0.03441572694770717,
0.03462050676639513,
0.03972199717107244
],
"interest_rate": [
0.044469919630817596,
0.04341073558220598,
0.04416152408282754,
0.044769851640457964
],
"year": 1994
},
"random_event": null,
"year": 1994
},
{
"advertising_kpis": [
{
"average_project_size": 153982,
"billable_hours_per_employee": 119,
"client_concentration": 0.34,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.65,
"gross_billings": 6579863,
"net_revenue": 5776071,
"new_client_acquisition": 4,
"organic_growth": 0.02,
"quarter": 1,
"revenue_per_employee": 8469
},
{
"average_project_size": 77127,
"billable_hours_per_employee": 105,
"client_concentration": 0.32,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.74,
"gross_billings": 6960061,
"net_revenue": 5624904,
"new_client_acquisition": 5,
"organic_growth": 0.09,
"quarter": 2,
"revenue_per_employee": 8248
},
{
"average_project_size": 112138,
"billable_hours_per_employee": 160,
"client_concentration": 0.13,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.75,
"gross_billings": 6716697,
"net_revenue": 5477694,
"new_client_acquisition": 2,
"organic_growth": 0.04,
"quarter": 3,
"revenue_per_employee": 8032
},
{
"average_project_size": 156286,
"billable_hours_per_employee": 80,
"client_concentration": 0.12,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.73,
"gross_billings": 6862663,
"net_revenue": 5334337,
"new_client_acquisition": 2,
"organic_growth": 0.14,
"quarter": 4,
"revenue_per_employee": 7822
}
],
"balance_sheet": [
{
"assets": 7454776,
"current_assets": 3380314,
"current_liabilities": 1790812,
"equity": 5313086,
"fixed_assets": 4074462,
"liabilities": 3530503,
"long_term_liabilities": 1739691,
"quarter": 1
},
{
"assets": 7590845,
"current_assets": 3156089,
"current_liabilities": 1807910,
"equity": 5186711,
"fixed_assets": 4434756,
"liabilities": 3610524,
"long_term_liabilities": 1802614,
"quarter": 2
},
{
"assets": 7729397,
"current_assets": 2889472,
"current_liabilities": 1857604,
"equity": 5321324,
"fixed_assets": 4839925,
"liabilities": 3692357,
"long_term_liabilities": 1834753,
"quarter": 3
},
{
"assets": 7870478,
"current_assets": 2933401,
"current_liabilities": 1534362,
"equity": 5318030,
"fixed_assets": 4937077,
"liabilities": 3776046,
"long_term_liabilities": 2241684,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 14915,
"financing_cash_flow": -44760,
"investing_cash_flow": -380840,
"net_cash_flow": 1380224,
"operating_cash_flow": 1673239,
"quarter": 1
},
{
"change_in_working_capital": 95145,
"financing_cash_flow": -23946,
"investing_cash_flow": -266282,
"net_cash_flow": 1309439,
"operating_cash_flow": 1505158,
"quarter": 2
},
{
"change_in_working_capital": 30310,
"financing_cash_flow": -90903,
"investing_cash_flow": -116900,
"net_cash_flow": 1353110,
"operating_cash_flow": 1512753,
"quarter": 3
},
{
"change_in_working_capital": -27373,
"financing_cash_flow": -181468,
"investing_cash_flow": -134500,
"net_cash_flow": 1075954,
"operating_cash_flow": 1538629,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7748148301169613,
"current_ratio": 1.8875873067636357,
"debt_to_equity_ratio": 0.6644919732148133,
"profit_margin": 0.24044250841099427,
"quarter": 1,
"return_on_assets": 0.18629842130736055,
"return_on_equity": 0.2613947901464422
},
{
"asset_turnover_ratio": 0.7410115738102938,
"current_ratio": 1.745711346250643,
"debt_to_equity_ratio": 0.6961105023973767,
"profit_margin": 0.21447299367242534,
"quarter": 2,
"return_on_assets": 0.1589269705810091,
"return_on_equity": 0.232592484909994
},
{
"asset_turnover_ratio": 0.7086832258713066,
"current_ratio": 1.555483299992894,
"debt_to_equity_ratio": 0.693879380394804,
"profit_margin": 0.2344570543736105,
"quarter": 3,
"return_on_assets": 0.16615578162177463,
"return_on_equity": 0.24134670243721298
},
{
"asset_turnover_ratio": 0.677765314889388,
"current_ratio": 1.911805036881779,
"debt_to_equity_ratio": 0.7100460132793535,
"profit_margin": 0.22938145827682052,
"quarter": 4,
"return_on_assets": 0.15546679629877627,
"return_on_equity": 0.23008482464371205
}
],
"income_statement": [
{
"depreciation": 284426,
"expenses": 4035311,
"income_tax": 351947,
"marketing_expense": 707607,
"net_income": 1740760,
"net_profit": 1388813,
"operational_expense": 2259097,
"product_revenue": 2221250,
"quarter": 1,
"rd_expense": 726807,
"revenue": 5776071,
"salaries_expense": 1675220,
"service_revenue": 3554821
},
{
"depreciation": 298768,
"expenses": 3952521,
"income_tax": 465993,
"marketing_expense": 557681,
"net_income": 1672383,
"net_profit": 1206390,
"operational_expense": 2406048,
"product_revenue": 2070033,
"quarter": 2,
"rd_expense": 596850,
"revenue": 5624904,
"salaries_expense": 1400177,
"service_revenue": 3554871
},
{
"depreciation": 228469,
"expenses": 3871431,
"income_tax": 321979,
"marketing_expense": 419332,
"net_income": 1606263,
"net_profit": 1284284,
"operational_expense": 2195655,
"product_revenue": 1451239,
"quarter": 3,
"rd_expense": 770440,
"revenue": 5477694,
"salaries_expense": 1908253,
"service_revenue": 4026455
},
{
"depreciation": 315031,
"expenses": 3792004,
"income_tax": 318735,
"marketing_expense": 514018,
"net_income": 1542333,
"net_profit": 1223598,
"operational_expense": 2191948,
"product_revenue": 1851820,
"quarter": 4,
"rd_expense": 538320,
"revenue": 5334337,
"salaries_expense": 1649441,
"service_revenue": 3482517
}
],
"market_conditions": {
"gdp_growth": [
-0.009970826964249333,
-0.00523622322815559,
-0.0025768794843643947,
-0.0015281444782739365
],
"inflation_rate": [
0.04016464957747725,
0.035315976058620434,
0.036498631989763254,
0.03978004923848981
],
"interest_rate": [
0.05248211433236972,
0.04800353173990894,
0.04600258742578024,
0.04731158186969364
],
"year": 1995
},
"random_event": null,
"year": 1995
},
{
"advertising_kpis": [
{
"average_project_size": 126370,
"billable_hours_per_employee": 106,
"client_concentration": 0.29,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.65,
"gross_billings": 18482367,
"net_revenue": 15014295,
"new_client_acquisition": 5,
"organic_growth": -0.02,
"quarter": 1,
"revenue_per_employee": 22015
},
{
"average_project_size": 112230,
"billable_hours_per_employee": 141,
"client_concentration": 0.16,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.69,
"gross_billings": 16546710,
"net_revenue": 14722597,
"new_client_acquisition": 1,
"organic_growth": 0.03,
"quarter": 2,
"revenue_per_employee": 21587
},
{
"average_project_size": 175716,
"billable_hours_per_employee": 152,
"client_concentration": 0.31,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.77,
"gross_billings": 17904800,
"net_revenue": 14436567,
"new_client_acquisition": 2,
"organic_growth": -0.02,
"quarter": 3,
"revenue_per_employee": 21168
},
{
"average_project_size": 181189,
"billable_hours_per_employee": 94,
"client_concentration": 0.26,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.72,
"gross_billings": 15849730,
"net_revenue": 14156095,
"new_client_acquisition": 2,
"organic_growth": 0.13,
"quarter": 4,
"revenue_per_employee": 20757
}
],
"balance_sheet": [
{
"assets": 17819878,
"current_assets": 8641240,
"current_liabilities": 4803730,
"equity": 11310860,
"fixed_assets": 9178638,
"liabilities": 10297021,
"long_term_liabilities": 5493291,
"quarter": 1
},
{
"assets": 18285961,
"current_assets": 9060625,
"current_liabilities": 5748316,
"equity": 11600508,
"fixed_assets": 9225336,
"liabilities": 10435820,
"long_term_liabilities": 4687504,
"quarter": 2
},
{
"assets": 18764234,
"current_assets": 6540091,
"current_liabilities": 4348635,
"equity": 12046486,
"fixed_assets": 12224143,
"liabilities": 10576490,
"long_term_liabilities": 6227855,
"quarter": 3
},
{
"assets": 19255017,
"current_assets": 9008562,
"current_liabilities": 4732916,
"equity": 12313866,
"fixed_assets": 10246455,
"liabilities": 10719056,
"long_term_liabilities": 5986140,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 3732,
"financing_cash_flow": 109508,
"investing_cash_flow": -457958,
"net_cash_flow": 4110681,
"operating_cash_flow": 4309434,
"quarter": 1
},
{
"change_in_working_capital": -69896,
"financing_cash_flow": -99325,
"investing_cash_flow": -170907,
"net_cash_flow": 4319115,
"operating_cash_flow": 4594600,
"quarter": 2
},
{
"change_in_working_capital": -67501,
"financing_cash_flow": 184313,
"investing_cash_flow": -435048,
"net_cash_flow": 4530682,
"operating_cash_flow": 4660764,
"quarter": 3
},
{
"change_in_working_capital": -89349,
"financing_cash_flow": 199138,
"investing_cash_flow": -423389,
"net_cash_flow": 4706039,
"operating_cash_flow": 4628349,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8425587986629314,
"current_ratio": 1.7988604688440024,
"debt_to_equity_ratio": 0.9103658784566337,
"profit_margin": 0.2522930980109289,
"quarter": 1,
"return_on_assets": 0.21257176957103746,
"return_on_equity": 0.3348996451198229
},
{
"asset_turnover_ratio": 0.805131160456921,
"current_ratio": 1.5762224971626473,
"debt_to_equity_ratio": 0.8996002588852143,
"profit_margin": 0.2547354247351877,
"quarter": 2,
"return_on_assets": 0.2050954281265283,
"return_on_equity": 0.3232933419812305
},
{
"asset_turnover_ratio": 0.7693661782303504,
"current_ratio": 1.5039411217542975,
"debt_to_equity_ratio": 0.8779730454175599,
"profit_margin": 0.2672894463067293,
"quarter": 3,
"return_on_assets": 0.20564345978631476,
"return_on_equity": 0.3203209633083042
},
{
"asset_turnover_ratio": 0.7351899507541333,
"current_ratio": 1.9033851435351905,
"debt_to_equity_ratio": 0.8704866530137652,
"profit_margin": 0.26687479845253936,
"quarter": 4,
"return_on_assets": 0.19620366993184166,
"return_on_equity": 0.3068008860905259
}
],
"income_statement": [
{
"depreciation": 521431,
"expenses": 9817751,
"income_tax": 1408541,
"marketing_expense": 1770697,
"net_income": 5196544,
"net_profit": 3788003,
"operational_expense": 6145462,
"product_revenue": 5213074,
"quarter": 1,
"rd_expense": 1728065,
"revenue": 15014295,
"salaries_expense": 4062893,
"service_revenue": 9801221
},
{
"depreciation": 844233,
"expenses": 9646895,
"income_tax": 1325335,
"marketing_expense": 1124082,
"net_income": 5075702,
"net_profit": 3750367,
"operational_expense": 6280739,
"product_revenue": 3417433,
"quarter": 2,
"rd_expense": 995366,
"revenue": 14722597,
"salaries_expense": 3087491,
"service_revenue": 11305164
},
{
"depreciation": 802022,
"expenses": 9479013,
"income_tax": 1098812,
"marketing_expense": 1540480,
"net_income": 4957554,
"net_profit": 3858742,
"operational_expense": 6106207,
"product_revenue": 4798351,
"quarter": 3,
"rd_expense": 1858930,
"revenue": 14436567,
"salaries_expense": 4366403,
"service_revenue": 9638216
},
{
"depreciation": 850444,
"expenses": 9314053,
"income_tax": 1064137,
"marketing_expense": 1626803,
"net_income": 4842042,
"net_profit": 3777905,
"operational_expense": 5734027,
"product_revenue": 4480411,
"quarter": 4,
"rd_expense": 1772347,
"revenue": 14156095,
"salaries_expense": 3362870,
"service_revenue": 9675684
}
],
"market_conditions": {
"gdp_growth": [
-0.0032892551723739134,
-0.005314086238686287,
-0.010108856402500815,
-0.01190525002131626
],
"inflation_rate": [
0.03769911537035158,
0.041352741624258185,
0.03513357321693421,
0.03377875574188664
],
"interest_rate": [
0.04472992248726555,
0.05025256069723229,
0.04824107861908644,
0.04227069850253694
],
"year": 1996
},
"random_event": null,
"year": 1996
}
] |
{
"advertising_type": "Traditional Advertising",
"financial_health": "Good",
"founding_year": 1995,
"industry": "Advertising",
"location": "Tannerview",
"name": "Barnett, Robinson and Nunez",
"num_employees": 670,
"region": "Asia-Pacific",
"revenue_size": "Small",
"website": "www.barnett,robinsonandnunez.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 134346,
"billable_hours_per_employee": 126,
"client_concentration": 0.18,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.69,
"gross_billings": 2245533,
"net_revenue": 1786525,
"new_client_acquisition": 3,
"organic_growth": 0.02,
"quarter": 1,
"revenue_per_employee": 2666
},
{
"average_project_size": 81102,
"billable_hours_per_employee": 159,
"client_concentration": 0.27,
"client_retention_rate": 0.9,
"employee_utilization_rate": 0.75,
"gross_billings": 2362624,
"net_revenue": 1833943,
"new_client_acquisition": 2,
"organic_growth": -0.04,
"quarter": 2,
"revenue_per_employee": 2737
},
{
"average_project_size": 61469,
"billable_hours_per_employee": 90,
"client_concentration": 0.17,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.7,
"gross_billings": 2263411,
"net_revenue": 1882620,
"new_client_acquisition": 2,
"organic_growth": 0.09,
"quarter": 3,
"revenue_per_employee": 2810
},
{
"average_project_size": 179540,
"billable_hours_per_employee": 150,
"client_concentration": 0.26,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.62,
"gross_billings": 2497736,
"net_revenue": 1932589,
"new_client_acquisition": 3,
"organic_growth": -0.04,
"quarter": 4,
"revenue_per_employee": 2884
}
],
"balance_sheet": [
{
"assets": 1905624,
"current_assets": 808155,
"current_liabilities": 635373,
"equity": 1276548,
"fixed_assets": 1097469,
"liabilities": 1139184,
"long_term_liabilities": 503811,
"quarter": 1
},
{
"assets": 1953386,
"current_assets": 777939,
"current_liabilities": 489306,
"equity": 1363456,
"fixed_assets": 1175447,
"liabilities": 1158595,
"long_term_liabilities": 669289,
"quarter": 2
},
{
"assets": 2002345,
"current_assets": 937148,
"current_liabilities": 666252,
"equity": 1383581,
"fixed_assets": 1065197,
"liabilities": 1178337,
"long_term_liabilities": 512085,
"quarter": 3
},
{
"assets": 2052532,
"current_assets": 864430,
"current_liabilities": 671404,
"equity": 1431528,
"fixed_assets": 1188102,
"liabilities": 1198415,
"long_term_liabilities": 527011,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -7825,
"financing_cash_flow": 123251,
"investing_cash_flow": -217080,
"net_cash_flow": 347164,
"operating_cash_flow": 589559,
"quarter": 1
},
{
"change_in_working_capital": -42820,
"financing_cash_flow": -39282,
"investing_cash_flow": -344997,
"net_cash_flow": 299151,
"operating_cash_flow": 630436,
"quarter": 2
},
{
"change_in_working_capital": 33851,
"financing_cash_flow": 186892,
"investing_cash_flow": -353923,
"net_cash_flow": 308766,
"operating_cash_flow": 671041,
"quarter": 3
},
{
"change_in_working_capital": 58647,
"financing_cash_flow": 11109,
"investing_cash_flow": -362283,
"net_cash_flow": 614633,
"operating_cash_flow": 679066,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9375013119062312,
"current_ratio": 1.2719379010439538,
"debt_to_equity_ratio": 0.8923941755421653,
"profit_margin": 0.2855308489945565,
"quarter": 1,
"return_on_assets": 0.2676855455220967,
"return_on_equity": 0.39959954502298384
},
{
"asset_turnover_ratio": 0.9388533551484448,
"current_ratio": 1.5898824048754767,
"debt_to_equity_ratio": 0.8497487267649267,
"profit_margin": 0.3100777941299157,
"quarter": 2,
"return_on_assets": 0.2911175773759001,
"return_on_equity": 0.41707616527412694
},
{
"asset_turnover_ratio": 0.9402076065812834,
"current_ratio": 1.4065969032738364,
"debt_to_equity_ratio": 0.8516574020603058,
"profit_margin": 0.2972309866037756,
"quarter": 3,
"return_on_assets": 0.27945883451652936,
"return_on_equity": 0.4044381933547801
},
{
"asset_turnover_ratio": 0.941563395844742,
"current_ratio": 1.2874960530470476,
"debt_to_equity_ratio": 0.8371579179729631,
"profit_margin": 0.29877589078691846,
"quarter": 4,
"return_on_assets": 0.2813164423258687,
"return_on_equity": 0.4033529207951224
}
],
"income_statement": [
{
"depreciation": 79451,
"expenses": 1077856,
"income_tax": 198561,
"marketing_expense": 199715,
"net_income": 708669,
"net_profit": 510108,
"operational_expense": 671022,
"product_revenue": 671537,
"quarter": 1,
"rd_expense": 188545,
"revenue": 1786525,
"salaries_expense": 443068,
"service_revenue": 1114988
},
{
"depreciation": 61771,
"expenses": 1108404,
"income_tax": 156874,
"marketing_expense": 175335,
"net_income": 725539,
"net_profit": 568665,
"operational_expense": 569149,
"product_revenue": 437263,
"quarter": 2,
"rd_expense": 126701,
"revenue": 1833943,
"salaries_expense": 509524,
"service_revenue": 1396680
},
{
"depreciation": 111468,
"expenses": 1139819,
"income_tax": 183228,
"marketing_expense": 217528,
"net_income": 742801,
"net_profit": 559573,
"operational_expense": 600283,
"product_revenue": 691750,
"quarter": 3,
"rd_expense": 151325,
"revenue": 1882620,
"salaries_expense": 458166,
"service_revenue": 1190870
},
{
"depreciation": 101655,
"expenses": 1172124,
"income_tax": 183054,
"marketing_expense": 170365,
"net_income": 760465,
"net_profit": 577411,
"operational_expense": 635208,
"product_revenue": 650152,
"quarter": 4,
"rd_expense": 126162,
"revenue": 1932589,
"salaries_expense": 424168,
"service_revenue": 1282437
}
],
"market_conditions": {
"gdp_growth": [
-0.012023537378720396,
-0.016553545056423286,
-0.00031914706665213746,
-0.011529566325590174
],
"inflation_rate": [
0.03971667979296798,
0.03397196650554968,
0.03325476678554339,
0.033779350417486836
],
"interest_rate": [
0.04870160478614184,
0.052974624942174,
0.0515594451925289,
0.0555799806469488
],
"year": 1995
},
"random_event": null,
"year": 1995
},
{
"advertising_kpis": [
{
"average_project_size": 190087,
"billable_hours_per_employee": 154,
"client_concentration": 0.16,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.76,
"gross_billings": 3193609,
"net_revenue": 2535126,
"new_client_acquisition": 2,
"organic_growth": 0.02,
"quarter": 1,
"revenue_per_employee": 3784
},
{
"average_project_size": 187610,
"billable_hours_per_employee": 149,
"client_concentration": 0.11,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.74,
"gross_billings": 3201968,
"net_revenue": 2575209,
"new_client_acquisition": 2,
"organic_growth": 0,
"quarter": 2,
"revenue_per_employee": 3844
},
{
"average_project_size": 50062,
"billable_hours_per_employee": 126,
"client_concentration": 0.12,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.76,
"gross_billings": 2971323,
"net_revenue": 2615927,
"new_client_acquisition": 1,
"organic_growth": 0.12,
"quarter": 3,
"revenue_per_employee": 3904
},
{
"average_project_size": 112774,
"billable_hours_per_employee": 119,
"client_concentration": 0.18,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.72,
"gross_billings": 2932233,
"net_revenue": 2657288,
"new_client_acquisition": 2,
"organic_growth": 0.07,
"quarter": 4,
"revenue_per_employee": 3966
}
],
"balance_sheet": [
{
"assets": 3181921,
"current_assets": 1215825,
"current_liabilities": 653944,
"equity": 2337605,
"fixed_assets": 1966096,
"liabilities": 1396705,
"long_term_liabilities": 742761,
"quarter": 1
},
{
"assets": 3249281,
"current_assets": 1137287,
"current_liabilities": 619788,
"equity": 2326531,
"fixed_assets": 2111994,
"liabilities": 1412370,
"long_term_liabilities": 792582,
"quarter": 2
},
{
"assets": 3318068,
"current_assets": 1258401,
"current_liabilities": 614840,
"equity": 2440693,
"fixed_assets": 2059667,
"liabilities": 1428210,
"long_term_liabilities": 813370,
"quarter": 3
},
{
"assets": 3388311,
"current_assets": 1251751,
"current_liabilities": 802047,
"equity": 2445834,
"fixed_assets": 2136560,
"liabilities": 1444228,
"long_term_liabilities": 642181,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -3817,
"financing_cash_flow": -122021,
"investing_cash_flow": -149941,
"net_cash_flow": 501891,
"operating_cash_flow": 658923,
"quarter": 1
},
{
"change_in_working_capital": 17139,
"financing_cash_flow": 37647,
"investing_cash_flow": -453013,
"net_cash_flow": 268771,
"operating_cash_flow": 637223,
"quarter": 2
},
{
"change_in_working_capital": 40916,
"financing_cash_flow": 99821,
"investing_cash_flow": -350388,
"net_cash_flow": 528008,
"operating_cash_flow": 666098,
"quarter": 3
},
{
"change_in_working_capital": 18491,
"financing_cash_flow": 145090,
"investing_cash_flow": -170490,
"net_cash_flow": 245485,
"operating_cash_flow": 625756,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7967281400135328,
"current_ratio": 1.8592188321935823,
"debt_to_equity_ratio": 0.5974940163115667,
"profit_margin": 0.21789410072714335,
"quarter": 1,
"return_on_assets": 0.17360236159225825,
"return_on_equity": 0.2363055349385375
},
{
"asset_turnover_ratio": 0.7925473358567634,
"current_ratio": 1.8349613093509394,
"debt_to_equity_ratio": 0.6070712146109379,
"profit_margin": 0.1901282575511347,
"quarter": 2,
"return_on_assets": 0.15068564399324036,
"return_on_equity": 0.21045066667927484
},
{
"asset_turnover_ratio": 0.7883886044529528,
"current_ratio": 2.046712965974888,
"debt_to_equity_ratio": 0.5851657705413995,
"profit_margin": 0.21056971391021231,
"quarter": 3,
"return_on_assets": 0.1660107628897298,
"return_on_equity": 0.22568795010269624
},
{
"asset_turnover_ratio": 0.7842515046582206,
"current_ratio": 1.5606953208477807,
"debt_to_equity_ratio": 0.5904848816395553,
"profit_margin": 0.18882070742802437,
"quarter": 4,
"return_on_assets": 0.14808292391105776,
"return_on_equity": 0.20514515703028088
}
],
"income_statement": [
{
"depreciation": 106534,
"expenses": 1835078,
"income_tax": 147659,
"marketing_expense": 344923,
"net_income": 700048,
"net_profit": 552389,
"operational_expense": 937792,
"product_revenue": 922447,
"quarter": 1,
"rd_expense": 350035,
"revenue": 2535126,
"salaries_expense": 675024,
"service_revenue": 1612679
},
{
"depreciation": 147603,
"expenses": 1879074,
"income_tax": 206515,
"marketing_expense": 233457,
"net_income": 696135,
"net_profit": 489620,
"operational_expense": 1018457,
"product_revenue": 848404,
"quarter": 2,
"rd_expense": 307603,
"revenue": 2575209,
"salaries_expense": 590605,
"service_revenue": 1726805
},
{
"depreciation": 115263,
"expenses": 1924124,
"income_tax": 140968,
"marketing_expense": 271766,
"net_income": 691803,
"net_profit": 550835,
"operational_expense": 1262830,
"product_revenue": 820895,
"quarter": 3,
"rd_expense": 297539,
"revenue": 2615927,
"salaries_expense": 639460,
"service_revenue": 1795032
},
{
"depreciation": 124005,
"expenses": 1970255,
"income_tax": 185282,
"marketing_expense": 245618,
"net_income": 687033,
"net_profit": 501751,
"operational_expense": 1081571,
"product_revenue": 805175,
"quarter": 4,
"rd_expense": 338773,
"revenue": 2657288,
"salaries_expense": 980947,
"service_revenue": 1852113
}
],
"market_conditions": {
"gdp_growth": [
-0.007576045842886736,
0.00863158518192436,
-0.005562403709060345,
-0.0044416169445305334
],
"inflation_rate": [
0.028873831124845255,
0.022463583062758256,
0.02639053561979824,
0.02308725868548921
],
"interest_rate": [
0.04390436021514449,
0.04006111925773676,
0.03970068069672418,
0.043284521153895306
],
"year": 1996
},
"random_event": null,
"year": 1996
},
{
"advertising_kpis": [
{
"average_project_size": 173946,
"billable_hours_per_employee": 135,
"client_concentration": 0.16,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.69,
"gross_billings": 5232739,
"net_revenue": 4504469,
"new_client_acquisition": 4,
"organic_growth": -0.01,
"quarter": 1,
"revenue_per_employee": 6723
},
{
"average_project_size": 132864,
"billable_hours_per_employee": 94,
"client_concentration": 0.15,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.74,
"gross_billings": 5245808,
"net_revenue": 4710423,
"new_client_acquisition": 5,
"organic_growth": 0.01,
"quarter": 2,
"revenue_per_employee": 7030
},
{
"average_project_size": 125584,
"billable_hours_per_employee": 115,
"client_concentration": 0.13,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.78,
"gross_billings": 6126798,
"net_revenue": 4925794,
"new_client_acquisition": 3,
"organic_growth": 0.01,
"quarter": 3,
"revenue_per_employee": 7352
},
{
"average_project_size": 54638,
"billable_hours_per_employee": 138,
"client_concentration": 0.18,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.78,
"gross_billings": 6150856,
"net_revenue": 5151012,
"new_client_acquisition": 4,
"organic_growth": 0.11,
"quarter": 4,
"revenue_per_employee": 7688
}
],
"balance_sheet": [
{
"assets": 5018420,
"current_assets": 1992980,
"current_liabilities": 1100074,
"equity": 3338227,
"fixed_assets": 3025440,
"liabilities": 2427594,
"long_term_liabilities": 1327520,
"quarter": 1
},
{
"assets": 5130331,
"current_assets": 1744356,
"current_liabilities": 1360658,
"equity": 3449726,
"fixed_assets": 3385975,
"liabilities": 2469030,
"long_term_liabilities": 1108372,
"quarter": 2
},
{
"assets": 5244738,
"current_assets": 2306498,
"current_liabilities": 1131994,
"equity": 3575894,
"fixed_assets": 2938240,
"liabilities": 2511174,
"long_term_liabilities": 1379180,
"quarter": 3
},
{
"assets": 5361697,
"current_assets": 2048586,
"current_liabilities": 1478404,
"equity": 3591437,
"fixed_assets": 3313111,
"liabilities": 2554037,
"long_term_liabilities": 1075633,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -84251,
"financing_cash_flow": 174137,
"investing_cash_flow": -206751,
"net_cash_flow": 667760,
"operating_cash_flow": 999481,
"quarter": 1
},
{
"change_in_working_capital": 55220,
"financing_cash_flow": -181369,
"investing_cash_flow": -123749,
"net_cash_flow": 836039,
"operating_cash_flow": 1079175,
"quarter": 2
},
{
"change_in_working_capital": 30221,
"financing_cash_flow": -18898,
"investing_cash_flow": -106261,
"net_cash_flow": 903700,
"operating_cash_flow": 1221243,
"quarter": 3
},
{
"change_in_working_capital": 45706,
"financing_cash_flow": -115476,
"investing_cash_flow": -177132,
"net_cash_flow": 895965,
"operating_cash_flow": 1043989,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8975870891635216,
"current_ratio": 1.8116781234716937,
"debt_to_equity_ratio": 0.7272105821443539,
"profit_margin": 0.1659243298155676,
"quarter": 1,
"return_on_assets": 0.14893153622056343,
"return_on_equity": 0.22389160473508843
},
{
"asset_turnover_ratio": 0.9181518697331614,
"current_ratio": 1.2819944468044138,
"debt_to_equity_ratio": 0.7157177120733647,
"profit_margin": 0.16737881077771571,
"quarter": 2,
"return_on_assets": 0.15367916806927273,
"return_on_equity": 0.22854713678709557
},
{
"asset_turnover_ratio": 0.9391878107161883,
"current_ratio": 2.0375532025788123,
"debt_to_equity_ratio": 0.7022506819273726,
"profit_margin": 0.17100390312708977,
"quarter": 3,
"return_on_assets": 0.16060478140185458,
"return_on_equity": 0.23555787727488567
},
{
"asset_turnover_ratio": 0.9607055378175977,
"current_ratio": 1.3856740106222656,
"debt_to_equity_ratio": 0.7111462626241251,
"profit_margin": 0.15215980859683495,
"quarter": 4,
"return_on_assets": 0.14618077075224503,
"return_on_equity": 0.2182349293611443
}
],
"income_statement": [
{
"depreciation": 252080,
"expenses": 3531873,
"income_tax": 225195,
"marketing_expense": 426978,
"net_income": 972596,
"net_profit": 747401,
"operational_expense": 2162115,
"product_revenue": 1689832,
"quarter": 1,
"rd_expense": 484147,
"revenue": 4504469,
"salaries_expense": 1476526,
"service_revenue": 2814637
},
{
"depreciation": 290750,
"expenses": 3695945,
"income_tax": 226053,
"marketing_expense": 584919,
"net_income": 1014478,
"net_profit": 788425,
"operational_expense": 1937262,
"product_revenue": 1164572,
"quarter": 2,
"rd_expense": 597554,
"revenue": 4710423,
"salaries_expense": 1132171,
"service_revenue": 3545851
},
{
"depreciation": 378913,
"expenses": 3867639,
"income_tax": 215825,
"marketing_expense": 632652,
"net_income": 1058155,
"net_profit": 842330,
"operational_expense": 1999412,
"product_revenue": 1341786,
"quarter": 3,
"rd_expense": 439353,
"revenue": 4925794,
"salaries_expense": 1650755,
"service_revenue": 3584008
},
{
"depreciation": 260212,
"expenses": 4047310,
"income_tax": 319925,
"marketing_expense": 439093,
"net_income": 1103702,
"net_profit": 783777,
"operational_expense": 2318044,
"product_revenue": 1831073,
"quarter": 4,
"rd_expense": 715647,
"revenue": 5151012,
"salaries_expense": 2021429,
"service_revenue": 3319939
}
],
"market_conditions": {
"gdp_growth": [
0.012659962730985122,
0.0007728518602020716,
0.004551068691090697,
0.0025804042183934853
],
"inflation_rate": [
0.02504336342975335,
0.023701163267070578,
0.021081962843295637,
0.023626014548169823
],
"interest_rate": [
0.04391832276363932,
0.040505607251938344,
0.04366722813701536,
0.04274347772848669
],
"year": 1997
},
"random_event": null,
"year": 1997
},
{
"advertising_kpis": [
{
"average_project_size": 87654,
"billable_hours_per_employee": 153,
"client_concentration": 0.19,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.72,
"gross_billings": 4221009,
"net_revenue": 3573109,
"new_client_acquisition": 5,
"organic_growth": -0.01,
"quarter": 1,
"revenue_per_employee": 5333
},
{
"average_project_size": 143812,
"billable_hours_per_employee": 133,
"client_concentration": 0.23,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.77,
"gross_billings": 4072983,
"net_revenue": 3614959,
"new_client_acquisition": 1,
"organic_growth": 0.09,
"quarter": 2,
"revenue_per_employee": 5395
},
{
"average_project_size": 152702,
"billable_hours_per_employee": 159,
"client_concentration": 0.12,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.69,
"gross_billings": 4483800,
"net_revenue": 3657300,
"new_client_acquisition": 3,
"organic_growth": 0.14,
"quarter": 3,
"revenue_per_employee": 5459
},
{
"average_project_size": 115762,
"billable_hours_per_employee": 82,
"client_concentration": 0.13,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.71,
"gross_billings": 4561836,
"net_revenue": 3700136,
"new_client_acquisition": 3,
"organic_growth": 0.12,
"quarter": 4,
"revenue_per_employee": 5523
}
],
"balance_sheet": [
{
"assets": 4454246,
"current_assets": 1393158,
"current_liabilities": 1086046,
"equity": 3410004,
"fixed_assets": 3061088,
"liabilities": 1906748,
"long_term_liabilities": 820702,
"quarter": 1
},
{
"assets": 4605531,
"current_assets": 1770983,
"current_liabilities": 814304,
"equity": 3534651,
"fixed_assets": 2834548,
"liabilities": 1939574,
"long_term_liabilities": 1125270,
"quarter": 2
},
{
"assets": 4761955,
"current_assets": 2279320,
"current_liabilities": 935579,
"equity": 3670749,
"fixed_assets": 2482635,
"liabilities": 1972964,
"long_term_liabilities": 1037385,
"quarter": 3
},
{
"assets": 4923691,
"current_assets": 2023371,
"current_liabilities": 1009874,
"equity": 3787890,
"fixed_assets": 2900320,
"liabilities": 2006930,
"long_term_liabilities": 997056,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -45358,
"financing_cash_flow": 10519,
"investing_cash_flow": -426435,
"net_cash_flow": 747034,
"operating_cash_flow": 1046363,
"quarter": 1
},
{
"change_in_working_capital": 77942,
"financing_cash_flow": -162379,
"investing_cash_flow": -324559,
"net_cash_flow": 1005019,
"operating_cash_flow": 1102229,
"quarter": 2
},
{
"change_in_working_capital": -19100,
"financing_cash_flow": 8989,
"investing_cash_flow": -389021,
"net_cash_flow": 712901,
"operating_cash_flow": 1071506,
"quarter": 3
},
{
"change_in_working_capital": -95084,
"financing_cash_flow": -148211,
"investing_cash_flow": -378028,
"net_cash_flow": 752415,
"operating_cash_flow": 1048305,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8021804363746412,
"current_ratio": 1.2827799190826172,
"debt_to_equity_ratio": 0.5591629804539818,
"profit_margin": 0.2413881020702139,
"quarter": 1,
"return_on_assets": 0.19363681305433064,
"return_on_equity": 0.2529340141536491
},
{
"asset_turnover_ratio": 0.7849168749488387,
"current_ratio": 2.1748425649388925,
"debt_to_equity_ratio": 0.5487314023364683,
"profit_margin": 0.24030535339404957,
"quarter": 2,
"return_on_assets": 0.1886197270195337,
"return_on_equity": 0.2457651406036975
},
{
"asset_turnover_ratio": 0.7680248973373331,
"current_ratio": 2.4362667396339592,
"debt_to_equity_ratio": 0.5374826772410753,
"profit_margin": 0.24109534355945644,
"quarter": 3,
"return_on_assets": 0.1851672264857606,
"return_on_equity": 0.24021201122713648
},
{
"asset_turnover_ratio": 0.7514963875677819,
"current_ratio": 2.0035875762718915,
"debt_to_equity_ratio": 0.5298279517092629,
"profit_margin": 0.23543161656760725,
"quarter": 4,
"return_on_assets": 0.17692600936980002,
"return_on_equity": 0.2299773752669692
}
],
"income_statement": [
{
"depreciation": 183857,
"expenses": 2449421,
"income_tax": 261182,
"marketing_expense": 409337,
"net_income": 1123688,
"net_profit": 862506,
"operational_expense": 1651569,
"product_revenue": 1002484,
"quarter": 1,
"rd_expense": 331109,
"revenue": 3573109,
"salaries_expense": 1173680,
"service_revenue": 2570625
},
{
"depreciation": 233535,
"expenses": 2492366,
"income_tax": 253899,
"marketing_expense": 410788,
"net_income": 1122593,
"net_profit": 868694,
"operational_expense": 1478201,
"product_revenue": 1282113,
"quarter": 2,
"rd_expense": 273469,
"revenue": 3614959,
"salaries_expense": 950808,
"service_revenue": 2332846
},
{
"depreciation": 189748,
"expenses": 2536065,
"income_tax": 239477,
"marketing_expense": 321920,
"net_income": 1121235,
"net_profit": 881758,
"operational_expense": 1640955,
"product_revenue": 1333970,
"quarter": 3,
"rd_expense": 408937,
"revenue": 3657300,
"salaries_expense": 1073162,
"service_revenue": 2323330
},
{
"depreciation": 177176,
"expenses": 2580530,
"income_tax": 248477,
"marketing_expense": 365280,
"net_income": 1119606,
"net_profit": 871129,
"operational_expense": 1349934,
"product_revenue": 778401,
"quarter": 4,
"rd_expense": 374173,
"revenue": 3700136,
"salaries_expense": 996992,
"service_revenue": 2921735
}
],
"market_conditions": {
"gdp_growth": [
-0.026025240050961147,
-0.01382760952414864,
-0.012373894819781356,
-0.012431921595736787
],
"inflation_rate": [
0.036182967844696746,
0.03269362740922251,
0.030541110807008706,
0.03433950837430786
],
"interest_rate": [
0.04079437749496346,
0.04185719311367385,
0.045488219089352154,
0.04179012206041077
],
"year": 1998
},
"random_event": null,
"year": 1998
},
{
"advertising_kpis": [
{
"average_project_size": 167448,
"billable_hours_per_employee": 99,
"client_concentration": 0.27,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.74,
"gross_billings": 1040679,
"net_revenue": 869363,
"new_client_acquisition": 3,
"organic_growth": 0.15,
"quarter": 1,
"revenue_per_employee": 1298
},
{
"average_project_size": 186517,
"billable_hours_per_employee": 116,
"client_concentration": 0.13,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.68,
"gross_billings": 1152601,
"net_revenue": 904389,
"new_client_acquisition": 1,
"organic_growth": 0.08,
"quarter": 2,
"revenue_per_employee": 1350
},
{
"average_project_size": 159693,
"billable_hours_per_employee": 89,
"client_concentration": 0.15,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.71,
"gross_billings": 1125238,
"net_revenue": 940826,
"new_client_acquisition": 5,
"organic_growth": -0.02,
"quarter": 3,
"revenue_per_employee": 1404
},
{
"average_project_size": 180912,
"billable_hours_per_employee": 110,
"client_concentration": 0.35,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.69,
"gross_billings": 1181991,
"net_revenue": 978732,
"new_client_acquisition": 2,
"organic_growth": 0.01,
"quarter": 4,
"revenue_per_employee": 1461
}
],
"balance_sheet": [
{
"assets": 970265,
"current_assets": 378641,
"current_liabilities": 257014,
"equity": 663128,
"fixed_assets": 591624,
"liabilities": 514375,
"long_term_liabilities": 257361,
"quarter": 1
},
{
"assets": 1001540,
"current_assets": 446646,
"current_liabilities": 300894,
"equity": 696485,
"fixed_assets": 554894,
"liabilities": 522187,
"long_term_liabilities": 221293,
"quarter": 2
},
{
"assets": 1033823,
"current_assets": 506634,
"current_liabilities": 274220,
"equity": 752061,
"fixed_assets": 527189,
"liabilities": 530118,
"long_term_liabilities": 255898,
"quarter": 3
},
{
"assets": 1067146,
"current_assets": 440191,
"current_liabilities": 299853,
"equity": 757368,
"fixed_assets": 626955,
"liabilities": 538170,
"long_term_liabilities": 238317,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -12310,
"financing_cash_flow": -169512,
"investing_cash_flow": -192203,
"net_cash_flow": -317760,
"operating_cash_flow": 253169,
"quarter": 1
},
{
"change_in_working_capital": 87880,
"financing_cash_flow": 50739,
"investing_cash_flow": -214621,
"net_cash_flow": -288484,
"operating_cash_flow": 258026,
"quarter": 2
},
{
"change_in_working_capital": 15443,
"financing_cash_flow": -81437,
"investing_cash_flow": -432183,
"net_cash_flow": 150316,
"operating_cash_flow": 295687,
"quarter": 3
},
{
"change_in_working_capital": -67269,
"financing_cash_flow": -171549,
"investing_cash_flow": -123123,
"net_cash_flow": -49625,
"operating_cash_flow": 288047,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.896005730393243,
"current_ratio": 1.4732310302162528,
"debt_to_equity_ratio": 0.7756798084231099,
"profit_margin": 0.23837913506786004,
"quarter": 1,
"return_on_assets": 0.21358907102698746,
"return_on_equity": 0.31251583404712213
},
{
"asset_turnover_ratio": 0.9029983824909639,
"current_ratio": 1.4843964984346647,
"debt_to_equity_ratio": 0.7497462256904313,
"profit_margin": 0.24008695373340455,
"quarter": 2,
"return_on_assets": 0.21679813087844718,
"return_on_equity": 0.3117540219818086
},
{
"asset_turnover_ratio": 0.9100455300375403,
"current_ratio": 1.8475457661731456,
"debt_to_equity_ratio": 0.7048869706047781,
"profit_margin": 0.263976548267161,
"quarter": 3,
"return_on_assets": 0.24023067778526885,
"return_on_equity": 0.3302338507115779
},
{
"asset_turnover_ratio": 0.9171491061204371,
"current_ratio": 1.4680226644389085,
"debt_to_equity_ratio": 0.7105792692588015,
"profit_margin": 0.23335499401266127,
"quarter": 4,
"return_on_assets": 0.21402132416745226,
"return_on_equity": 0.3015601398527532
}
],
"income_statement": [
{
"depreciation": 45931,
"expenses": 578301,
"income_tax": 83824,
"marketing_expense": 102652,
"net_income": 291062,
"net_profit": 207238,
"operational_expense": 324571,
"product_revenue": 342464,
"quarter": 1,
"rd_expense": 66582,
"revenue": 869363,
"salaries_expense": 197582,
"service_revenue": 526899
},
{
"depreciation": 40894,
"expenses": 602521,
"income_tax": 84736,
"marketing_expense": 103493,
"net_income": 301868,
"net_profit": 217132,
"operational_expense": 352183,
"product_revenue": 192539,
"quarter": 2,
"rd_expense": 101117,
"revenue": 904389,
"salaries_expense": 229423,
"service_revenue": 711850
},
{
"depreciation": 47331,
"expenses": 627756,
"income_tax": 64714,
"marketing_expense": 122979,
"net_income": 313070,
"net_profit": 248356,
"operational_expense": 395956,
"product_revenue": 239056,
"quarter": 3,
"rd_expense": 75229,
"revenue": 940826,
"salaries_expense": 308482,
"service_revenue": 701770
},
{
"depreciation": 59655,
"expenses": 654048,
"income_tax": 96292,
"marketing_expense": 97274,
"net_income": 324684,
"net_profit": 228392,
"operational_expense": 354165,
"product_revenue": 196121,
"quarter": 4,
"rd_expense": 101707,
"revenue": 978732,
"salaries_expense": 287400,
"service_revenue": 782611
}
],
"market_conditions": {
"gdp_growth": [
-0.020307392345845564,
-0.023096003091929357,
-0.014302717213637357,
-0.012130026561194893
],
"inflation_rate": [
0.03588974064926781,
0.03258034497344052,
0.03866885846149697,
0.03263138035036726
],
"interest_rate": [
0.03897449901531341,
0.04625806961704737,
0.045209200688199926,
0.0458207915274913
],
"year": 1999
},
"random_event": null,
"year": 1999
},
{
"advertising_kpis": [
{
"average_project_size": 148422,
"billable_hours_per_employee": 131,
"client_concentration": 0.15,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.76,
"gross_billings": 2565661,
"net_revenue": 2292539,
"new_client_acquisition": 5,
"organic_growth": 0.14,
"quarter": 1,
"revenue_per_employee": 3422
},
{
"average_project_size": 142742,
"billable_hours_per_employee": 90,
"client_concentration": 0.26,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.63,
"gross_billings": 2698918,
"net_revenue": 2337088,
"new_client_acquisition": 2,
"organic_growth": 0.1,
"quarter": 2,
"revenue_per_employee": 3488
},
{
"average_project_size": 182466,
"billable_hours_per_employee": 156,
"client_concentration": 0.18,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.73,
"gross_billings": 2968206,
"net_revenue": 2382503,
"new_client_acquisition": 5,
"organic_growth": -0.01,
"quarter": 3,
"revenue_per_employee": 3556
},
{
"average_project_size": 156977,
"billable_hours_per_employee": 149,
"client_concentration": 0.34,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.79,
"gross_billings": 3035376,
"net_revenue": 2428801,
"new_client_acquisition": 2,
"organic_growth": 0.03,
"quarter": 4,
"revenue_per_employee": 3625
}
],
"balance_sheet": [
{
"assets": 2626300,
"current_assets": 962100,
"current_liabilities": 744027,
"equity": 1765895,
"fixed_assets": 1664200,
"liabilities": 1294386,
"long_term_liabilities": 550359,
"quarter": 1
},
{
"assets": 2689108,
"current_assets": 1043437,
"current_liabilities": 594322,
"equity": 1861143,
"fixed_assets": 1645671,
"liabilities": 1304076,
"long_term_liabilities": 709754,
"quarter": 2
},
{
"assets": 2753419,
"current_assets": 1043059,
"current_liabilities": 750570,
"equity": 1910356,
"fixed_assets": 1710360,
"liabilities": 1313840,
"long_term_liabilities": 563270,
"quarter": 3
},
{
"assets": 2819268,
"current_assets": 1387588,
"current_liabilities": 716718,
"equity": 1940966,
"fixed_assets": 1431680,
"liabilities": 1323677,
"long_term_liabilities": 606959,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -10848,
"financing_cash_flow": -180597,
"investing_cash_flow": -395249,
"net_cash_flow": 107684,
"operating_cash_flow": 575785,
"quarter": 1
},
{
"change_in_working_capital": -30923,
"financing_cash_flow": -154101,
"investing_cash_flow": -247059,
"net_cash_flow": 178041,
"operating_cash_flow": 641353,
"quarter": 2
},
{
"change_in_working_capital": -75645,
"financing_cash_flow": 21219,
"investing_cash_flow": -236441,
"net_cash_flow": 158731,
"operating_cash_flow": 568812,
"quarter": 3
},
{
"change_in_working_capital": -46842,
"financing_cash_flow": -140063,
"investing_cash_flow": -351988,
"net_cash_flow": 616376,
"operating_cash_flow": 589170,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8729158892738834,
"current_ratio": 1.29309823433827,
"debt_to_equity_ratio": 0.7329914859037485,
"profit_margin": 0.18930146880816423,
"quarter": 1,
"return_on_assets": 0.16524425998553097,
"return_on_equity": 0.24575696743011335
},
{
"asset_turnover_ratio": 0.8690941382793105,
"current_ratio": 1.7556762159233548,
"debt_to_equity_ratio": 0.7006855464625771,
"profit_margin": 0.20371975723635566,
"quarter": 2,
"return_on_assets": 0.17705164686580085,
"return_on_equity": 0.2558164525777976
},
{
"asset_turnover_ratio": 0.8652889371359753,
"current_ratio": 1.3896891695644644,
"debt_to_equity_ratio": 0.6877461583076662,
"profit_margin": 0.19759765255279846,
"quarter": 3,
"return_on_assets": 0.17097906275797473,
"return_on_equity": 0.24643417247884689
},
{
"asset_turnover_ratio": 0.8615005739078371,
"current_ratio": 1.936030628503819,
"debt_to_equity_ratio": 0.6819681540016672,
"profit_margin": 0.1833723717999128,
"quarter": 4,
"return_on_assets": 0.15797540354446615,
"return_on_equity": 0.22946048513987366
}
],
"income_statement": [
{
"depreciation": 141804,
"expenses": 1695498,
"income_tax": 163060,
"marketing_expense": 223294,
"net_income": 597041,
"net_profit": 433981,
"operational_expense": 1175642,
"product_revenue": 749395,
"quarter": 1,
"rd_expense": 283377,
"revenue": 2292539,
"salaries_expense": 737210,
"service_revenue": 1543144
},
{
"depreciation": 165242,
"expenses": 1729373,
"income_tax": 131604,
"marketing_expense": 252179,
"net_income": 607715,
"net_profit": 476111,
"operational_expense": 883670,
"product_revenue": 615366,
"quarter": 2,
"rd_expense": 256977,
"revenue": 2337088,
"salaries_expense": 676827,
"service_revenue": 1721722
},
{
"depreciation": 98035,
"expenses": 1763924,
"income_tax": 147802,
"marketing_expense": 189043,
"net_income": 618579,
"net_profit": 470777,
"operational_expense": 1052045,
"product_revenue": 878388,
"quarter": 3,
"rd_expense": 311985,
"revenue": 2382503,
"salaries_expense": 593005,
"service_revenue": 1504115
},
{
"depreciation": 143795,
"expenses": 1799167,
"income_tax": 184259,
"marketing_expense": 290538,
"net_income": 629634,
"net_profit": 445375,
"operational_expense": 972519,
"product_revenue": 878209,
"quarter": 4,
"rd_expense": 225747,
"revenue": 2428801,
"salaries_expense": 840787,
"service_revenue": 1550592
}
],
"market_conditions": {
"gdp_growth": [
-0.01526268242906369,
-0.021101969672758868,
-0.01822623696765168,
-0.007415329569731765
],
"inflation_rate": [
0.027341441485087888,
0.026234421703851492,
0.033233984459494006,
0.025818468799613963
],
"interest_rate": [
0.047889829074830505,
0.041234527944936115,
0.04166114175382844,
0.04479709999287756
],
"year": 2000
},
"random_event": {
"description": "Barnett, Robinson and Nunez Data Privacy Regulation Impact in 2000",
"impact": 0.07,
"type": "Data Privacy Regulation Impact"
},
"year": 2000
},
{
"advertising_kpis": [
{
"average_project_size": 65357,
"billable_hours_per_employee": 128,
"client_concentration": 0.31,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.77,
"gross_billings": 3494075,
"net_revenue": 2832790,
"new_client_acquisition": 1,
"organic_growth": 0,
"quarter": 1,
"revenue_per_employee": 4228
},
{
"average_project_size": 104644,
"billable_hours_per_employee": 90,
"client_concentration": 0.12,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.75,
"gross_billings": 3670264,
"net_revenue": 2900349,
"new_client_acquisition": 5,
"organic_growth": -0.03,
"quarter": 2,
"revenue_per_employee": 4329
},
{
"average_project_size": 56371,
"billable_hours_per_employee": 86,
"client_concentration": 0.13,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.62,
"gross_billings": 3787936,
"net_revenue": 2969520,
"new_client_acquisition": 1,
"organic_growth": 0.01,
"quarter": 3,
"revenue_per_employee": 4432
},
{
"average_project_size": 126263,
"billable_hours_per_employee": 132,
"client_concentration": 0.4,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.76,
"gross_billings": 3900735,
"net_revenue": 3040341,
"new_client_acquisition": 3,
"organic_growth": 0.1,
"quarter": 4,
"revenue_per_employee": 4538
}
],
"balance_sheet": [
{
"assets": 2924352,
"current_assets": 892410,
"current_liabilities": 654045,
"equity": 2085775,
"fixed_assets": 2031942,
"liabilities": 1568809,
"long_term_liabilities": 914764,
"quarter": 1
},
{
"assets": 3022191,
"current_assets": 1330528,
"current_liabilities": 672837,
"equity": 2175042,
"fixed_assets": 1691663,
"liabilities": 1587725,
"long_term_liabilities": 914888,
"quarter": 2
},
{
"assets": 3123304,
"current_assets": 1300820,
"current_liabilities": 836149,
"equity": 2264644,
"fixed_assets": 1822484,
"liabilities": 1606869,
"long_term_liabilities": 770720,
"quarter": 3
},
{
"assets": 3227800,
"current_assets": 1343715,
"current_liabilities": 814933,
"equity": 2362706,
"fixed_assets": 1884085,
"liabilities": 1626244,
"long_term_liabilities": 811311,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -66393,
"financing_cash_flow": -80203,
"investing_cash_flow": -293826,
"net_cash_flow": 865145,
"operating_cash_flow": 883608,
"quarter": 1
},
{
"change_in_working_capital": -82724,
"financing_cash_flow": -131973,
"investing_cash_flow": -218129,
"net_cash_flow": 480039,
"operating_cash_flow": 900291,
"quarter": 2
},
{
"change_in_working_capital": -79477,
"financing_cash_flow": -56692,
"investing_cash_flow": -158059,
"net_cash_flow": 549484,
"operating_cash_flow": 910851,
"quarter": 3
},
{
"change_in_working_capital": -46421,
"financing_cash_flow": 18412,
"investing_cash_flow": -339175,
"net_cash_flow": 435137,
"operating_cash_flow": 906585,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9686898157266978,
"current_ratio": 1.3644474004082288,
"debt_to_equity_ratio": 0.7521468039457756,
"profit_margin": 0.2577783739705379,
"quarter": 1,
"return_on_assets": 0.24970728557984812,
"return_on_equity": 0.3501010415792691
},
{
"asset_turnover_ratio": 0.9596842158553182,
"current_ratio": 1.9774893473456423,
"debt_to_equity_ratio": 0.7299744096895601,
"profit_margin": 0.25534030559770565,
"quarter": 2,
"return_on_assets": 0.24504606095379147,
"return_on_equity": 0.3404881377003295
},
{
"asset_turnover_ratio": 0.9507623977685169,
"current_ratio": 1.55572750789632,
"debt_to_equity_ratio": 0.7095459595415439,
"profit_margin": 0.25196294350602116,
"quarter": 3,
"return_on_assets": 0.23955689231659807,
"return_on_equity": 0.3303870277182639
},
{
"asset_turnover_ratio": 0.9419236012144495,
"current_ratio": 1.6488656122650573,
"debt_to_equity_ratio": 0.6882972320720394,
"profit_margin": 0.25035020742739056,
"quarter": 4,
"return_on_assets": 0.2358107689447921,
"return_on_equity": 0.3221518039061991
}
],
"income_statement": [
{
"depreciation": 153376,
"expenses": 1875906,
"income_tax": 226652,
"marketing_expense": 208484,
"net_income": 956884,
"net_profit": 730232,
"operational_expense": 1208058,
"product_revenue": 887688,
"quarter": 1,
"rd_expense": 343793,
"revenue": 2832790,
"salaries_expense": 682384,
"service_revenue": 1945102
},
{
"depreciation": 159715,
"expenses": 1917303,
"income_tax": 242470,
"marketing_expense": 262635,
"net_income": 983046,
"net_profit": 740576,
"operational_expense": 1095434,
"product_revenue": 978988,
"quarter": 2,
"rd_expense": 361778,
"revenue": 2900349,
"salaries_expense": 708720,
"service_revenue": 1921361
},
{
"depreciation": 162642,
"expenses": 1959615,
"income_tax": 261696,
"marketing_expense": 246882,
"net_income": 1009905,
"net_profit": 748209,
"operational_expense": 1273019,
"product_revenue": 897333,
"quarter": 3,
"rd_expense": 379747,
"revenue": 2969520,
"salaries_expense": 813896,
"service_revenue": 2072187
},
{
"depreciation": 145435,
"expenses": 2002860,
"income_tax": 276331,
"marketing_expense": 227802,
"net_income": 1037481,
"net_profit": 761150,
"operational_expense": 1121719,
"product_revenue": 837799,
"quarter": 4,
"rd_expense": 245263,
"revenue": 3040341,
"salaries_expense": 980138,
"service_revenue": 2202542
}
],
"market_conditions": {
"gdp_growth": [
-0.01933189446866382,
-0.017164120259962543,
-0.023189941385282967,
-0.02090681679447924
],
"inflation_rate": [
0.03531901776441698,
0.030521615852510054,
0.028449238270174242,
0.030195537478993655
],
"interest_rate": [
0.05224539562077288,
0.04882098678975675,
0.05073865780133686,
0.051854002726616985
],
"year": 2001
},
"random_event": {
"description": "Barnett, Robinson and Nunez New Ad Campaign Launch in 2001",
"impact": 0.04,
"type": "New Ad Campaign Launch"
},
"year": 2001
},
{
"advertising_kpis": [
{
"average_project_size": 187639,
"billable_hours_per_employee": 145,
"client_concentration": 0.36,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.74,
"gross_billings": 860675,
"net_revenue": 766111,
"new_client_acquisition": 4,
"organic_growth": 0,
"quarter": 1,
"revenue_per_employee": 1143
},
{
"average_project_size": 93203,
"billable_hours_per_employee": 90,
"client_concentration": 0.24,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.77,
"gross_billings": 916538,
"net_revenue": 795606,
"new_client_acquisition": 2,
"organic_growth": 0.09,
"quarter": 2,
"revenue_per_employee": 1187
},
{
"average_project_size": 105377,
"billable_hours_per_employee": 127,
"client_concentration": 0.21,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.62,
"gross_billings": 940407,
"net_revenue": 826238,
"new_client_acquisition": 4,
"organic_growth": 0.05,
"quarter": 3,
"revenue_per_employee": 1233
},
{
"average_project_size": 141472,
"billable_hours_per_employee": 94,
"client_concentration": 0.24,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.74,
"gross_billings": 1066585,
"net_revenue": 858049,
"new_client_acquisition": 4,
"organic_growth": 0.05,
"quarter": 4,
"revenue_per_employee": 1281
}
],
"balance_sheet": [
{
"assets": 1074164,
"current_assets": 397118,
"current_liabilities": 261927,
"equity": 760707,
"fixed_assets": 677046,
"liabilities": 522679,
"long_term_liabilities": 260752,
"quarter": 1
},
{
"assets": 1100477,
"current_assets": 426754,
"current_liabilities": 245887,
"equity": 769639,
"fixed_assets": 673723,
"liabilities": 531491,
"long_term_liabilities": 285604,
"quarter": 2
},
{
"assets": 1127434,
"current_assets": 560085,
"current_liabilities": 269330,
"equity": 794245,
"fixed_assets": 567349,
"liabilities": 540452,
"long_term_liabilities": 271122,
"quarter": 3
},
{
"assets": 1155052,
"current_assets": 576641,
"current_liabilities": 285122,
"equity": 826991,
"fixed_assets": 578411,
"liabilities": 549564,
"long_term_liabilities": 264442,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -55638,
"financing_cash_flow": 164320,
"investing_cash_flow": -260697,
"net_cash_flow": -102189,
"operating_cash_flow": 245022,
"quarter": 1
},
{
"change_in_working_capital": -33175,
"financing_cash_flow": 31983,
"investing_cash_flow": -210986,
"net_cash_flow": -323685,
"operating_cash_flow": 245003,
"quarter": 2
},
{
"change_in_working_capital": -54062,
"financing_cash_flow": 40722,
"investing_cash_flow": -375734,
"net_cash_flow": -259742,
"operating_cash_flow": 236545,
"quarter": 3
},
{
"change_in_working_capital": -72371,
"financing_cash_flow": -138166,
"investing_cash_flow": -482202,
"net_cash_flow": 18559,
"operating_cash_flow": 268722,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7132160452221449,
"current_ratio": 1.5161399932042134,
"debt_to_equity_ratio": 0.6870963458992753,
"profit_margin": 0.27309619624310316,
"quarter": 1,
"return_on_assets": 0.19477658904971681,
"return_on_equity": 0.27503624917346625
},
{
"asset_turnover_ratio": 0.7229646780441572,
"current_ratio": 1.7355695909096456,
"debt_to_equity_ratio": 0.6905718135385551,
"profit_margin": 0.25220146655505365,
"quarter": 2,
"return_on_assets": 0.18233275207023864,
"return_on_equity": 0.26071054091593593
},
{
"asset_turnover_ratio": 0.7328482199401473,
"current_ratio": 2.0795492518471765,
"debt_to_equity_ratio": 0.6804600595534124,
"profit_margin": 0.25085144958232375,
"quarter": 3,
"return_on_assets": 0.18383603829581155,
"return_on_equity": 0.2609560022411221
},
{
"asset_turnover_ratio": 0.7428661220447218,
"current_ratio": 2.0224360098484158,
"debt_to_equity_ratio": 0.6645344387061044,
"profit_margin": 0.2581472619862036,
"quarter": 4,
"return_on_assets": 0.1917688554281539,
"return_on_equity": 0.2678420925983475
}
],
"income_statement": [
{
"depreciation": 35800,
"expenses": 498818,
"income_tax": 58071,
"marketing_expense": 51532,
"net_income": 267293,
"net_profit": 209222,
"operational_expense": 343657,
"product_revenue": 245079,
"quarter": 1,
"rd_expense": 92480,
"revenue": 766111,
"salaries_expense": 168297,
"service_revenue": 521032
},
{
"depreciation": 44350,
"expenses": 517531,
"income_tax": 77422,
"marketing_expense": 58297,
"net_income": 278075,
"net_profit": 200653,
"operational_expense": 289824,
"product_revenue": 216781,
"quarter": 2,
"rd_expense": 75605,
"revenue": 795606,
"salaries_expense": 209403,
"service_revenue": 578825
},
{
"depreciation": 29282,
"expenses": 536947,
"income_tax": 82028,
"marketing_expense": 86547,
"net_income": 289291,
"net_profit": 207263,
"operational_expense": 345865,
"product_revenue": 178141,
"quarter": 3,
"rd_expense": 106738,
"revenue": 826238,
"salaries_expense": 183843,
"service_revenue": 648097
},
{
"depreciation": 47219,
"expenses": 557091,
"income_tax": 79455,
"marketing_expense": 97767,
"net_income": 300958,
"net_profit": 221503,
"operational_expense": 307521,
"product_revenue": 267440,
"quarter": 4,
"rd_expense": 90910,
"revenue": 858049,
"salaries_expense": 262356,
"service_revenue": 590609
}
],
"market_conditions": {
"gdp_growth": [
-0.010929249042868993,
-0.01018281540739971,
-0.019075875183952984,
-0.0111522366880158
],
"inflation_rate": [
0.03471600954000345,
0.03136361726597251,
0.030637987924300517,
0.031955558561581526
],
"interest_rate": [
0.04293916257551269,
0.040148422472978014,
0.045138574949561514,
0.04127475400109186
],
"year": 2002
},
"random_event": {
"description": "Barnett, Robinson and Nunez Partnership with Major Brand in 2002",
"impact": 0.1,
"type": "Partnership with Major Brand"
},
"year": 2002
},
{
"advertising_kpis": [
{
"average_project_size": 159816,
"billable_hours_per_employee": 147,
"client_concentration": 0.22,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.68,
"gross_billings": 5190535,
"net_revenue": 4500512,
"new_client_acquisition": 4,
"organic_growth": 0.12,
"quarter": 1,
"revenue_per_employee": 6717
},
{
"average_project_size": 193461,
"billable_hours_per_employee": 141,
"client_concentration": 0.11,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.76,
"gross_billings": 5904068,
"net_revenue": 4692321,
"new_client_acquisition": 2,
"organic_growth": -0.03,
"quarter": 2,
"revenue_per_employee": 7003
},
{
"average_project_size": 151313,
"billable_hours_per_employee": 97,
"client_concentration": 0.35,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.6,
"gross_billings": 6104248,
"net_revenue": 4892305,
"new_client_acquisition": 1,
"organic_growth": 0.12,
"quarter": 3,
"revenue_per_employee": 7302
},
{
"average_project_size": 89662,
"billable_hours_per_employee": 85,
"client_concentration": 0.35,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.7,
"gross_billings": 5954061,
"net_revenue": 5100813,
"new_client_acquisition": 3,
"organic_growth": 0.04,
"quarter": 4,
"revenue_per_employee": 7613
}
],
"balance_sheet": [
{
"assets": 6621253,
"current_assets": 2127284,
"current_liabilities": 2210309,
"equity": 3366654,
"fixed_assets": 4493969,
"liabilities": 3931999,
"long_term_liabilities": 1721690,
"quarter": 1
},
{
"assets": 6817063,
"current_assets": 3226662,
"current_liabilities": 1930459,
"equity": 3547323,
"fixed_assets": 3590401,
"liabilities": 4041681,
"long_term_liabilities": 2111222,
"quarter": 2
},
{
"assets": 7018664,
"current_assets": 2787563,
"current_liabilities": 1772151,
"equity": 3614932,
"fixed_assets": 4231101,
"liabilities": 4154423,
"long_term_liabilities": 2382272,
"quarter": 3
},
{
"assets": 7226227,
"current_assets": 2581529,
"current_liabilities": 2174857,
"equity": 3749018,
"fixed_assets": 4644698,
"liabilities": 4270309,
"long_term_liabilities": 2095452,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -34499,
"financing_cash_flow": -63270,
"investing_cash_flow": -256658,
"net_cash_flow": 614393,
"operating_cash_flow": 877409,
"quarter": 1
},
{
"change_in_working_capital": -3685,
"financing_cash_flow": 32034,
"investing_cash_flow": -462375,
"net_cash_flow": 720888,
"operating_cash_flow": 1069963,
"quarter": 2
},
{
"change_in_working_capital": 16886,
"financing_cash_flow": -56980,
"investing_cash_flow": -124799,
"net_cash_flow": 663108,
"operating_cash_flow": 969035,
"quarter": 3
},
{
"change_in_working_capital": -54442,
"financing_cash_flow": -55995,
"investing_cash_flow": -384693,
"net_cash_flow": 727405,
"operating_cash_flow": 1005777,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6797069980561081,
"current_ratio": 0.962437378665155,
"debt_to_equity_ratio": 1.1679248892223555,
"profit_margin": 0.1505162079336751,
"quarter": 1,
"return_on_assets": 0.10230691985338726,
"return_on_equity": 0.20120867781482743
},
{
"asset_turnover_ratio": 0.6883200287279141,
"current_ratio": 1.671448085662529,
"debt_to_equity_ratio": 1.1393608645167075,
"profit_margin": 0.16451154982789967,
"quarter": 2,
"return_on_assets": 0.11323659470361357,
"return_on_equity": 0.21761226705321168
},
{
"asset_turnover_ratio": 0.6970422006239364,
"current_ratio": 1.5729827762984079,
"debt_to_equity_ratio": 1.1492395984212151,
"profit_margin": 0.15344321337283756,
"quarter": 3,
"return_on_assets": 0.1069563951202109,
"return_on_equity": 0.20766393392738786
},
{
"asset_turnover_ratio": 0.7058750022660512,
"current_ratio": 1.1869879261027276,
"debt_to_equity_ratio": 1.1390473451981291,
"profit_margin": 0.15548501778049892,
"quarter": 4,
"return_on_assets": 0.10975298727814667,
"return_on_equity": 0.21154873089433018
}
],
"income_statement": [
{
"depreciation": 200009,
"expenses": 3535188,
"income_tax": 287924,
"marketing_expense": 472508,
"net_income": 965324,
"net_profit": 677400,
"operational_expense": 1794695,
"product_revenue": 1674035,
"quarter": 1,
"rd_expense": 425551,
"revenue": 4500512,
"salaries_expense": 1078129,
"service_revenue": 2826477
},
{
"depreciation": 298022,
"expenses": 3694929,
"income_tax": 225451,
"marketing_expense": 378570,
"net_income": 997392,
"net_profit": 771941,
"operational_expense": 2311260,
"product_revenue": 1476348,
"quarter": 2,
"rd_expense": 625852,
"revenue": 4692321,
"salaries_expense": 1575399,
"service_revenue": 3215973
},
{
"depreciation": 218344,
"expenses": 3861888,
"income_tax": 279726,
"marketing_expense": 560517,
"net_income": 1030417,
"net_profit": 750691,
"operational_expense": 2237844,
"product_revenue": 1884708,
"quarter": 3,
"rd_expense": 512065,
"revenue": 4892305,
"salaries_expense": 1926950,
"service_revenue": 3007597
},
{
"depreciation": 212677,
"expenses": 4036391,
"income_tax": 271322,
"marketing_expense": 733120,
"net_income": 1064422,
"net_profit": 793100,
"operational_expense": 2546375,
"product_revenue": 1920456,
"quarter": 4,
"rd_expense": 510932,
"revenue": 5100813,
"salaries_expense": 1652323,
"service_revenue": 3180357
}
],
"market_conditions": {
"gdp_growth": [
-0.012832844303960802,
-0.009111780333675549,
-0.007610909558379286,
-0.0030449464632077584
],
"inflation_rate": [
0.022388968341440513,
0.021342343939275237,
0.02628719025178639,
0.025073913111730448
],
"interest_rate": [
0.05513302786034217,
0.05519806063993398,
0.05883794628958384,
0.057470895813445735
],
"year": 2003
},
"random_event": null,
"year": 2003
}
] |
{
"advertising_type": "Social Media Campaigns",
"financial_health": "Average",
"founding_year": 1996,
"industry": "Advertising",
"location": "North Timothy",
"name": "Rivera Group",
"num_employees": 236,
"region": "Asia-Pacific",
"revenue_size": "Medium",
"website": "www.riveragroup.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 72177,
"billable_hours_per_employee": 85,
"client_concentration": 0.21,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.65,
"gross_billings": 18604877,
"net_revenue": 15532314,
"new_client_acquisition": 1,
"organic_growth": 0.14,
"quarter": 1,
"revenue_per_employee": 65815
},
{
"average_project_size": 80948,
"billable_hours_per_employee": 104,
"client_concentration": 0.31,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.62,
"gross_billings": 17415549,
"net_revenue": 15198533,
"new_client_acquisition": 3,
"organic_growth": 0.14,
"quarter": 2,
"revenue_per_employee": 64401
},
{
"average_project_size": 113692,
"billable_hours_per_employee": 91,
"client_concentration": 0.21,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.75,
"gross_billings": 19021610,
"net_revenue": 14871925,
"new_client_acquisition": 5,
"organic_growth": 0.03,
"quarter": 3,
"revenue_per_employee": 63017
},
{
"average_project_size": 158896,
"billable_hours_per_employee": 94,
"client_concentration": 0.36,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.69,
"gross_billings": 16021683,
"net_revenue": 14552335,
"new_client_acquisition": 4,
"organic_growth": 0.06,
"quarter": 4,
"revenue_per_employee": 61662
}
],
"balance_sheet": [
{
"assets": 19085714,
"current_assets": 7304287,
"current_liabilities": 4579849,
"equity": 12424527,
"fixed_assets": 11781427,
"liabilities": 9846935,
"long_term_liabilities": 5267086,
"quarter": 1
},
{
"assets": 19696687,
"current_assets": 7286952,
"current_liabilities": 5571644,
"equity": 12869084,
"fixed_assets": 12409735,
"liabilities": 10075410,
"long_term_liabilities": 4503766,
"quarter": 2
},
{
"assets": 20327218,
"current_assets": 9677280,
"current_liabilities": 4411672,
"equity": 12935812,
"fixed_assets": 10649938,
"liabilities": 10309187,
"long_term_liabilities": 5897515,
"quarter": 3
},
{
"assets": 20977934,
"current_assets": 7155917,
"current_liabilities": 5815394,
"equity": 13376477,
"fixed_assets": 13822017,
"liabilities": 10548388,
"long_term_liabilities": 4732994,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -67377,
"financing_cash_flow": 183267,
"investing_cash_flow": -343096,
"net_cash_flow": 3693024,
"operating_cash_flow": 3826835,
"quarter": 1
},
{
"change_in_working_capital": 22302,
"financing_cash_flow": 191163,
"investing_cash_flow": -479985,
"net_cash_flow": 3438326,
"operating_cash_flow": 3919782,
"quarter": 2
},
{
"change_in_working_capital": -61183,
"financing_cash_flow": -79979,
"investing_cash_flow": -413489,
"net_cash_flow": 3500181,
"operating_cash_flow": 3639501,
"quarter": 3
},
{
"change_in_working_capital": 34036,
"financing_cash_flow": -137067,
"investing_cash_flow": -432989,
"net_cash_flow": 3891810,
"operating_cash_flow": 3919343,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8138188594883062,
"current_ratio": 1.5948750712086797,
"debt_to_equity_ratio": 0.7925400298940958,
"profit_margin": 0.2051045323961388,
"quarter": 1,
"return_on_assets": 0.16691793663050802,
"return_on_equity": 0.2564079904208828
},
{
"asset_turnover_ratio": 0.7716289038862221,
"current_ratio": 1.3078638908013505,
"debt_to_equity_ratio": 0.7829158625431305,
"profit_margin": 0.21369213726087907,
"quarter": 2,
"return_on_assets": 0.1648910296437162,
"return_on_equity": 0.25237281845390086
},
{
"asset_turnover_ratio": 0.7316261871152265,
"current_ratio": 2.1935628940682808,
"debt_to_equity_ratio": 0.7969493526962204,
"profit_margin": 0.1961939022688724,
"quarter": 3,
"return_on_assets": 0.14354059665223248,
"return_on_equity": 0.22555839556109814
},
{
"asset_turnover_ratio": 0.6936972439707361,
"current_ratio": 1.2305128422940905,
"debt_to_equity_ratio": 0.7885774408313938,
"profit_margin": 0.2025057147186345,
"quarter": 4,
"return_on_assets": 0.1404776561886409,
"return_on_equity": 0.22030696124248558
}
],
"income_statement": [
{
"depreciation": 641087,
"expenses": 11156072,
"income_tax": 1190494,
"marketing_expense": 2096230,
"net_income": 4376242,
"net_profit": 3185748,
"operational_expense": 6908992,
"product_revenue": 5193325,
"quarter": 1,
"rd_expense": 1407386,
"revenue": 15532314,
"salaries_expense": 5121617,
"service_revenue": 10338989
},
{
"depreciation": 671975,
"expenses": 11001925,
"income_tax": 948801,
"marketing_expense": 1705514,
"net_income": 4196608,
"net_profit": 3247807,
"operational_expense": 6725542,
"product_revenue": 3544723,
"quarter": 2,
"rd_expense": 1953517,
"revenue": 15198533,
"salaries_expense": 3878145,
"service_revenue": 11653810
},
{
"depreciation": 721720,
"expenses": 10849908,
"income_tax": 1104236,
"marketing_expense": 2064246,
"net_income": 4022017,
"net_profit": 2917781,
"operational_expense": 7239510,
"product_revenue": 4855185,
"quarter": 3,
"rd_expense": 2138883,
"revenue": 14871925,
"salaries_expense": 3337875,
"service_revenue": 10016740
},
{
"depreciation": 972412,
"expenses": 10699991,
"income_tax": 905413,
"marketing_expense": 1413294,
"net_income": 3852344,
"net_profit": 2946931,
"operational_expense": 6633274,
"product_revenue": 3901065,
"quarter": 4,
"rd_expense": 1131175,
"revenue": 14552335,
"salaries_expense": 4222612,
"service_revenue": 10651270
}
],
"market_conditions": {
"gdp_growth": [
0.03889395509646465,
0.027193509940535175,
0.03882050141539001,
0.026490400317001263
],
"inflation_rate": [
0.010001786020150135,
0.006844262781165824,
0.007463365595648348,
0.010434440223189772
],
"interest_rate": [
0.012289887499928133,
0.014664996874441385,
0.012884903755632577,
0.017645557960703204
],
"year": 1996
},
"random_event": null,
"year": 1996
},
{
"advertising_kpis": [
{
"average_project_size": 126109,
"billable_hours_per_employee": 150,
"client_concentration": 0.14,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.6,
"gross_billings": 6535426,
"net_revenue": 5360050,
"new_client_acquisition": 1,
"organic_growth": 0.12,
"quarter": 1,
"revenue_per_employee": 22712
},
{
"average_project_size": 68671,
"billable_hours_per_employee": 151,
"client_concentration": 0.22,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.63,
"gross_billings": 6269987,
"net_revenue": 5350681,
"new_client_acquisition": 4,
"organic_growth": 0.05,
"quarter": 2,
"revenue_per_employee": 22672
},
{
"average_project_size": 86510,
"billable_hours_per_employee": 104,
"client_concentration": 0.36,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.62,
"gross_billings": 6489849,
"net_revenue": 5341328,
"new_client_acquisition": 1,
"organic_growth": 0.02,
"quarter": 3,
"revenue_per_employee": 22633
},
{
"average_project_size": 50538,
"billable_hours_per_employee": 147,
"client_concentration": 0.34,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.78,
"gross_billings": 6906956,
"net_revenue": 5331992,
"new_client_acquisition": 2,
"organic_growth": 0.03,
"quarter": 4,
"revenue_per_employee": 22593
}
],
"balance_sheet": [
{
"assets": 7153215,
"current_assets": 3139693,
"current_liabilities": 1784285,
"equity": 4608979,
"fixed_assets": 4013522,
"liabilities": 3342660,
"long_term_liabilities": 1558375,
"quarter": 1
},
{
"assets": 7384251,
"current_assets": 2986017,
"current_liabilities": 1521838,
"equity": 4846419,
"fixed_assets": 4398234,
"liabilities": 3422503,
"long_term_liabilities": 1900665,
"quarter": 2
},
{
"assets": 7622749,
"current_assets": 3511519,
"current_liabilities": 1595009,
"equity": 4933200,
"fixed_assets": 4111230,
"liabilities": 3504254,
"long_term_liabilities": 1909245,
"quarter": 3
},
{
"assets": 7868950,
"current_assets": 3499152,
"current_liabilities": 1729081,
"equity": 5189498,
"fixed_assets": 4369798,
"liabilities": 3587957,
"long_term_liabilities": 1858876,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -73788,
"financing_cash_flow": -71422,
"investing_cash_flow": -389352,
"net_cash_flow": 1155197,
"operating_cash_flow": 1133124,
"quarter": 1
},
{
"change_in_working_capital": -77276,
"financing_cash_flow": -123048,
"investing_cash_flow": -347406,
"net_cash_flow": 773382,
"operating_cash_flow": 1136847,
"quarter": 2
},
{
"change_in_working_capital": -6774,
"financing_cash_flow": 180864,
"investing_cash_flow": -192858,
"net_cash_flow": 761824,
"operating_cash_flow": 1091073,
"quarter": 3
},
{
"change_in_working_capital": 12391,
"financing_cash_flow": -152088,
"investing_cash_flow": -177048,
"net_cash_flow": 798342,
"operating_cash_flow": 1304386,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7493204104727734,
"current_ratio": 1.7596364930490365,
"debt_to_equity_ratio": 0.7252495617793008,
"profit_margin": 0.1489583119560452,
"quarter": 1,
"return_on_assets": 0.1116175034582352,
"return_on_equity": 0.1732322928787482
},
{
"asset_turnover_ratio": 0.7246071402502434,
"current_ratio": 1.9621122616204878,
"debt_to_equity_ratio": 0.7061921389793164,
"profit_margin": 0.16533801959040353,
"quarter": 2,
"return_on_assets": 0.11980510955004102,
"return_on_equity": 0.18254117112036744
},
{
"asset_turnover_ratio": 0.7007088912412045,
"current_ratio": 2.2015668877103516,
"debt_to_equity_ratio": 0.7103409551609503,
"profit_margin": 0.1525285472077356,
"quarter": 3,
"return_on_assets": 0.10687810919656413,
"return_on_equity": 0.1651473688478067
},
{
"asset_turnover_ratio": 0.6775989172634215,
"current_ratio": 2.023706234699242,
"debt_to_equity_ratio": 0.691388068749617,
"profit_margin": 0.17038753996630152,
"quarter": 4,
"return_on_assets": 0.11545441259634386,
"return_on_equity": 0.17506606612046097
}
],
"income_statement": [
{
"depreciation": 334700,
"expenses": 4228792,
"income_tax": 332834,
"marketing_expense": 503630,
"net_income": 1131258,
"net_profit": 798424,
"operational_expense": 2518402,
"product_revenue": 1485643,
"quarter": 1,
"rd_expense": 564103,
"revenue": 5360050,
"salaries_expense": 1861830,
"service_revenue": 3874407
},
{
"depreciation": 252176,
"expenses": 4205802,
"income_tax": 260208,
"marketing_expense": 663782,
"net_income": 1144879,
"net_profit": 884671,
"operational_expense": 2840699,
"product_revenue": 2094102,
"quarter": 2,
"rd_expense": 626186,
"revenue": 5350681,
"salaries_expense": 1833114,
"service_revenue": 3256579
},
{
"depreciation": 276368,
"expenses": 4182937,
"income_tax": 343686,
"marketing_expense": 525114,
"net_income": 1158391,
"net_profit": 814705,
"operational_expense": 2364985,
"product_revenue": 1824439,
"quarter": 3,
"rd_expense": 748842,
"revenue": 5341328,
"salaries_expense": 1484321,
"service_revenue": 3516889
},
{
"depreciation": 395881,
"expenses": 4160197,
"income_tax": 263290,
"marketing_expense": 825502,
"net_income": 1171795,
"net_profit": 908505,
"operational_expense": 2285859,
"product_revenue": 1296987,
"quarter": 4,
"rd_expense": 784579,
"revenue": 5331992,
"salaries_expense": 1453264,
"service_revenue": 4035005
}
],
"market_conditions": {
"gdp_growth": [
0.051686412875636384,
0.05613519538632733,
0.05181455769069992,
0.049353634082154305
],
"inflation_rate": [
0.004486244689651966,
0.01005080077399634,
0.007162445405149118,
0.00789307100958285
],
"interest_rate": [
0.010846860681263901,
0.018534535917435552,
0.016800057034475797,
0.011076026466648903
],
"year": 1997
},
"random_event": null,
"year": 1997
},
{
"advertising_kpis": [
{
"average_project_size": 91004,
"billable_hours_per_employee": 138,
"client_concentration": 0.19,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.73,
"gross_billings": 14571254,
"net_revenue": 11726449,
"new_client_acquisition": 5,
"organic_growth": 0.05,
"quarter": 1,
"revenue_per_employee": 49688
},
{
"average_project_size": 109699,
"billable_hours_per_employee": 117,
"client_concentration": 0.36,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.69,
"gross_billings": 12705359,
"net_revenue": 11419526,
"new_client_acquisition": 5,
"organic_growth": 0.11,
"quarter": 2,
"revenue_per_employee": 48388
},
{
"average_project_size": 170060,
"billable_hours_per_employee": 130,
"client_concentration": 0.27,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.61,
"gross_billings": 13323368,
"net_revenue": 11120636,
"new_client_acquisition": 4,
"organic_growth": 0.03,
"quarter": 3,
"revenue_per_employee": 47121
},
{
"average_project_size": 135942,
"billable_hours_per_employee": 110,
"client_concentration": 0.13,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.79,
"gross_billings": 12924940,
"net_revenue": 10829570,
"new_client_acquisition": 3,
"organic_growth": 0.08,
"quarter": 4,
"revenue_per_employee": 45888
}
],
"balance_sheet": [
{
"assets": 15266305,
"current_assets": 6171399,
"current_liabilities": 4026912,
"equity": 9686279,
"fixed_assets": 9094906,
"liabilities": 9154576,
"long_term_liabilities": 5127664,
"quarter": 1
},
{
"assets": 15782693,
"current_assets": 6761634,
"current_liabilities": 5175421,
"equity": 9628070,
"fixed_assets": 9021059,
"liabilities": 9276793,
"long_term_liabilities": 4101372,
"quarter": 2
},
{
"assets": 16316548,
"current_assets": 6202815,
"current_liabilities": 5476422,
"equity": 10121570,
"fixed_assets": 10113733,
"liabilities": 9400642,
"long_term_liabilities": 3924220,
"quarter": 3
},
{
"assets": 16868461,
"current_assets": 8269775,
"current_liabilities": 4316012,
"equity": 10222299,
"fixed_assets": 8598686,
"liabilities": 9526144,
"long_term_liabilities": 5210132,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 29224,
"financing_cash_flow": 85064,
"investing_cash_flow": -449311,
"net_cash_flow": 3786061,
"operating_cash_flow": 4040488,
"quarter": 1
},
{
"change_in_working_capital": -40635,
"financing_cash_flow": -126421,
"investing_cash_flow": -419777,
"net_cash_flow": 3877130,
"operating_cash_flow": 3744977,
"quarter": 2
},
{
"change_in_working_capital": 33583,
"financing_cash_flow": -177811,
"investing_cash_flow": -185126,
"net_cash_flow": 3517999,
"operating_cash_flow": 3773225,
"quarter": 3
},
{
"change_in_working_capital": -58199,
"financing_cash_flow": -64612,
"investing_cash_flow": -432079,
"net_cash_flow": 2996278,
"operating_cash_flow": 3356095,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7681262099768084,
"current_ratio": 1.532538828760102,
"debt_to_equity_ratio": 0.9451076104663101,
"profit_margin": 0.30482800036055246,
"quarter": 1,
"return_on_assets": 0.23414637661176035,
"return_on_equity": 0.36903231880890486
},
{
"asset_turnover_ratio": 0.7235473692607466,
"current_ratio": 1.3064896556241512,
"debt_to_equity_ratio": 0.9635153255013725,
"profit_margin": 0.2734062692269364,
"quarter": 2,
"return_on_assets": 0.19782238683854522,
"return_on_equity": 0.32427786669602526
},
{
"asset_turnover_ratio": 0.6815556819984228,
"current_ratio": 1.1326400704693684,
"debt_to_equity_ratio": 0.9287731053581608,
"profit_margin": 0.28826264972614873,
"quarter": 3,
"return_on_assets": 0.19646704682877775,
"return_on_equity": 0.316716082584026
},
{
"asset_turnover_ratio": 0.642001069332881,
"current_ratio": 1.9160685836832705,
"debt_to_equity_ratio": 0.9318983919370779,
"profit_margin": 0.2659368746866219,
"quarter": 4,
"return_on_assets": 0.17073175792385564,
"return_on_equity": 0.2817352534884765
}
],
"income_statement": [
{
"depreciation": 465938,
"expenses": 7154860,
"income_tax": 997039,
"marketing_expense": 1023726,
"net_income": 4571589,
"net_profit": 3574550,
"operational_expense": 3663888,
"product_revenue": 3207767,
"quarter": 1,
"rd_expense": 1089709,
"revenue": 11726449,
"salaries_expense": 2477226,
"service_revenue": 8518682
},
{
"depreciation": 622807,
"expenses": 7014950,
"income_tax": 1282406,
"marketing_expense": 1281683,
"net_income": 4404576,
"net_profit": 3122170,
"operational_expense": 4521732,
"product_revenue": 3527694,
"quarter": 2,
"rd_expense": 986100,
"revenue": 11419526,
"salaries_expense": 2160338,
"service_revenue": 7891832
},
{
"depreciation": 567561,
"expenses": 6877777,
"income_tax": 1037195,
"marketing_expense": 1105849,
"net_income": 4242859,
"net_profit": 3205664,
"operational_expense": 4599282,
"product_revenue": 2471758,
"quarter": 3,
"rd_expense": 1109830,
"revenue": 11120636,
"salaries_expense": 3256333,
"service_revenue": 8648878
},
{
"depreciation": 476113,
"expenses": 6743286,
"income_tax": 1206302,
"marketing_expense": 825652,
"net_income": 4086284,
"net_profit": 2879982,
"operational_expense": 4126474,
"product_revenue": 2593805,
"quarter": 4,
"rd_expense": 1295505,
"revenue": 10829570,
"salaries_expense": 2260376,
"service_revenue": 8235765
}
],
"market_conditions": {
"gdp_growth": [
0.06379737669828137,
0.04945039699699072,
0.06203770364037311,
0.06301637134622683
],
"inflation_rate": [
0.0026084386007604924,
0.004387797432109472,
0.006360371346502823,
0.007074577622812248
],
"interest_rate": [
0.017579457463870178,
0.019887144339211522,
0.02043857702240866,
0.021909571318373462
],
"year": 1998
},
"random_event": null,
"year": 1998
},
{
"advertising_kpis": [
{
"average_project_size": 125803,
"billable_hours_per_employee": 109,
"client_concentration": 0.32,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.61,
"gross_billings": 21160914,
"net_revenue": 16600445,
"new_client_acquisition": 4,
"organic_growth": 0.12,
"quarter": 1,
"revenue_per_employee": 70341
},
{
"average_project_size": 153685,
"billable_hours_per_employee": 160,
"client_concentration": 0.3,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.75,
"gross_billings": 19954953,
"net_revenue": 16490795,
"new_client_acquisition": 5,
"organic_growth": -0.04,
"quarter": 2,
"revenue_per_employee": 69876
},
{
"average_project_size": 113999,
"billable_hours_per_employee": 111,
"client_concentration": 0.36,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.62,
"gross_billings": 21248096,
"net_revenue": 16381871,
"new_client_acquisition": 5,
"organic_growth": 0.12,
"quarter": 3,
"revenue_per_employee": 69415
},
{
"average_project_size": 186159,
"billable_hours_per_employee": 87,
"client_concentration": 0.14,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.69,
"gross_billings": 19029032,
"net_revenue": 16273665,
"new_client_acquisition": 1,
"organic_growth": -0.04,
"quarter": 4,
"revenue_per_employee": 68956
}
],
"balance_sheet": [
{
"assets": 19223022,
"current_assets": 8926772,
"current_liabilities": 4165445,
"equity": 15728293,
"fixed_assets": 10296250,
"liabilities": 8034776,
"long_term_liabilities": 3869331,
"quarter": 1
},
{
"assets": 19796425,
"current_assets": 9668703,
"current_liabilities": 3372518,
"equity": 16117646,
"fixed_assets": 10127722,
"liabilities": 8100593,
"long_term_liabilities": 4728075,
"quarter": 2
},
{
"assets": 20386931,
"current_assets": 7210062,
"current_liabilities": 4238574,
"equity": 16644322,
"fixed_assets": 13176869,
"liabilities": 8166949,
"long_term_liabilities": 3928375,
"quarter": 3
},
{
"assets": 20995053,
"current_assets": 8197840,
"current_liabilities": 3587056,
"equity": 17149185,
"fixed_assets": 12797213,
"liabilities": 8233849,
"long_term_liabilities": 4646793,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 70786,
"financing_cash_flow": -57225,
"investing_cash_flow": -466625,
"net_cash_flow": 5269641,
"operating_cash_flow": 5583165,
"quarter": 1
},
{
"change_in_working_capital": 12516,
"financing_cash_flow": -79382,
"investing_cash_flow": -207294,
"net_cash_flow": 5074444,
"operating_cash_flow": 5343003,
"quarter": 2
},
{
"change_in_working_capital": -80308,
"financing_cash_flow": 135643,
"investing_cash_flow": -224077,
"net_cash_flow": 5027664,
"operating_cash_flow": 4953608,
"quarter": 3
},
{
"change_in_working_capital": 67012,
"financing_cash_flow": -54261,
"investing_cash_flow": -332882,
"net_cash_flow": 4552530,
"operating_cash_flow": 5126057,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8635710347727844,
"current_ratio": 2.1430536233223583,
"debt_to_equity_ratio": 0.5108485707889597,
"profit_margin": 0.2734894757339336,
"quarter": 1,
"return_on_assets": 0.23617758955901938,
"return_on_equity": 0.28865478281718177
},
{
"asset_turnover_ratio": 0.8330188405229733,
"current_ratio": 2.8669092351768026,
"debt_to_equity_ratio": 0.5025915695133147,
"profit_margin": 0.26813831595141413,
"quarter": 2,
"return_on_assets": 0.22336426905362963,
"return_on_equity": 0.2743461421103305
},
{
"asset_turnover_ratio": 0.8035476747333868,
"current_ratio": 1.701058422007024,
"debt_to_equity_ratio": 0.4906747778611829,
"profit_margin": 0.27007537783687835,
"quarter": 3,
"return_on_assets": 0.21701844186356445,
"return_on_equity": 0.26581677523422104
},
{
"asset_turnover_ratio": 0.7751190244673353,
"current_ratio": 2.285395042619909,
"debt_to_equity_ratio": 0.4801306301144923,
"profit_margin": 0.2696369256710151,
"quarter": 4,
"return_on_assets": 0.2090007107864886,
"return_on_equity": 0.2558711099098879
}
],
"income_statement": [
{
"depreciation": 1043118,
"expenses": 10551301,
"income_tax": 1509097,
"marketing_expense": 1696852,
"net_income": 6049144,
"net_profit": 4540047,
"operational_expense": 5385207,
"product_revenue": 4903344,
"quarter": 1,
"rd_expense": 1549593,
"revenue": 16600445,
"salaries_expense": 4963304,
"service_revenue": 11697101
},
{
"depreciation": 921189,
"expenses": 10512449,
"income_tax": 1556532,
"marketing_expense": 1641291,
"net_income": 5978346,
"net_profit": 4421814,
"operational_expense": 6268678,
"product_revenue": 5842919,
"quarter": 2,
"rd_expense": 1996626,
"revenue": 16490795,
"salaries_expense": 4255487,
"service_revenue": 10647876
},
{
"depreciation": 529268,
"expenses": 10473741,
"income_tax": 1483790,
"marketing_expense": 1864589,
"net_income": 5908130,
"net_profit": 4424340,
"operational_expense": 6395101,
"product_revenue": 6282040,
"quarter": 3,
"rd_expense": 1485356,
"revenue": 16381871,
"salaries_expense": 5079263,
"service_revenue": 10099831
},
{
"depreciation": 738076,
"expenses": 10435175,
"income_tax": 1450509,
"marketing_expense": 1792359,
"net_income": 5838490,
"net_profit": 4387981,
"operational_expense": 7291514,
"product_revenue": 4143975,
"quarter": 4,
"rd_expense": 1871370,
"revenue": 16273665,
"salaries_expense": 4553573,
"service_revenue": 12129690
}
],
"market_conditions": {
"gdp_growth": [
0.04967265632138939,
0.040295403089299,
0.0367693429458879,
0.049505023793349284
],
"inflation_rate": [
0.003679885846226933,
0.011011992587689524,
0.007270043489929859,
0.00876382251155752
],
"interest_rate": [
0.022664566332482136,
0.021588735727759517,
0.023602479133721387,
0.02204730519251454
],
"year": 1999
},
"random_event": {
"description": "Rivera Group Expansion to New Market in 1999",
"impact": -0.08,
"type": "Expansion to New Market"
},
"year": 1999
},
{
"advertising_kpis": [
{
"average_project_size": 64947,
"billable_hours_per_employee": 89,
"client_concentration": 0.21,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.63,
"gross_billings": 15006344,
"net_revenue": 13357984,
"new_client_acquisition": 2,
"organic_growth": -0.04,
"quarter": 1,
"revenue_per_employee": 56602
},
{
"average_project_size": 129429,
"billable_hours_per_employee": 128,
"client_concentration": 0.27,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.78,
"gross_billings": 16640295,
"net_revenue": 13181511,
"new_client_acquisition": 4,
"organic_growth": 0.02,
"quarter": 2,
"revenue_per_employee": 55854
},
{
"average_project_size": 141205,
"billable_hours_per_employee": 145,
"client_concentration": 0.4,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.69,
"gross_billings": 14782775,
"net_revenue": 13007370,
"new_client_acquisition": 4,
"organic_growth": -0.01,
"quarter": 3,
"revenue_per_employee": 55116
},
{
"average_project_size": 63791,
"billable_hours_per_employee": 121,
"client_concentration": 0.31,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.7,
"gross_billings": 16297128,
"net_revenue": 12835530,
"new_client_acquisition": 2,
"organic_growth": -0.01,
"quarter": 4,
"revenue_per_employee": 54388
}
],
"balance_sheet": [
{
"assets": 13686743,
"current_assets": 4154801,
"current_liabilities": 3405717,
"equity": 7609411,
"fixed_assets": 9531942,
"liabilities": 8210690,
"long_term_liabilities": 4804973,
"quarter": 1
},
{
"assets": 13860843,
"current_assets": 4673380,
"current_liabilities": 3645746,
"equity": 7864041,
"fixed_assets": 9187463,
"liabilities": 8297079,
"long_term_liabilities": 4651333,
"quarter": 2
},
{
"assets": 14037157,
"current_assets": 5492699,
"current_liabilities": 4966263,
"equity": 7981100,
"fixed_assets": 8544458,
"liabilities": 8384377,
"long_term_liabilities": 3418114,
"quarter": 3
},
{
"assets": 14215714,
"current_assets": 6476141,
"current_liabilities": 4341310,
"equity": 8083315,
"fixed_assets": 7739573,
"liabilities": 8472594,
"long_term_liabilities": 4131284,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 21880,
"financing_cash_flow": 148734,
"investing_cash_flow": -457679,
"net_cash_flow": 2666660,
"operating_cash_flow": 2751731,
"quarter": 1
},
{
"change_in_working_capital": 95059,
"financing_cash_flow": 99293,
"investing_cash_flow": -111080,
"net_cash_flow": 2853043,
"operating_cash_flow": 3254255,
"quarter": 2
},
{
"change_in_working_capital": 8041,
"financing_cash_flow": 21934,
"investing_cash_flow": -359536,
"net_cash_flow": 2999781,
"operating_cash_flow": 3176356,
"quarter": 3
},
{
"change_in_working_capital": 81058,
"financing_cash_flow": -105705,
"investing_cash_flow": -320799,
"net_cash_flow": 2917383,
"operating_cash_flow": 3181836,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9759797491631136,
"current_ratio": 1.2199489857789123,
"debt_to_equity_ratio": 1.0790178109711777,
"profit_margin": 0.15970658446663807,
"quarter": 1,
"return_on_assets": 0.15587039224744703,
"return_on_equity": 0.2803578358430107
},
{
"asset_turnover_ratio": 0.9509891281504307,
"current_ratio": 1.2818720777585713,
"debt_to_equity_ratio": 1.0550655826946986,
"profit_margin": 0.17450783904819409,
"quarter": 2,
"return_on_assets": 0.16595505771185778,
"return_on_equity": 0.29250572320261303
},
{
"asset_turnover_ratio": 0.9266384923955755,
"current_ratio": 1.106002440869523,
"debt_to_equity_ratio": 1.0505289997619376,
"profit_margin": 0.17900005919720896,
"quarter": 3,
"return_on_assets": 0.1658683449932205,
"return_on_equity": 0.2917292102592374
},
{
"asset_turnover_ratio": 0.902911383839039,
"current_ratio": 1.4917481128967984,
"debt_to_equity_ratio": 1.0481583360292157,
"profit_margin": 0.18232164935923956,
"quarter": 4,
"return_on_assets": 0.164620292726767,
"return_on_equity": 0.2895093164128826
}
],
"income_statement": [
{
"depreciation": 618373,
"expenses": 10326909,
"income_tax": 897717,
"marketing_expense": 1338158,
"net_income": 3031075,
"net_profit": 2133358,
"operational_expense": 6943597,
"product_revenue": 3949785,
"quarter": 1,
"rd_expense": 1844650,
"revenue": 13357984,
"salaries_expense": 4063600,
"service_revenue": 9408199
},
{
"depreciation": 953978,
"expenses": 10155477,
"income_tax": 725757,
"marketing_expense": 1118516,
"net_income": 3026034,
"net_profit": 2300277,
"operational_expense": 6574205,
"product_revenue": 3104752,
"quarter": 2,
"rd_expense": 1604325,
"revenue": 13181511,
"salaries_expense": 3730571,
"service_revenue": 10076759
},
{
"depreciation": 848036,
"expenses": 9986892,
"income_tax": 692158,
"marketing_expense": 1676626,
"net_income": 3020478,
"net_profit": 2328320,
"operational_expense": 6381251,
"product_revenue": 4174651,
"quarter": 3,
"rd_expense": 1472454,
"revenue": 13007370,
"salaries_expense": 4281631,
"service_revenue": 8832719
},
{
"depreciation": 841641,
"expenses": 9821105,
"income_tax": 674230,
"marketing_expense": 1165746,
"net_income": 3014425,
"net_profit": 2340195,
"operational_expense": 5253377,
"product_revenue": 3504035,
"quarter": 4,
"rd_expense": 1130183,
"revenue": 12835530,
"salaries_expense": 3317612,
"service_revenue": 9331495
}
],
"market_conditions": {
"gdp_growth": [
0.06707931211027822,
0.05103209808921554,
0.0592163718627318,
0.061255545816831736
],
"inflation_rate": [
0.006754100408244801,
0.009039176877993904,
0.0024649822900869975,
0.0036037052363055875
],
"interest_rate": [
0.016804860124907603,
0.013173678484442782,
0.015159324890680424,
0.01966800838354109
],
"year": 2000
},
"random_event": null,
"year": 2000
},
{
"advertising_kpis": [
{
"average_project_size": 192668,
"billable_hours_per_employee": 138,
"client_concentration": 0.24,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.63,
"gross_billings": 22212231,
"net_revenue": 18334857,
"new_client_acquisition": 4,
"organic_growth": -0.03,
"quarter": 1,
"revenue_per_employee": 77690
},
{
"average_project_size": 185128,
"billable_hours_per_employee": 83,
"client_concentration": 0.11,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.67,
"gross_billings": 22924245,
"net_revenue": 18051797,
"new_client_acquisition": 3,
"organic_growth": 0.04,
"quarter": 2,
"revenue_per_employee": 76491
},
{
"average_project_size": 139718,
"billable_hours_per_employee": 100,
"client_concentration": 0.24,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.62,
"gross_billings": 20368521,
"net_revenue": 17773107,
"new_client_acquisition": 3,
"organic_growth": 0.01,
"quarter": 3,
"revenue_per_employee": 75310
},
{
"average_project_size": 119134,
"billable_hours_per_employee": 109,
"client_concentration": 0.12,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.74,
"gross_billings": 20753515,
"net_revenue": 17498719,
"new_client_acquisition": 5,
"organic_growth": 0.07,
"quarter": 4,
"revenue_per_employee": 74147
}
],
"balance_sheet": [
{
"assets": 19001641,
"current_assets": 7462993,
"current_liabilities": 4770010,
"equity": 14212907,
"fixed_assets": 11538648,
"liabilities": 8777066,
"long_term_liabilities": 4007056,
"quarter": 1
},
{
"assets": 19646679,
"current_assets": 6227322,
"current_liabilities": 4966856,
"equity": 14563622,
"fixed_assets": 13419357,
"liabilities": 8983920,
"long_term_liabilities": 4017064,
"quarter": 2
},
{
"assets": 20313614,
"current_assets": 7031314,
"current_liabilities": 4025385,
"equity": 14736936,
"fixed_assets": 13282300,
"liabilities": 9195649,
"long_term_liabilities": 5170264,
"quarter": 3
},
{
"assets": 21003189,
"current_assets": 8106020,
"current_liabilities": 3994540,
"equity": 15511102,
"fixed_assets": 12897169,
"liabilities": 9412368,
"long_term_liabilities": 5417828,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 35093,
"financing_cash_flow": -20622,
"investing_cash_flow": -217047,
"net_cash_flow": 4708655,
"operating_cash_flow": 4811820,
"quarter": 1
},
{
"change_in_working_capital": -20501,
"financing_cash_flow": 97482,
"investing_cash_flow": -139127,
"net_cash_flow": 4402162,
"operating_cash_flow": 4892079,
"quarter": 2
},
{
"change_in_working_capital": 31628,
"financing_cash_flow": -91975,
"investing_cash_flow": -311534,
"net_cash_flow": 4060576,
"operating_cash_flow": 4322711,
"quarter": 3
},
{
"change_in_working_capital": -21381,
"financing_cash_flow": -186069,
"investing_cash_flow": -112252,
"net_cash_flow": 4495141,
"operating_cash_flow": 4738182,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9649091360056744,
"current_ratio": 1.5645654830912303,
"debt_to_equity_ratio": 0.6175419286146037,
"profit_margin": 0.21752730332175485,
"quarter": 1,
"return_on_assets": 0.20989408230583875,
"return_on_equity": 0.2806133889428813
},
{
"asset_turnover_ratio": 0.9188218018933378,
"current_ratio": 1.253775426547498,
"debt_to_equity_ratio": 0.6168740166422886,
"profit_margin": 0.21609278012598968,
"quarter": 2,
"return_on_assets": 0.19855075761150268,
"return_on_equity": 0.2678497835222584
},
{
"asset_turnover_ratio": 0.8749357450624,
"current_ratio": 1.746743230771715,
"debt_to_equity_ratio": 0.6239864921717785,
"profit_margin": 0.20362061624903288,
"quarter": 3,
"return_on_assets": 0.1781549555879126,
"return_on_equity": 0.24557146750179276
},
{
"asset_turnover_ratio": 0.833145814190407,
"current_ratio": 2.029274960320838,
"debt_to_equity_ratio": 0.6068149123124843,
"profit_margin": 0.22403245631865967,
"quarter": 4,
"return_on_assets": 0.1866517032246865,
"return_on_equity": 0.25274032754088005
}
],
"income_statement": [
{
"depreciation": 823488,
"expenses": 12864673,
"income_tax": 1481852,
"marketing_expense": 1683383,
"net_income": 5470184,
"net_profit": 3988332,
"operational_expense": 7007291,
"product_revenue": 5061782,
"quarter": 1,
"rd_expense": 2444801,
"revenue": 18334857,
"salaries_expense": 5279143,
"service_revenue": 13273075
},
{
"depreciation": 991216,
"expenses": 12772391,
"income_tax": 1378543,
"marketing_expense": 2426167,
"net_income": 5279406,
"net_profit": 3900863,
"operational_expense": 8343047,
"product_revenue": 5089502,
"quarter": 2,
"rd_expense": 1988427,
"revenue": 18051797,
"salaries_expense": 5665761,
"service_revenue": 12962295
},
{
"depreciation": 703740,
"expenses": 12680772,
"income_tax": 1473364,
"marketing_expense": 2429047,
"net_income": 5092335,
"net_profit": 3618971,
"operational_expense": 7954989,
"product_revenue": 3899667,
"quarter": 3,
"rd_expense": 1298630,
"revenue": 17773107,
"salaries_expense": 5155444,
"service_revenue": 13873440
},
{
"depreciation": 817901,
"expenses": 12589810,
"income_tax": 988628,
"marketing_expense": 2455033,
"net_income": 4908909,
"net_profit": 3920281,
"operational_expense": 8086490,
"product_revenue": 4566362,
"quarter": 4,
"rd_expense": 1366677,
"revenue": 17498719,
"salaries_expense": 5612950,
"service_revenue": 12932357
}
],
"market_conditions": {
"gdp_growth": [
0.0593132606450428,
0.06608763335781366,
0.06535359997856886,
0.052151034704459996
],
"inflation_rate": [
0.012121127877050917,
0.006494459933912308,
0.005370193153633728,
0.006744683734723859
],
"interest_rate": [
0.014600279938848573,
0.015320366139481274,
0.016799194139542378,
0.014807597836823788
],
"year": 2001
},
"random_event": null,
"year": 2001
},
{
"advertising_kpis": [
{
"average_project_size": 132126,
"billable_hours_per_employee": 107,
"client_concentration": 0.15,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.71,
"gross_billings": 15421009,
"net_revenue": 13583006,
"new_client_acquisition": 1,
"organic_growth": -0.04,
"quarter": 1,
"revenue_per_employee": 57555
},
{
"average_project_size": 95184,
"billable_hours_per_employee": 152,
"client_concentration": 0.37,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.61,
"gross_billings": 15665334,
"net_revenue": 13705260,
"new_client_acquisition": 1,
"organic_growth": 0.12,
"quarter": 2,
"revenue_per_employee": 58073
},
{
"average_project_size": 158842,
"billable_hours_per_employee": 108,
"client_concentration": 0.21,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.64,
"gross_billings": 16787765,
"net_revenue": 13828614,
"new_client_acquisition": 3,
"organic_growth": 0.11,
"quarter": 3,
"revenue_per_employee": 58596
},
{
"average_project_size": 107249,
"billable_hours_per_employee": 133,
"client_concentration": 0.4,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.7,
"gross_billings": 16455532,
"net_revenue": 13953079,
"new_client_acquisition": 2,
"organic_growth": 0.14,
"quarter": 4,
"revenue_per_employee": 59123
}
],
"balance_sheet": [
{
"assets": 14258931,
"current_assets": 4958847,
"current_liabilities": 3424768,
"equity": 10717047,
"fixed_assets": 9300084,
"liabilities": 7404604,
"long_term_liabilities": 3979836,
"quarter": 1
},
{
"assets": 14607603,
"current_assets": 4891832,
"current_liabilities": 4441514,
"equity": 11242395,
"fixed_assets": 9715771,
"liabilities": 7521424,
"long_term_liabilities": 3079910,
"quarter": 2
},
{
"assets": 14964800,
"current_assets": 7183087,
"current_liabilities": 4431915,
"equity": 11328469,
"fixed_assets": 7781713,
"liabilities": 7640087,
"long_term_liabilities": 3208172,
"quarter": 3
},
{
"assets": 15330732,
"current_assets": 6987801,
"current_liabilities": 3450677,
"equity": 11574775,
"fixed_assets": 8342931,
"liabilities": 7760623,
"long_term_liabilities": 4309946,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -9630,
"financing_cash_flow": 192454,
"investing_cash_flow": -376194,
"net_cash_flow": 4073143,
"operating_cash_flow": 4661546,
"quarter": 1
},
{
"change_in_working_capital": 33598,
"financing_cash_flow": 123097,
"investing_cash_flow": -158984,
"net_cash_flow": 4429247,
"operating_cash_flow": 4746257,
"quarter": 2
},
{
"change_in_working_capital": 63817,
"financing_cash_flow": 34001,
"investing_cash_flow": -333407,
"net_cash_flow": 4189641,
"operating_cash_flow": 4617628,
"quarter": 3
},
{
"change_in_working_capital": -325,
"financing_cash_flow": -114969,
"investing_cash_flow": -234645,
"net_cash_flow": 4578339,
"operating_cash_flow": 4710096,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9525963762641112,
"current_ratio": 1.447936619356406,
"debt_to_equity_ratio": 0.6909183098665146,
"profit_margin": 0.28437887754742947,
"quarter": 1,
"return_on_assets": 0.27089828823773676,
"return_on_equity": 0.360427643920942
},
{
"asset_turnover_ratio": 0.9382278529886114,
"current_ratio": 1.1013884004418313,
"debt_to_equity_ratio": 0.6690232819608277,
"profit_margin": 0.3032569976782637,
"quarter": 2,
"return_on_assets": 0.28452416183544965,
"return_on_equity": 0.3696913335637113
},
{
"asset_turnover_ratio": 0.9240760985779963,
"current_ratio": 1.6207637104953503,
"debt_to_equity_ratio": 0.6744147863228473,
"profit_margin": 0.2895269186051473,
"quarter": 3,
"return_on_assets": 0.2675449053779536,
"return_on_equity": 0.353424280015243
},
{
"asset_turnover_ratio": 0.9101378199031853,
"current_ratio": 2.0250521854117323,
"debt_to_equity_ratio": 0.6704772230993691,
"profit_margin": 0.2870094837132363,
"quarter": 4,
"return_on_assets": 0.2612181857983037,
"return_on_equity": 0.3459821897185906
}
],
"income_statement": [
{
"depreciation": 798826,
"expenses": 8353535,
"income_tax": 1366751,
"marketing_expense": 966823,
"net_income": 5229471,
"net_profit": 3862720,
"operational_expense": 5026904,
"product_revenue": 4028885,
"quarter": 1,
"rd_expense": 885350,
"revenue": 13583006,
"salaries_expense": 2638558,
"service_revenue": 9554121
},
{
"depreciation": 590041,
"expenses": 8427228,
"income_tax": 1121816,
"marketing_expense": 1351864,
"net_income": 5278032,
"net_profit": 4156216,
"operational_expense": 4501938,
"product_revenue": 5249980,
"quarter": 2,
"rd_expense": 1359417,
"revenue": 13705260,
"salaries_expense": 2544582,
"service_revenue": 8455280
},
{
"depreciation": 613872,
"expenses": 8501571,
"income_tax": 1323287,
"marketing_expense": 1155657,
"net_income": 5327043,
"net_profit": 4003756,
"operational_expense": 4808691,
"product_revenue": 3290156,
"quarter": 3,
"rd_expense": 906820,
"revenue": 13828614,
"salaries_expense": 2812510,
"service_revenue": 10538458
},
{
"depreciation": 705430,
"expenses": 8576570,
"income_tax": 1371843,
"marketing_expense": 1152261,
"net_income": 5376509,
"net_profit": 4004666,
"operational_expense": 5130515,
"product_revenue": 4515622,
"quarter": 4,
"rd_expense": 1055108,
"revenue": 13953079,
"salaries_expense": 3703007,
"service_revenue": 9437457
}
],
"market_conditions": {
"gdp_growth": [
0.04874184148443086,
0.03657307937490442,
0.0389817276389688,
0.046041323228336345
],
"inflation_rate": [
0.005043854435709578,
0.012373622752808951,
0.011198836542432575,
0.009900186671860739
],
"interest_rate": [
0.019479340093478847,
0.014994132305596477,
0.0128054398515601,
0.014971526283528734
],
"year": 2002
},
"random_event": null,
"year": 2002
},
{
"advertising_kpis": [
{
"average_project_size": 149797,
"billable_hours_per_employee": 154,
"client_concentration": 0.21,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.75,
"gross_billings": 10946404,
"net_revenue": 8905215,
"new_client_acquisition": 2,
"organic_growth": -0.02,
"quarter": 1,
"revenue_per_employee": 37734
},
{
"average_project_size": 119928,
"billable_hours_per_employee": 87,
"client_concentration": 0.21,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.62,
"gross_billings": 10530594,
"net_revenue": 8754102,
"new_client_acquisition": 3,
"organic_growth": 0.11,
"quarter": 2,
"revenue_per_employee": 37094
},
{
"average_project_size": 60202,
"billable_hours_per_employee": 106,
"client_concentration": 0.14,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.64,
"gross_billings": 10103615,
"net_revenue": 8605554,
"new_client_acquisition": 5,
"organic_growth": 0.07,
"quarter": 3,
"revenue_per_employee": 36464
},
{
"average_project_size": 185767,
"billable_hours_per_employee": 147,
"client_concentration": 0.14,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.75,
"gross_billings": 9472897,
"net_revenue": 8459526,
"new_client_acquisition": 1,
"organic_growth": -0.04,
"quarter": 4,
"revenue_per_employee": 35845
}
],
"balance_sheet": [
{
"assets": 10422653,
"current_assets": 4834252,
"current_liabilities": 2554774,
"equity": 7273277,
"fixed_assets": 5588401,
"liabilities": 5097729,
"long_term_liabilities": 2542955,
"quarter": 1
},
{
"assets": 10621115,
"current_assets": 3896293,
"current_liabilities": 2141853,
"equity": 7102370,
"fixed_assets": 6724822,
"liabilities": 5206353,
"long_term_liabilities": 3064500,
"quarter": 2
},
{
"assets": 10823356,
"current_assets": 3379285,
"current_liabilities": 3053179,
"equity": 7166198,
"fixed_assets": 7444071,
"liabilities": 5317292,
"long_term_liabilities": 2264113,
"quarter": 3
},
{
"assets": 11029448,
"current_assets": 4931692,
"current_liabilities": 2621024,
"equity": 7369790,
"fixed_assets": 6097756,
"liabilities": 5430595,
"long_term_liabilities": 2809571,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 66160,
"financing_cash_flow": -106939,
"investing_cash_flow": -345715,
"net_cash_flow": 1938798,
"operating_cash_flow": 2276795,
"quarter": 1
},
{
"change_in_working_capital": -98436,
"financing_cash_flow": 144409,
"investing_cash_flow": -282940,
"net_cash_flow": 1924498,
"operating_cash_flow": 2252330,
"quarter": 2
},
{
"change_in_working_capital": -176,
"financing_cash_flow": 77428,
"investing_cash_flow": -387080,
"net_cash_flow": 1976032,
"operating_cash_flow": 2205958,
"quarter": 3
},
{
"change_in_working_capital": -34059,
"financing_cash_flow": 159452,
"investing_cash_flow": -278449,
"net_cash_flow": 2163913,
"operating_cash_flow": 2323733,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8544096210437017,
"current_ratio": 1.8922425232134037,
"debt_to_equity_ratio": 0.7008847593732509,
"profit_margin": 0.21878786755850363,
"quarter": 1,
"return_on_assets": 0.1869344590096207,
"return_on_equity": 0.26787828924981133
},
{
"asset_turnover_ratio": 0.8242168548217396,
"current_ratio": 1.8191225074736688,
"debt_to_equity_ratio": 0.7330444626230399,
"profit_margin": 0.19277911086711122,
"quarter": 2,
"return_on_assets": 0.15889179243422183,
"return_on_equity": 0.2376119520667045
},
{
"asset_turnover_ratio": 0.7950910974378003,
"current_ratio": 1.1068086738445404,
"debt_to_equity_ratio": 0.741996244033447,
"profit_margin": 0.19291425049450622,
"quarter": 3,
"return_on_assets": 0.15338440313706767,
"return_on_equity": 0.23166175425239435
},
{
"asset_turnover_ratio": 0.766994504167389,
"current_ratio": 1.881589790860366,
"debt_to_equity_ratio": 0.7368724210594875,
"profit_margin": 0.20934234376725125,
"quarter": 4,
"return_on_assets": 0.16056442715900196,
"return_on_equity": 0.24029680628620353
}
],
"income_statement": [
{
"depreciation": 328442,
"expenses": 6432933,
"income_tax": 523929,
"marketing_expense": 1070415,
"net_income": 2472282,
"net_profit": 1948353,
"operational_expense": 3877211,
"product_revenue": 1897452,
"quarter": 1,
"rd_expense": 791590,
"revenue": 8905215,
"salaries_expense": 2866838,
"service_revenue": 7007763
},
{
"depreciation": 564722,
"expenses": 6350810,
"income_tax": 715684,
"marketing_expense": 1264197,
"net_income": 2403292,
"net_profit": 1687608,
"operational_expense": 3750204,
"product_revenue": 3345016,
"quarter": 2,
"rd_expense": 1257364,
"revenue": 8754102,
"salaries_expense": 2673196,
"service_revenue": 5409086
},
{
"depreciation": 545824,
"expenses": 6269736,
"income_tax": 675684,
"marketing_expense": 1250699,
"net_income": 2335818,
"net_profit": 1660134,
"operational_expense": 3749594,
"product_revenue": 1962933,
"quarter": 3,
"rd_expense": 680788,
"revenue": 8605554,
"salaries_expense": 2126607,
"service_revenue": 6642621
},
{
"depreciation": 552796,
"expenses": 6189697,
"income_tax": 498892,
"marketing_expense": 945468,
"net_income": 2269829,
"net_profit": 1770937,
"operational_expense": 4306125,
"product_revenue": 3209553,
"quarter": 4,
"rd_expense": 739939,
"revenue": 8459526,
"salaries_expense": 1861403,
"service_revenue": 5249973
}
],
"market_conditions": {
"gdp_growth": [
0.06487528045409352,
0.05678975743279434,
0.06324240668737276,
0.0584339907112274
],
"inflation_rate": [
0.0019219315598346886,
0.000479625142260999,
0.002945824018626052,
0.00661273035889131
],
"interest_rate": [
0.014356501164367038,
0.01228706389069177,
0.01925233525675459,
0.012376723813630489
],
"year": 2003
},
"random_event": {
"description": "Rivera Group Technology Adoption in 2003",
"impact": -0.08,
"type": "Technology Adoption"
},
"year": 2003
},
{
"advertising_kpis": [
{
"average_project_size": 156455,
"billable_hours_per_employee": 92,
"client_concentration": 0.13,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.73,
"gross_billings": 7656105,
"net_revenue": 6175088,
"new_client_acquisition": 4,
"organic_growth": 0.14,
"quarter": 1,
"revenue_per_employee": 26166
},
{
"average_project_size": 85360,
"billable_hours_per_employee": 120,
"client_concentration": 0.31,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.64,
"gross_billings": 7247038,
"net_revenue": 6085175,
"new_client_acquisition": 4,
"organic_growth": 0.15,
"quarter": 2,
"revenue_per_employee": 25785
},
{
"average_project_size": 61202,
"billable_hours_per_employee": 102,
"client_concentration": 0.21,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.71,
"gross_billings": 7251654,
"net_revenue": 5996572,
"new_client_acquisition": 1,
"organic_growth": -0.04,
"quarter": 3,
"revenue_per_employee": 25409
},
{
"average_project_size": 114760,
"billable_hours_per_employee": 116,
"client_concentration": 0.31,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.6,
"gross_billings": 7517580,
"net_revenue": 5909258,
"new_client_acquisition": 2,
"organic_growth": 0.14,
"quarter": 4,
"revenue_per_employee": 25039
}
],
"balance_sheet": [
{
"assets": 7790242,
"current_assets": 2919563,
"current_liabilities": 1825467,
"equity": 5801078,
"fixed_assets": 4870679,
"liabilities": 3816738,
"long_term_liabilities": 1991271,
"quarter": 1
},
{
"assets": 7942695,
"current_assets": 3729299,
"current_liabilities": 1790554,
"equity": 5746943,
"fixed_assets": 4213396,
"liabilities": 3872672,
"long_term_liabilities": 2082118,
"quarter": 2
},
{
"assets": 8098132,
"current_assets": 3300177,
"current_liabilities": 1780561,
"equity": 5901657,
"fixed_assets": 4797955,
"liabilities": 3929425,
"long_term_liabilities": 2148864,
"quarter": 3
},
{
"assets": 8256612,
"current_assets": 3537827,
"current_liabilities": 2218857,
"equity": 5984247,
"fixed_assets": 4718785,
"liabilities": 3987011,
"long_term_liabilities": 1768154,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -79515,
"financing_cash_flow": 167703,
"investing_cash_flow": -315347,
"net_cash_flow": 1995602,
"operating_cash_flow": 2145849,
"quarter": 1
},
{
"change_in_working_capital": 26071,
"financing_cash_flow": -131879,
"investing_cash_flow": -206294,
"net_cash_flow": 1566604,
"operating_cash_flow": 1935611,
"quarter": 2
},
{
"change_in_working_capital": 67128,
"financing_cash_flow": 142508,
"investing_cash_flow": -144671,
"net_cash_flow": 1488813,
"operating_cash_flow": 2029636,
"quarter": 3
},
{
"change_in_working_capital": 52533,
"financing_cash_flow": -13177,
"investing_cash_flow": -404871,
"net_cash_flow": 1780655,
"operating_cash_flow": 1973060,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7926695987107975,
"current_ratio": 1.5993512892865223,
"debt_to_equity_ratio": 0.6579359905176245,
"profit_margin": 0.2959591830918037,
"quarter": 1,
"return_on_assets": 0.23459784689615548,
"return_on_equity": 0.3150404114545607
},
{
"asset_turnover_ratio": 0.7661347942984088,
"current_ratio": 2.0827626533463945,
"debt_to_equity_ratio": 0.6738664364689192,
"profit_margin": 0.2755746547962877,
"quarter": 2,
"return_on_assets": 0.21112733146620888,
"return_on_equity": 0.2917933934615325
},
{
"asset_turnover_ratio": 0.7404883002648018,
"current_ratio": 1.853447874012741,
"debt_to_equity_ratio": 0.6658172442078555,
"profit_margin": 0.28899010968266536,
"quarter": 3,
"return_on_assets": 0.21399379511225552,
"return_on_equity": 0.2936378715333677
},
{
"asset_turnover_ratio": 0.715700095874676,
"current_ratio": 1.5944366851942238,
"debt_to_equity_ratio": 0.666251075532143,
"profit_margin": 0.29016265663134017,
"quarter": 4,
"return_on_assets": 0.20766944117030084,
"return_on_equity": 0.2865266089451187
}
],
"income_statement": [
{
"depreciation": 318275,
"expenses": 3880230,
"income_tax": 467284,
"marketing_expense": 648627,
"net_income": 2294858,
"net_profit": 1827574,
"operational_expense": 2459225,
"product_revenue": 1750276,
"quarter": 1,
"rd_expense": 403465,
"revenue": 6175088,
"salaries_expense": 1265154,
"service_revenue": 4424812
},
{
"depreciation": 258691,
"expenses": 3820902,
"income_tax": 587353,
"marketing_expense": 581314,
"net_income": 2264273,
"net_profit": 1676920,
"operational_expense": 2354917,
"product_revenue": 1803711,
"quarter": 2,
"rd_expense": 603693,
"revenue": 6085175,
"salaries_expense": 1798601,
"service_revenue": 4281464
},
{
"depreciation": 296686,
"expenses": 3762481,
"income_tax": 501141,
"marketing_expense": 422110,
"net_income": 2234091,
"net_profit": 1732950,
"operational_expense": 2562043,
"product_revenue": 2077274,
"quarter": 3,
"rd_expense": 626885,
"revenue": 5996572,
"salaries_expense": 1254255,
"service_revenue": 3919298
},
{
"depreciation": 258414,
"expenses": 3704954,
"income_tax": 489658,
"marketing_expense": 425094,
"net_income": 2204304,
"net_profit": 1714646,
"operational_expense": 2278207,
"product_revenue": 1648727,
"quarter": 4,
"rd_expense": 588209,
"revenue": 5909258,
"salaries_expense": 1293916,
"service_revenue": 4260531
}
],
"market_conditions": {
"gdp_growth": [
0.044405503200645305,
0.03348231411825422,
0.03930935030302607,
0.028705375120195303
],
"inflation_rate": [
0.004784365627174475,
0.008383727814111449,
0.006302711931876718,
0.00470415505498901
],
"interest_rate": [
0.01644426066272494,
0.017589022996016442,
0.013150847125787834,
0.01900374941871828
],
"year": 2004
},
"random_event": null,
"year": 2004
}
] |
{
"advertising_type": "Branding Services",
"financial_health": "Average",
"founding_year": 2005,
"industry": "Advertising",
"location": "Kellymouth",
"name": "Vargas, Young and Adams",
"num_employees": 160,
"region": "North America",
"revenue_size": "Large",
"website": "www.vargas,youngandadams.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 127896,
"billable_hours_per_employee": 112,
"client_concentration": 0.21,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.75,
"gross_billings": 84038927,
"net_revenue": 70834508,
"new_client_acquisition": 5,
"organic_growth": 0,
"quarter": 1,
"revenue_per_employee": 442716
},
{
"average_project_size": 124629,
"billable_hours_per_employee": 140,
"client_concentration": 0.18,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.69,
"gross_billings": 80057424,
"net_revenue": 71647391,
"new_client_acquisition": 1,
"organic_growth": 0.06,
"quarter": 2,
"revenue_per_employee": 447796
},
{
"average_project_size": 176764,
"billable_hours_per_employee": 95,
"client_concentration": 0.15,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.77,
"gross_billings": 90542438,
"net_revenue": 72469603,
"new_client_acquisition": 1,
"organic_growth": 0.01,
"quarter": 3,
"revenue_per_employee": 452935
},
{
"average_project_size": 159153,
"billable_hours_per_employee": 106,
"client_concentration": 0.13,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.7,
"gross_billings": 94884522,
"net_revenue": 73301250,
"new_client_acquisition": 5,
"organic_growth": -0.04,
"quarter": 4,
"revenue_per_employee": 458133
}
],
"balance_sheet": [
{
"assets": 75341659,
"current_assets": 23628514,
"current_liabilities": 18353611,
"equity": 54213208,
"fixed_assets": 51713145,
"liabilities": 35530168,
"long_term_liabilities": 17176557,
"quarter": 1
},
{
"assets": 77741874,
"current_assets": 36090942,
"current_liabilities": 18292365,
"equity": 57746987,
"fixed_assets": 41650932,
"liabilities": 36077627,
"long_term_liabilities": 17785262,
"quarter": 2
},
{
"assets": 80218555,
"current_assets": 38217056,
"current_liabilities": 21487001,
"equity": 58972066,
"fixed_assets": 42001499,
"liabilities": 36633522,
"long_term_liabilities": 15146521,
"quarter": 3
},
{
"assets": 82774136,
"current_assets": 32139431,
"current_liabilities": 15857557,
"equity": 61921124,
"fixed_assets": 50634705,
"liabilities": 37197982,
"long_term_liabilities": 21340425,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -88623,
"financing_cash_flow": 4982,
"investing_cash_flow": -410769,
"net_cash_flow": 17585143,
"operating_cash_flow": 18052806,
"quarter": 1
},
{
"change_in_working_capital": 97323,
"financing_cash_flow": 123574,
"investing_cash_flow": -455283,
"net_cash_flow": 18793085,
"operating_cash_flow": 19203337,
"quarter": 2
},
{
"change_in_working_capital": 31531,
"financing_cash_flow": -90558,
"investing_cash_flow": -208120,
"net_cash_flow": 19695274,
"operating_cash_flow": 19966435,
"quarter": 3
},
{
"change_in_working_capital": 39820,
"financing_cash_flow": -102041,
"investing_cash_flow": -211783,
"net_cash_flow": 20322671,
"operating_cash_flow": 20541751,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.94017717342805,
"current_ratio": 1.2874040972100804,
"debt_to_equity_ratio": 0.655378445783913,
"profit_margin": 0.2033149859670092,
"quarter": 1,
"return_on_assets": 0.19115210882202635,
"return_on_equity": 0.2656495996326209
},
{
"asset_turnover_ratio": 0.9216061732702765,
"current_ratio": 1.9730057868405753,
"debt_to_equity_ratio": 0.6247534092125014,
"profit_margin": 0.22447069984725612,
"quarter": 2,
"return_on_assets": 0.20687358269753056,
"return_on_equity": 0.278503534738531
},
{
"asset_turnover_ratio": 0.9034019996994461,
"current_ratio": 1.7786128459713852,
"debt_to_equity_ratio": 0.621201265019272,
"profit_margin": 0.2123239587775857,
"quarter": 3,
"return_on_assets": 0.19181388894377366,
"return_on_equity": 0.2609207043890916
},
{
"asset_turnover_ratio": 0.8855574161474787,
"current_ratio": 2.026758030887103,
"debt_to_equity_ratio": 0.6007316986041791,
"profit_margin": 0.22298350983100562,
"quarter": 4,
"return_on_assets": 0.19746470080944126,
"return_on_equity": 0.2639643621456226
}
],
"income_statement": [
{
"depreciation": 3651089,
"expenses": 50347085,
"income_tax": 6085706,
"marketing_expense": 7573680,
"net_income": 20487423,
"net_profit": 14401717,
"operational_expense": 34391917,
"product_revenue": 21975043,
"quarter": 1,
"rd_expense": 9285106,
"revenue": 70834508,
"salaries_expense": 19783701,
"service_revenue": 48859465
},
{
"depreciation": 3120597,
"expenses": 50421026,
"income_tax": 5143625,
"marketing_expense": 9520407,
"net_income": 21226365,
"net_profit": 16082740,
"operational_expense": 31652884,
"product_revenue": 19370415,
"quarter": 2,
"rd_expense": 9295254,
"revenue": 71647391,
"salaries_expense": 23342522,
"service_revenue": 52276976
},
{
"depreciation": 4579402,
"expenses": 50495076,
"income_tax": 6587494,
"marketing_expense": 8337972,
"net_income": 21974527,
"net_profit": 15387033,
"operational_expense": 33478716,
"product_revenue": 18097814,
"quarter": 3,
"rd_expense": 8438570,
"revenue": 72469603,
"salaries_expense": 17668432,
"service_revenue": 54371789
},
{
"depreciation": 4196781,
"expenses": 50569234,
"income_tax": 6387046,
"marketing_expense": 7546501,
"net_income": 22732016,
"net_profit": 16344970,
"operational_expense": 27464118,
"product_revenue": 27692173,
"quarter": 4,
"rd_expense": 7729917,
"revenue": 73301250,
"salaries_expense": 23380390,
"service_revenue": 45609077
}
],
"market_conditions": {
"gdp_growth": [
0.020606664731886444,
0.03369953967064837,
0.02715699762556796,
0.0239479768220605
],
"inflation_rate": [
0.003292015479010175,
0.010268740486382284,
0.012882421928975183,
0.007192636360748839
],
"interest_rate": [
0.01565011788646317,
0.019558382711375208,
0.021560529979016658,
0.017032948378932492
],
"year": 2005
},
"random_event": null,
"year": 2005
},
{
"advertising_kpis": [
{
"average_project_size": 84675,
"billable_hours_per_employee": 158,
"client_concentration": 0.37,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.65,
"gross_billings": 27023542,
"net_revenue": 20789550,
"new_client_acquisition": 5,
"organic_growth": 0.01,
"quarter": 1,
"revenue_per_employee": 129935
},
{
"average_project_size": 115969,
"billable_hours_per_employee": 84,
"client_concentration": 0.12,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.68,
"gross_billings": 23049352,
"net_revenue": 20904506,
"new_client_acquisition": 2,
"organic_growth": 0.14,
"quarter": 2,
"revenue_per_employee": 130653
},
{
"average_project_size": 89574,
"billable_hours_per_employee": 151,
"client_concentration": 0.21,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.7,
"gross_billings": 23237652,
"net_revenue": 21020097,
"new_client_acquisition": 4,
"organic_growth": 0.14,
"quarter": 3,
"revenue_per_employee": 131376
},
{
"average_project_size": 107212,
"billable_hours_per_employee": 145,
"client_concentration": 0.4,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.79,
"gross_billings": 26729869,
"net_revenue": 21136328,
"new_client_acquisition": 3,
"organic_growth": 0.07,
"quarter": 4,
"revenue_per_employee": 132102
}
],
"balance_sheet": [
{
"assets": 29271904,
"current_assets": 11651048,
"current_liabilities": 7998177,
"equity": 17791224,
"fixed_assets": 17620856,
"liabilities": 15707454,
"long_term_liabilities": 7709277,
"quarter": 1
},
{
"assets": 29924670,
"current_assets": 11746362,
"current_liabilities": 7531831,
"equity": 18300020,
"fixed_assets": 18178308,
"liabilities": 16087776,
"long_term_liabilities": 8555945,
"quarter": 2
},
{
"assets": 30591993,
"current_assets": 13208359,
"current_liabilities": 9072740,
"equity": 18330276,
"fixed_assets": 17383634,
"liabilities": 16477307,
"long_term_liabilities": 7404567,
"quarter": 3
},
{
"assets": 31274197,
"current_assets": 11050620,
"current_liabilities": 7215699,
"equity": 18664968,
"fixed_assets": 20223577,
"liabilities": 16876270,
"long_term_liabilities": 9660571,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -28174,
"financing_cash_flow": -102443,
"investing_cash_flow": -242324,
"net_cash_flow": 4862590,
"operating_cash_flow": 5238882,
"quarter": 1
},
{
"change_in_working_capital": 3558,
"financing_cash_flow": -179330,
"investing_cash_flow": -355270,
"net_cash_flow": 5547085,
"operating_cash_flow": 5914262,
"quarter": 2
},
{
"change_in_working_capital": -34994,
"financing_cash_flow": -148094,
"investing_cash_flow": -320840,
"net_cash_flow": 4777000,
"operating_cash_flow": 5273240,
"quarter": 3
},
{
"change_in_working_capital": 67585,
"financing_cash_flow": 198641,
"investing_cash_flow": -289299,
"net_cash_flow": 4877887,
"operating_cash_flow": 5069331,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.710221993075681,
"current_ratio": 1.456712948463131,
"debt_to_equity_ratio": 0.8828765238411928,
"profit_margin": 0.20331243341005456,
"quarter": 1,
"return_on_assets": 0.14439696167355565,
"return_on_equity": 0.23757634663022623
},
{
"asset_turnover_ratio": 0.6985709783934125,
"current_ratio": 1.559562608348488,
"debt_to_equity_ratio": 0.8791124818442821,
"profit_margin": 0.21350066822913683,
"quarter": 2,
"return_on_assets": 0.14914537069247547,
"return_on_equity": 0.24388640012415286
},
{
"asset_turnover_ratio": 0.6871110685727472,
"current_ratio": 1.4558291100593646,
"debt_to_equity_ratio": 0.8989121058515431,
"profit_margin": 0.20055045416774242,
"quarter": 3,
"return_on_assets": 0.13780043686594726,
"return_on_equity": 0.22997962496582158
},
{
"asset_turnover_ratio": 0.6758391910110434,
"current_ratio": 1.5314690925993448,
"debt_to_equity_ratio": 0.9041681721608095,
"profit_margin": 0.20188185005456008,
"quarter": 4,
"return_on_assets": 0.13643966622068665,
"return_on_equity": 0.22861228586087048
}
],
"income_statement": [
{
"depreciation": 1012108,
"expenses": 15063775,
"income_tax": 1499001,
"marketing_expense": 2608969,
"net_income": 5725775,
"net_profit": 4226774,
"operational_expense": 8470967,
"product_revenue": 5958639,
"quarter": 1,
"rd_expense": 2859356,
"revenue": 20789550,
"salaries_expense": 6421479,
"service_revenue": 14830911
},
{
"depreciation": 1451136,
"expenses": 15093617,
"income_tax": 1347763,
"marketing_expense": 2266619,
"net_income": 5810889,
"net_profit": 4463126,
"operational_expense": 8237436,
"product_revenue": 7105872,
"quarter": 2,
"rd_expense": 2392711,
"revenue": 20904506,
"salaries_expense": 4993580,
"service_revenue": 13798634
},
{
"depreciation": 1057650,
"expenses": 15123519,
"income_tax": 1680988,
"marketing_expense": 1908526,
"net_income": 5896578,
"net_profit": 4215590,
"operational_expense": 7733508,
"product_revenue": 7606215,
"quarter": 3,
"rd_expense": 2603003,
"revenue": 21020097,
"salaries_expense": 6422447,
"service_revenue": 13413882
},
{
"depreciation": 802290,
"expenses": 15153480,
"income_tax": 1715807,
"marketing_expense": 1673261,
"net_income": 5982848,
"net_profit": 4267041,
"operational_expense": 10332749,
"product_revenue": 5408088,
"quarter": 4,
"rd_expense": 1957318,
"revenue": 21136328,
"salaries_expense": 6429443,
"service_revenue": 15728240
}
],
"market_conditions": {
"gdp_growth": [
0.045094220587362045,
0.04932355875760999,
0.053921493248274104,
0.04789685249604684
],
"inflation_rate": [
0.0074460061585481345,
0.004194961624233376,
0.005396283165882379,
0.0070295573649599655
],
"interest_rate": [
0.006277151484559257,
0.013627395858288194,
0.006771381052045836,
0.009254200988940246
],
"year": 2006
},
"random_event": null,
"year": 2006
},
{
"advertising_kpis": [
{
"average_project_size": 122755,
"billable_hours_per_employee": 106,
"client_concentration": 0.1,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.73,
"gross_billings": 69423404,
"net_revenue": 59944706,
"new_client_acquisition": 5,
"organic_growth": 0.12,
"quarter": 1,
"revenue_per_employee": 374654
},
{
"average_project_size": 93223,
"billable_hours_per_employee": 132,
"client_concentration": 0.36,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.76,
"gross_billings": 74676170,
"net_revenue": 59186305,
"new_client_acquisition": 1,
"organic_growth": 0.13,
"quarter": 2,
"revenue_per_employee": 369914
},
{
"average_project_size": 182868,
"billable_hours_per_employee": 100,
"client_concentration": 0.16,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.64,
"gross_billings": 66795863,
"net_revenue": 58437499,
"new_client_acquisition": 5,
"organic_growth": 0.02,
"quarter": 3,
"revenue_per_employee": 365234
},
{
"average_project_size": 125902,
"billable_hours_per_employee": 99,
"client_concentration": 0.26,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.77,
"gross_billings": 64698226,
"net_revenue": 57698168,
"new_client_acquisition": 1,
"organic_growth": 0.09,
"quarter": 4,
"revenue_per_employee": 360614
}
],
"balance_sheet": [
{
"assets": 83603424,
"current_assets": 34348394,
"current_liabilities": 17551437,
"equity": 53178256,
"fixed_assets": 49255030,
"liabilities": 43057238,
"long_term_liabilities": 25505801,
"quarter": 1
},
{
"assets": 86307033,
"current_assets": 33937084,
"current_liabilities": 20796652,
"equity": 55126781,
"fixed_assets": 52369949,
"liabilities": 43972046,
"long_term_liabilities": 23175394,
"quarter": 2
},
{
"assets": 89098073,
"current_assets": 34742078,
"current_liabilities": 18844528,
"equity": 56437121,
"fixed_assets": 54355995,
"liabilities": 44906290,
"long_term_liabilities": 26061762,
"quarter": 3
},
{
"assets": 91979371,
"current_assets": 35929826,
"current_liabilities": 25464337,
"equity": 59732097,
"fixed_assets": 56049545,
"liabilities": 45860384,
"long_term_liabilities": 20396047,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -27056,
"financing_cash_flow": 1338,
"investing_cash_flow": -142827,
"net_cash_flow": 14550659,
"operating_cash_flow": 14791309,
"quarter": 1
},
{
"change_in_working_capital": 99759,
"financing_cash_flow": -92731,
"investing_cash_flow": -163902,
"net_cash_flow": 16557775,
"operating_cash_flow": 16943796,
"quarter": 2
},
{
"change_in_working_capital": -78851,
"financing_cash_flow": -142575,
"investing_cash_flow": -342262,
"net_cash_flow": 15575589,
"operating_cash_flow": 16148277,
"quarter": 3
},
{
"change_in_working_capital": -61807,
"financing_cash_flow": 129501,
"investing_cash_flow": -306430,
"net_cash_flow": 16097721,
"operating_cash_flow": 16361356,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7170125711597649,
"current_ratio": 1.9570132063830443,
"debt_to_equity_ratio": 0.809677511801064,
"profit_margin": 0.2107287005461333,
"quarter": 1,
"return_on_assets": 0.1510951273957392,
"return_on_equity": 0.23754201341239922
},
{
"asset_turnover_ratio": 0.6857645656756617,
"current_ratio": 1.6318532425315382,
"debt_to_equity_ratio": 0.7976530681158401,
"profit_margin": 0.21612759911266635,
"quarter": 2,
"return_on_assets": 0.14821264913602117,
"return_on_equity": 0.23204318786544056
},
{
"asset_turnover_ratio": 0.6558783712415419,
"current_ratio": 1.8436162476449396,
"debt_to_equity_ratio": 0.7956871152233297,
"profit_margin": 0.20954589449490302,
"quarter": 3,
"return_on_assets": 0.13743661998166895,
"return_on_equity": 0.21697311597450197
},
{
"asset_turnover_ratio": 0.6272946571900345,
"current_ratio": 1.4109861175651264,
"debt_to_equity_ratio": 0.7677678551951725,
"profit_margin": 0.23593660720735535,
"quarter": 4,
"return_on_assets": 0.1480017731367178,
"return_on_equity": 0.22790276390263012
}
],
"income_statement": [
{
"depreciation": 2159239,
"expenses": 43092077,
"income_tax": 4220559,
"marketing_expense": 6546077,
"net_income": 16852629,
"net_profit": 12632070,
"operational_expense": 23778040,
"product_revenue": 12731821,
"quarter": 1,
"rd_expense": 5239413,
"revenue": 59944706,
"salaries_expense": 16696366,
"service_revenue": 47212885
},
{
"depreciation": 4152002,
"expenses": 42265183,
"income_tax": 4129328,
"marketing_expense": 5761487,
"net_income": 16921122,
"net_profit": 12791794,
"operational_expense": 26115257,
"product_revenue": 15570161,
"quarter": 2,
"rd_expense": 8142016,
"revenue": 59186305,
"salaries_expense": 20440779,
"service_revenue": 43616144
},
{
"depreciation": 3902939,
"expenses": 41454157,
"income_tax": 4738004,
"marketing_expense": 6169769,
"net_income": 16983342,
"net_profit": 12245338,
"operational_expense": 22391111,
"product_revenue": 11903538,
"quarter": 3,
"rd_expense": 4272204,
"revenue": 58437499,
"salaries_expense": 13354703,
"service_revenue": 46533961
},
{
"depreciation": 2748246,
"expenses": 40658693,
"income_tax": 3426365,
"marketing_expense": 6351401,
"net_income": 17039475,
"net_profit": 13613110,
"operational_expense": 26141187,
"product_revenue": 20726754,
"quarter": 4,
"rd_expense": 5334633,
"revenue": 57698168,
"salaries_expense": 16879883,
"service_revenue": 36971414
}
],
"market_conditions": {
"gdp_growth": [
0.03564420508464102,
0.037645504660834474,
0.03361307243952869,
0.04065990771280045
],
"inflation_rate": [
0.011928702918567366,
0.004802022572406181,
0.007206662526786102,
0.006914528473859912
],
"interest_rate": [
0.010446494021976869,
0.008025378771083117,
0.01068143949722826,
0.015608015814110608
],
"year": 2007
},
"random_event": null,
"year": 2007
},
{
"advertising_kpis": [
{
"average_project_size": 95369,
"billable_hours_per_employee": 121,
"client_concentration": 0.1,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.76,
"gross_billings": 73495056,
"net_revenue": 58927548,
"new_client_acquisition": 3,
"organic_growth": 0.03,
"quarter": 1,
"revenue_per_employee": 368297
},
{
"average_project_size": 193835,
"billable_hours_per_employee": 100,
"client_concentration": 0.32,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.71,
"gross_billings": 73836342,
"net_revenue": 58531481,
"new_client_acquisition": 3,
"organic_growth": -0.01,
"quarter": 2,
"revenue_per_employee": 365822
},
{
"average_project_size": 79983,
"billable_hours_per_employee": 156,
"client_concentration": 0.37,
"client_retention_rate": 0.9,
"employee_utilization_rate": 0.73,
"gross_billings": 64959916,
"net_revenue": 58138077,
"new_client_acquisition": 2,
"organic_growth": 0.07,
"quarter": 3,
"revenue_per_employee": 363363
},
{
"average_project_size": 60845,
"billable_hours_per_employee": 84,
"client_concentration": 0.31,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.67,
"gross_billings": 70148828,
"net_revenue": 57747318,
"new_client_acquisition": 5,
"organic_growth": -0.02,
"quarter": 4,
"revenue_per_employee": 360921
}
],
"balance_sheet": [
{
"assets": 63324221,
"current_assets": 27499136,
"current_liabilities": 17374473,
"equity": 37144976,
"fixed_assets": 35825085,
"liabilities": 36381930,
"long_term_liabilities": 19007457,
"quarter": 1
},
{
"assets": 64508286,
"current_assets": 26974105,
"current_liabilities": 18326351,
"equity": 37719253,
"fixed_assets": 37534181,
"liabilities": 36754737,
"long_term_liabilities": 18428386,
"quarter": 2
},
{
"assets": 65714490,
"current_assets": 24328410,
"current_liabilities": 18860235,
"equity": 38435506,
"fixed_assets": 41386080,
"liabilities": 37131365,
"long_term_liabilities": 18271130,
"quarter": 3
},
{
"assets": 66943248,
"current_assets": 30214951,
"current_liabilities": 19071079,
"equity": 39798837,
"fixed_assets": 36728297,
"liabilities": 37511851,
"long_term_liabilities": 18440772,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -67401,
"financing_cash_flow": -81476,
"investing_cash_flow": -195754,
"net_cash_flow": 12743043,
"operating_cash_flow": 12899316,
"quarter": 1
},
{
"change_in_working_capital": -93578,
"financing_cash_flow": 154546,
"investing_cash_flow": -249879,
"net_cash_flow": 11868217,
"operating_cash_flow": 12548979,
"quarter": 2
},
{
"change_in_working_capital": -68951,
"financing_cash_flow": -113738,
"investing_cash_flow": -469175,
"net_cash_flow": 12828656,
"operating_cash_flow": 13299257,
"quarter": 3
},
{
"change_in_working_capital": -49161,
"financing_cash_flow": -199295,
"investing_cash_flow": -239528,
"net_cash_flow": 13673246,
"operating_cash_flow": 14007477,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9305688576887508,
"current_ratio": 1.582732092075541,
"debt_to_equity_ratio": 0.9794576257095979,
"profit_margin": 0.17313947968783633,
"quarter": 1,
"return_on_assets": 0.16111820783393452,
"return_on_equity": 0.27467200409552023
},
{
"asset_turnover_ratio": 0.9073482591058147,
"current_ratio": 1.4718753886139144,
"debt_to_equity_ratio": 0.9744290800244639,
"profit_margin": 0.17026229013409042,
"quarter": 2,
"return_on_assets": 0.15448719254453605,
"return_on_equity": 0.2642073532050065
},
{
"asset_turnover_ratio": 0.8847071171061359,
"current_ratio": 1.2899314351067206,
"debt_to_equity_ratio": 0.9660693682554875,
"profit_margin": 0.16946520264163537,
"quarter": 3,
"return_on_assets": 0.14992707087888835,
"return_on_equity": 0.25633540508091657
},
{
"asset_turnover_ratio": 0.8626309557014622,
"current_ratio": 1.5843335869984074,
"debt_to_equity_ratio": 0.9425363610499473,
"profit_margin": 0.17953110826722724,
"quarter": 4,
"return_on_assets": 0.15486909150270092,
"return_on_equity": 0.2604960541937444
}
],
"income_statement": [
{
"depreciation": 2696631,
"expenses": 45341320,
"income_tax": 3383543,
"marketing_expense": 5296219,
"net_income": 13586228,
"net_profit": 10202685,
"operational_expense": 24866009,
"product_revenue": 20386747,
"quarter": 1,
"rd_expense": 5576995,
"revenue": 58927548,
"salaries_expense": 20538019,
"service_revenue": 38540801
},
{
"depreciation": 2583275,
"expenses": 44893268,
"income_tax": 3672509,
"marketing_expense": 7422113,
"net_income": 13638213,
"net_profit": 9965704,
"operational_expense": 26901166,
"product_revenue": 12534230,
"quarter": 2,
"rd_expense": 6698200,
"revenue": 58531481,
"salaries_expense": 22159862,
"service_revenue": 45997251
},
{
"depreciation": 3446876,
"expenses": 44449644,
"income_tax": 3836052,
"marketing_expense": 4813892,
"net_income": 13688433,
"net_profit": 9852381,
"operational_expense": 28804307,
"product_revenue": 15293622,
"quarter": 3,
"rd_expense": 4786972,
"revenue": 58138077,
"salaries_expense": 18420972,
"service_revenue": 42844455
},
{
"depreciation": 3640037,
"expenses": 44010404,
"income_tax": 3369474,
"marketing_expense": 5556621,
"net_income": 13736914,
"net_profit": 10367440,
"operational_expense": 24788596,
"product_revenue": 16353076,
"quarter": 4,
"rd_expense": 8756851,
"revenue": 57747318,
"salaries_expense": 18475546,
"service_revenue": 41394242
}
],
"market_conditions": {
"gdp_growth": [
0.034135395426992315,
0.031890563725521334,
0.030570492567061014,
0.033521268067580046
],
"inflation_rate": [
0.00834416919258427,
0.008107888249101951,
0.007134408133057669,
0.011161346965116916
],
"interest_rate": [
0.02232161539667074,
0.020554321424496955,
0.015962583650723564,
0.016277623836036117
],
"year": 2008
},
"random_event": null,
"year": 2008
},
{
"advertising_kpis": [
{
"average_project_size": 71227,
"billable_hours_per_employee": 118,
"client_concentration": 0.25,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.67,
"gross_billings": 118679802,
"net_revenue": 98387553,
"new_client_acquisition": 4,
"organic_growth": 0.01,
"quarter": 1,
"revenue_per_employee": 614922
},
{
"average_project_size": 183009,
"billable_hours_per_employee": 93,
"client_concentration": 0.23,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.78,
"gross_billings": 127486678,
"net_revenue": 98886109,
"new_client_acquisition": 4,
"organic_growth": 0.08,
"quarter": 2,
"revenue_per_employee": 618038
},
{
"average_project_size": 132089,
"billable_hours_per_employee": 160,
"client_concentration": 0.15,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.64,
"gross_billings": 123951102,
"net_revenue": 99387191,
"new_client_acquisition": 1,
"organic_growth": 0.12,
"quarter": 3,
"revenue_per_employee": 621170
},
{
"average_project_size": 191879,
"billable_hours_per_employee": 105,
"client_concentration": 0.14,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.65,
"gross_billings": 122782411,
"net_revenue": 99890813,
"new_client_acquisition": 4,
"organic_growth": 0.12,
"quarter": 4,
"revenue_per_employee": 624318
}
],
"balance_sheet": [
{
"assets": 123511015,
"current_assets": 55259043,
"current_liabilities": 35030183,
"equity": 88146685,
"fixed_assets": 68251972,
"liabilities": 58918585,
"long_term_liabilities": 23888402,
"quarter": 1
},
{
"assets": 127690845,
"current_assets": 41636128,
"current_liabilities": 28938729,
"equity": 92873357,
"fixed_assets": 86054717,
"liabilities": 60038789,
"long_term_liabilities": 31100060,
"quarter": 2
},
{
"assets": 132012129,
"current_assets": 57899262,
"current_liabilities": 35228832,
"equity": 95125966,
"fixed_assets": 74112867,
"liabilities": 61180292,
"long_term_liabilities": 25951460,
"quarter": 3
},
{
"assets": 136479652,
"current_assets": 49438881,
"current_liabilities": 33539877,
"equity": 100704936,
"fixed_assets": 87040771,
"liabilities": 62343497,
"long_term_liabilities": 28803620,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 60057,
"financing_cash_flow": -85779,
"investing_cash_flow": -294923,
"net_cash_flow": 28837806,
"operating_cash_flow": 28948868,
"quarter": 1
},
{
"change_in_working_capital": 90170,
"financing_cash_flow": -143008,
"investing_cash_flow": -186886,
"net_cash_flow": 30969652,
"operating_cash_flow": 31331425,
"quarter": 2
},
{
"change_in_working_capital": 24691,
"financing_cash_flow": 163885,
"investing_cash_flow": -373896,
"net_cash_flow": 28887633,
"operating_cash_flow": 28955838,
"quarter": 3
},
{
"change_in_working_capital": 87717,
"financing_cash_flow": -19672,
"investing_cash_flow": -120173,
"net_cash_flow": 33042582,
"operating_cash_flow": 33058245,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.796589300152703,
"current_ratio": 1.577469435429441,
"debt_to_equity_ratio": 0.6684152103961709,
"profit_margin": 0.23940279315616275,
"quarter": 1,
"return_on_assets": 0.19070570345487,
"return_on_equity": 0.2672165720128897
},
{
"asset_turnover_ratio": 0.7744181581694444,
"current_ratio": 1.4387683716171502,
"debt_to_equity_ratio": 0.6464586932073533,
"profit_margin": 0.2550540339290729,
"quarter": 2,
"return_on_assets": 0.1975184751890396,
"return_on_equity": 0.2715665914822052
},
{
"asset_turnover_ratio": 0.7528640872082292,
"current_ratio": 1.6435192060866508,
"debt_to_equity_ratio": 0.6431502834883169,
"profit_margin": 0.2444392356355056,
"quarter": 3,
"return_on_assets": 0.18402952201460215,
"return_on_equity": 0.25538903857228634
},
{
"asset_turnover_ratio": 0.7319099333576847,
"current_ratio": 1.474032865415696,
"debt_to_equity_ratio": 0.6190709162458531,
"profit_margin": 0.2659782236430491,
"quarter": 4,
"return_on_assets": 0.19467210394117945,
"return_on_equity": 0.2638279915097707
}
],
"income_statement": [
{
"depreciation": 5394613,
"expenses": 64778036,
"income_tax": 10055262,
"marketing_expense": 8714885,
"net_income": 33609517,
"net_profit": 23554255,
"operational_expense": 42633605,
"product_revenue": 37200268,
"quarter": 1,
"rd_expense": 9152454,
"revenue": 98387553,
"salaries_expense": 26790137,
"service_revenue": 61187285
},
{
"depreciation": 6110124,
"expenses": 65152070,
"income_tax": 8512738,
"marketing_expense": 9809901,
"net_income": 33734039,
"net_profit": 25221301,
"operational_expense": 34302211,
"product_revenue": 38890392,
"quarter": 2,
"rd_expense": 9111134,
"revenue": 98886109,
"salaries_expense": 19752385,
"service_revenue": 59995717
},
{
"depreciation": 4661709,
"expenses": 65528263,
"income_tax": 9564799,
"marketing_expense": 12007221,
"net_income": 33858928,
"net_profit": 24294129,
"operational_expense": 39589802,
"product_revenue": 27522510,
"quarter": 3,
"rd_expense": 7438664,
"revenue": 99387191,
"salaries_expense": 22325229,
"service_revenue": 71864681
},
{
"depreciation": 6489464,
"expenses": 65906629,
"income_tax": 7415403,
"marketing_expense": 8450553,
"net_income": 33984184,
"net_profit": 26568781,
"operational_expense": 41353791,
"product_revenue": 37003296,
"quarter": 4,
"rd_expense": 10183458,
"revenue": 99890813,
"salaries_expense": 27062369,
"service_revenue": 62887517
}
],
"market_conditions": {
"gdp_growth": [
0.043928716412796005,
0.03344286116268789,
0.03757175422194865,
0.03671012115787174
],
"inflation_rate": [
0.009259959660875571,
0.0068554201745407465,
0.006574568681098726,
0.0020968089339611353
],
"interest_rate": [
0.00760999592295389,
0.015306803295317261,
0.010039820245716822,
0.009108194564503
],
"year": 2009
},
"random_event": null,
"year": 2009
},
{
"advertising_kpis": [
{
"average_project_size": 136583,
"billable_hours_per_employee": 128,
"client_concentration": 0.2,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.63,
"gross_billings": 60336123,
"net_revenue": 47051552,
"new_client_acquisition": 1,
"organic_growth": 0.14,
"quarter": 1,
"revenue_per_employee": 294072
},
{
"average_project_size": 140130,
"billable_hours_per_employee": 136,
"client_concentration": 0.11,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.67,
"gross_billings": 53386354,
"net_revenue": 45685464,
"new_client_acquisition": 1,
"organic_growth": -0.04,
"quarter": 2,
"revenue_per_employee": 285534
},
{
"average_project_size": 50224,
"billable_hours_per_employee": 159,
"client_concentration": 0.38,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.65,
"gross_billings": 56439591,
"net_revenue": 44359039,
"new_client_acquisition": 2,
"organic_growth": 0.12,
"quarter": 3,
"revenue_per_employee": 277244
},
{
"average_project_size": 154536,
"billable_hours_per_employee": 132,
"client_concentration": 0.16,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.74,
"gross_billings": 48651446,
"net_revenue": 43071125,
"new_client_acquisition": 1,
"organic_growth": 0.14,
"quarter": 4,
"revenue_per_employee": 269195
}
],
"balance_sheet": [
{
"assets": 47347404,
"current_assets": 19158601,
"current_liabilities": 11751761,
"equity": 36593990,
"fixed_assets": 28188803,
"liabilities": 24076942,
"long_term_liabilities": 12325181,
"quarter": 1
},
{
"assets": 48236697,
"current_assets": 20054909,
"current_liabilities": 14140655,
"equity": 36544574,
"fixed_assets": 28181788,
"liabilities": 24329857,
"long_term_liabilities": 10189202,
"quarter": 2
},
{
"assets": 49142693,
"current_assets": 20347104,
"current_liabilities": 11809409,
"equity": 37854559,
"fixed_assets": 28795589,
"liabilities": 24585429,
"long_term_liabilities": 12776020,
"quarter": 3
},
{
"assets": 50065705,
"current_assets": 21445932,
"current_liabilities": 11126264,
"equity": 37561800,
"fixed_assets": 28619773,
"liabilities": 24843685,
"long_term_liabilities": 13717421,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 92816,
"financing_cash_flow": 4138,
"investing_cash_flow": -229561,
"net_cash_flow": 15749367,
"operating_cash_flow": 16039065,
"quarter": 1
},
{
"change_in_working_capital": -29329,
"financing_cash_flow": 12004,
"investing_cash_flow": -149172,
"net_cash_flow": 14753242,
"operating_cash_flow": 14860135,
"quarter": 2
},
{
"change_in_working_capital": -86576,
"financing_cash_flow": -111039,
"investing_cash_flow": -446229,
"net_cash_flow": 15911280,
"operating_cash_flow": 15826765,
"quarter": 3
},
{
"change_in_working_capital": -54726,
"financing_cash_flow": 5222,
"investing_cash_flow": -416549,
"net_cash_flow": 13862602,
"operating_cash_flow": 14471111,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9937514631213994,
"current_ratio": 1.630274900927614,
"debt_to_equity_ratio": 0.6579479854478837,
"profit_margin": 0.2831687252314228,
"quarter": 1,
"return_on_assets": 0.2813993350089479,
"return_on_equity": 0.3640906061350511
},
{
"asset_turnover_ratio": 0.9471101224032815,
"current_ratio": 1.4182446994145603,
"debt_to_equity_ratio": 0.6657583968553034,
"profit_margin": 0.27662483629366225,
"quarter": 2,
"return_on_assets": 0.2619941825618782,
"return_on_equity": 0.3458169740875896
},
{
"asset_turnover_ratio": 0.902657878354367,
"current_ratio": 1.7229570082634957,
"debt_to_equity_ratio": 0.6494707546322228,
"profit_margin": 0.2997651730011554,
"quarter": 3,
"return_on_assets": 0.2705853950657527,
"return_on_equity": 0.3512732772821366
},
{
"asset_turnover_ratio": 0.8602919902955526,
"current_ratio": 1.927505225473708,
"debt_to_equity_ratio": 0.6614082658445548,
"profit_margin": 0.2864977406557177,
"quarter": 4,
"return_on_assets": 0.24647171152388647,
"return_on_equity": 0.32851940002875263
}
],
"income_statement": [
{
"depreciation": 2715537,
"expenses": 29198202,
"income_tax": 4529822,
"marketing_expense": 3291056,
"net_income": 17853350,
"net_profit": 13323528,
"operational_expense": 14832666,
"product_revenue": 18607869,
"quarter": 1,
"rd_expense": 3019009,
"revenue": 47051552,
"salaries_expense": 13440588,
"service_revenue": 28443683
},
{
"depreciation": 2222401,
"expenses": 28359937,
"income_tax": 4687793,
"marketing_expense": 4370806,
"net_income": 17325527,
"net_profit": 12637734,
"operational_expense": 18195606,
"product_revenue": 9306609,
"quarter": 2,
"rd_expense": 3173124,
"revenue": 45685464,
"salaries_expense": 13117057,
"service_revenue": 36378855
},
{
"depreciation": 2529470,
"expenses": 27545739,
"income_tax": 3516005,
"marketing_expense": 4072636,
"net_income": 16813300,
"net_profit": 13297295,
"operational_expense": 16287613,
"product_revenue": 9776007,
"quarter": 3,
"rd_expense": 5352317,
"revenue": 44359039,
"salaries_expense": 11203843,
"service_revenue": 34583032
},
{
"depreciation": 2131331,
"expenses": 26754916,
"income_tax": 3976429,
"marketing_expense": 4659165,
"net_income": 16316209,
"net_profit": 12339780,
"operational_expense": 15950971,
"product_revenue": 10070972,
"quarter": 4,
"rd_expense": 3909176,
"revenue": 43071125,
"salaries_expense": 9848002,
"service_revenue": 33000153
}
],
"market_conditions": {
"gdp_growth": [
0.03770164048504158,
0.03711706242091026,
0.039802799176839564,
0.03497486092103311
],
"inflation_rate": [
0.006789570186860302,
0.007594470012034113,
0.002187104588621827,
0.000730565298600076
],
"interest_rate": [
0.01678964201895983,
0.015406468269684535,
0.023622037155713267,
0.016728469314961577
],
"year": 2010
},
"random_event": {
"description": "Vargas, Young and Adams Expansion to New Market in 2010",
"impact": 0.07,
"type": "Expansion to New Market"
},
"year": 2010
}
] |
{
"advertising_type": "Traditional Advertising",
"financial_health": "Excellent",
"founding_year": 2007,
"industry": "Advertising",
"location": "Wesleybury",
"name": "Choi Group",
"num_employees": 938,
"region": "North America",
"revenue_size": "Medium",
"website": "www.choigroup.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 129314,
"billable_hours_per_employee": 146,
"client_concentration": 0.4,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.71,
"gross_billings": 8528124,
"net_revenue": 7041013,
"new_client_acquisition": 3,
"organic_growth": 0.08,
"quarter": 1,
"revenue_per_employee": 7506
},
{
"average_project_size": 75087,
"billable_hours_per_employee": 97,
"client_concentration": 0.31,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.68,
"gross_billings": 8481646,
"net_revenue": 7353090,
"new_client_acquisition": 1,
"organic_growth": 0.14,
"quarter": 2,
"revenue_per_employee": 7839
},
{
"average_project_size": 184600,
"billable_hours_per_employee": 81,
"client_concentration": 0.19,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.64,
"gross_billings": 9501777,
"net_revenue": 7679000,
"new_client_acquisition": 3,
"organic_growth": 0.02,
"quarter": 3,
"revenue_per_employee": 8187
},
{
"average_project_size": 95250,
"billable_hours_per_employee": 148,
"client_concentration": 0.17,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.67,
"gross_billings": 9126921,
"net_revenue": 8019356,
"new_client_acquisition": 1,
"organic_growth": 0.1,
"quarter": 4,
"revenue_per_employee": 8549
}
],
"balance_sheet": [
{
"assets": 9462835,
"current_assets": 4509729,
"current_liabilities": 3022123,
"equity": 5976769,
"fixed_assets": 4953106,
"liabilities": 5432155,
"long_term_liabilities": 2410032,
"quarter": 1
},
{
"assets": 9739187,
"current_assets": 3705460,
"current_liabilities": 2449746,
"equity": 6034918,
"fixed_assets": 6033727,
"liabilities": 5565777,
"long_term_liabilities": 3116031,
"quarter": 2
},
{
"assets": 10023609,
"current_assets": 3819715,
"current_liabilities": 2636436,
"equity": 6323219,
"fixed_assets": 6203894,
"liabilities": 5702686,
"long_term_liabilities": 3066250,
"quarter": 3
},
{
"assets": 10316338,
"current_assets": 4890677,
"current_liabilities": 3470569,
"equity": 6438306,
"fixed_assets": 5425661,
"liabilities": 5842963,
"long_term_liabilities": 2372394,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 47950,
"financing_cash_flow": -39235,
"investing_cash_flow": -436690,
"net_cash_flow": 1960430,
"operating_cash_flow": 2212486,
"quarter": 1
},
{
"change_in_working_capital": 55998,
"financing_cash_flow": 4402,
"investing_cash_flow": -335091,
"net_cash_flow": 1787630,
"operating_cash_flow": 2116619,
"quarter": 2
},
{
"change_in_working_capital": 46590,
"financing_cash_flow": 117253,
"investing_cash_flow": -361408,
"net_cash_flow": 1954984,
"operating_cash_flow": 2309813,
"quarter": 3
},
{
"change_in_working_capital": -4524,
"financing_cash_flow": -79720,
"investing_cash_flow": -395186,
"net_cash_flow": 1792056,
"operating_cash_flow": 2252594,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7440701438839418,
"current_ratio": 1.4922387341613825,
"debt_to_equity_ratio": 0.9088781915446289,
"profit_margin": 0.2763933257899112,
"quarter": 1,
"return_on_assets": 0.20565602168906041,
"return_on_equity": 0.32560886994294075
},
{
"asset_turnover_ratio": 0.7550003917164749,
"current_ratio": 1.512589468459179,
"debt_to_equity_ratio": 0.9222622411770963,
"profit_margin": 0.25315996404232777,
"quarter": 2,
"return_on_assets": 0.19113587201888618,
"return_on_equity": 0.308456220946167
},
{
"asset_turnover_ratio": 0.7660913349672758,
"current_ratio": 1.4488176462466755,
"debt_to_equity_ratio": 0.9018643826823015,
"profit_margin": 0.2607495767678083,
"quarter": 3,
"return_on_assets": 0.1997579913582024,
"return_on_equity": 0.316657702350654
},
{
"asset_turnover_ratio": 0.7773452168783148,
"current_ratio": 1.4091859288779447,
"debt_to_equity_ratio": 0.9075311114445321,
"profit_margin": 0.24502354054365463,
"quarter": 4,
"return_on_assets": 0.19046787726419975,
"return_on_equity": 0.30519378855245466
}
],
"income_statement": [
{
"depreciation": 266397,
"expenses": 4593701,
"income_tax": 501223,
"marketing_expense": 694091,
"net_income": 2447312,
"net_profit": 1946089,
"operational_expense": 3103807,
"product_revenue": 2126302,
"quarter": 1,
"rd_expense": 898204,
"revenue": 7041013,
"salaries_expense": 2270271,
"service_revenue": 4914711
},
{
"depreciation": 255111,
"expenses": 4800374,
"income_tax": 691208,
"marketing_expense": 514189,
"net_income": 2552716,
"net_profit": 1861508,
"operational_expense": 3103520,
"product_revenue": 2270166,
"quarter": 2,
"rd_expense": 632032,
"revenue": 7353090,
"salaries_expense": 1473521,
"service_revenue": 5082924
},
{
"depreciation": 307517,
"expenses": 5016346,
"income_tax": 660358,
"marketing_expense": 820252,
"net_income": 2662654,
"net_profit": 2002296,
"operational_expense": 2680268,
"product_revenue": 2964996,
"quarter": 3,
"rd_expense": 556667,
"revenue": 7679000,
"salaries_expense": 2352664,
"service_revenue": 4714004
},
{
"depreciation": 287663,
"expenses": 5242035,
"income_tax": 812390,
"marketing_expense": 994931,
"net_income": 2777321,
"net_profit": 1964931,
"operational_expense": 3576009,
"product_revenue": 2482632,
"quarter": 4,
"rd_expense": 753040,
"revenue": 8019356,
"salaries_expense": 1665658,
"service_revenue": 5536724
}
],
"market_conditions": {
"gdp_growth": [
0.055239977079338295,
0.052210556607334674,
0.04840757429009078,
0.05862079574081988
],
"inflation_rate": [
0.00609242852604563,
0.007651226587139891,
0.008077609080643488,
0.011307691034214605
],
"interest_rate": [
0.01902477755258137,
0.015622200892098814,
0.014939581064091134,
0.022887940258767277
],
"year": 2007
},
"random_event": {
"description": "Choi Group Industry Recognition in 2007",
"impact": 0.02,
"type": "Industry Recognition"
},
"year": 2007
},
{
"advertising_kpis": [
{
"average_project_size": 95289,
"billable_hours_per_employee": 123,
"client_concentration": 0.23,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.76,
"gross_billings": 18805819,
"net_revenue": 15921908,
"new_client_acquisition": 1,
"organic_growth": 0.11,
"quarter": 1,
"revenue_per_employee": 16974
},
{
"average_project_size": 89275,
"billable_hours_per_employee": 135,
"client_concentration": 0.19,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.62,
"gross_billings": 18674403,
"net_revenue": 16534640,
"new_client_acquisition": 2,
"organic_growth": -0.02,
"quarter": 2,
"revenue_per_employee": 17628
},
{
"average_project_size": 194178,
"billable_hours_per_employee": 140,
"client_concentration": 0.15,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.64,
"gross_billings": 19032039,
"net_revenue": 17170954,
"new_client_acquisition": 5,
"organic_growth": 0.01,
"quarter": 3,
"revenue_per_employee": 18306
},
{
"average_project_size": 81498,
"billable_hours_per_employee": 155,
"client_concentration": 0.22,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.79,
"gross_billings": 20464362,
"net_revenue": 17831754,
"new_client_acquisition": 4,
"organic_growth": -0.03,
"quarter": 4,
"revenue_per_employee": 19010
}
],
"balance_sheet": [
{
"assets": 21995049,
"current_assets": 6716585,
"current_liabilities": 5415670,
"equity": 12860202,
"fixed_assets": 15278464,
"liabilities": 11710903,
"long_term_liabilities": 6295233,
"quarter": 1
},
{
"assets": 22693087,
"current_assets": 8574584,
"current_liabilities": 5820683,
"equity": 13787539,
"fixed_assets": 14118503,
"liabilities": 11866932,
"long_term_liabilities": 6046249,
"quarter": 2
},
{
"assets": 23413278,
"current_assets": 10882683,
"current_liabilities": 6709154,
"equity": 14630772,
"fixed_assets": 12530595,
"liabilities": 12025040,
"long_term_liabilities": 5315886,
"quarter": 3
},
{
"assets": 24156326,
"current_assets": 8656747,
"current_liabilities": 6082476,
"equity": 15401468,
"fixed_assets": 15499579,
"liabilities": 12185254,
"long_term_liabilities": 6102778,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 42854,
"financing_cash_flow": 31424,
"investing_cash_flow": -277304,
"net_cash_flow": 3274159,
"operating_cash_flow": 3411115,
"quarter": 1
},
{
"change_in_working_capital": -57460,
"financing_cash_flow": -186923,
"investing_cash_flow": -471125,
"net_cash_flow": 3702805,
"operating_cash_flow": 4109665,
"quarter": 2
},
{
"change_in_working_capital": 88013,
"financing_cash_flow": -181486,
"investing_cash_flow": -463510,
"net_cash_flow": 3812937,
"operating_cash_flow": 4082607,
"quarter": 3
},
{
"change_in_working_capital": -76357,
"financing_cash_flow": 11141,
"investing_cash_flow": -132024,
"net_cash_flow": 3976199,
"operating_cash_flow": 4270319,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7238859981625865,
"current_ratio": 1.2402131222914248,
"debt_to_equity_ratio": 0.9106313415605758,
"profit_margin": 0.1617931720243579,
"quarter": 1,
"return_on_assets": 0.11711981182674337,
"return_on_equity": 0.20031225014972548
},
{
"asset_turnover_ratio": 0.7286201299981796,
"current_ratio": 1.473123343085339,
"debt_to_equity_ratio": 0.860699795663316,
"profit_margin": 0.17910181292123686,
"quarter": 2,
"return_on_assets": 0.13049718621358125,
"return_on_equity": 0.21478698990443473
},
{
"asset_turnover_ratio": 0.7333853038434003,
"current_ratio": 1.622064868387281,
"debt_to_equity_ratio": 0.8219005805025189,
"profit_margin": 0.1888383138176248,
"quarter": 3,
"return_on_assets": 0.13849124415641414,
"return_on_equity": 0.22162425878825806
},
{
"asset_turnover_ratio": 0.7381815430045116,
"current_ratio": 1.423227481703175,
"debt_to_equity_ratio": 0.7911748412553921,
"profit_margin": 0.19237569114064718,
"quarter": 4,
"return_on_assets": 0.1420081845227623,
"return_on_equity": 0.22273175518073993
}
],
"income_statement": [
{
"depreciation": 835059,
"expenses": 12342474,
"income_tax": 1003378,
"marketing_expense": 1831129,
"net_income": 3579434,
"net_profit": 2576056,
"operational_expense": 6217642,
"product_revenue": 3351159,
"quarter": 1,
"rd_expense": 1366075,
"revenue": 15921908,
"salaries_expense": 4474934,
"service_revenue": 12570749
},
{
"depreciation": 1148281,
"expenses": 12724138,
"income_tax": 849118,
"marketing_expense": 1856373,
"net_income": 3810502,
"net_profit": 2961384,
"operational_expense": 7864121,
"product_revenue": 5132106,
"quarter": 2,
"rd_expense": 1901051,
"revenue": 16534640,
"salaries_expense": 4629227,
"service_revenue": 11402534
},
{
"depreciation": 840073,
"expenses": 13117604,
"income_tax": 810816,
"marketing_expense": 1958754,
"net_income": 4053350,
"net_profit": 3242534,
"operational_expense": 8464039,
"product_revenue": 6036255,
"quarter": 3,
"rd_expense": 1561228,
"revenue": 17170954,
"salaries_expense": 5240725,
"service_revenue": 11134699
},
{
"depreciation": 839923,
"expenses": 13523238,
"income_tax": 878120,
"marketing_expense": 1941773,
"net_income": 4308516,
"net_profit": 3430396,
"operational_expense": 7480804,
"product_revenue": 4267439,
"quarter": 4,
"rd_expense": 1975614,
"revenue": 17831754,
"salaries_expense": 6583702,
"service_revenue": 13564315
}
],
"market_conditions": {
"gdp_growth": [
0.04651683610268033,
0.05619220078822267,
0.03928638861030036,
0.047374544309250394
],
"inflation_rate": [
0.013726198696674845,
0.012226877948816868,
0.01412882501276402,
0.010599898096967169
],
"interest_rate": [
0.013831028335429601,
0.018946979066764503,
0.013355580049045326,
0.013506910912338113
],
"year": 2008
},
"random_event": {
"description": "Choi Group Partnership with Major Brand in 2008",
"impact": -0.03,
"type": "Partnership with Major Brand"
},
"year": 2008
},
{
"advertising_kpis": [
{
"average_project_size": 159289,
"billable_hours_per_employee": 121,
"client_concentration": 0.25,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.65,
"gross_billings": 10889240,
"net_revenue": 9842659,
"new_client_acquisition": 1,
"organic_growth": 0.08,
"quarter": 1,
"revenue_per_employee": 10493
},
{
"average_project_size": 91779,
"billable_hours_per_employee": 91,
"client_concentration": 0.15,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.61,
"gross_billings": 11770679,
"net_revenue": 10339122,
"new_client_acquisition": 2,
"organic_growth": 0.14,
"quarter": 2,
"revenue_per_employee": 11023
},
{
"average_project_size": 162998,
"billable_hours_per_employee": 138,
"client_concentration": 0.31,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.72,
"gross_billings": 12387080,
"net_revenue": 10860628,
"new_client_acquisition": 3,
"organic_growth": 0.1,
"quarter": 3,
"revenue_per_employee": 11578
},
{
"average_project_size": 87184,
"billable_hours_per_employee": 145,
"client_concentration": 0.26,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.72,
"gross_billings": 13358106,
"net_revenue": 11408438,
"new_client_acquisition": 1,
"organic_growth": 0.02,
"quarter": 4,
"revenue_per_employee": 12163
}
],
"balance_sheet": [
{
"assets": 13031845,
"current_assets": 5990309,
"current_liabilities": 2883449,
"equity": 8742974,
"fixed_assets": 7041536,
"liabilities": 6724826,
"long_term_liabilities": 3841377,
"quarter": 1
},
{
"assets": 13472559,
"current_assets": 4645444,
"current_liabilities": 2763292,
"equity": 9235582,
"fixed_assets": 8827115,
"liabilities": 6826720,
"long_term_liabilities": 4063428,
"quarter": 2
},
{
"assets": 13928176,
"current_assets": 4280325,
"current_liabilities": 3472285,
"equity": 9649761,
"fixed_assets": 9647851,
"liabilities": 6930157,
"long_term_liabilities": 3457872,
"quarter": 3
},
{
"assets": 14399202,
"current_assets": 4377877,
"current_liabilities": 4108059,
"equity": 10326187,
"fixed_assets": 10021325,
"liabilities": 7035161,
"long_term_liabilities": 2927102,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -51920,
"financing_cash_flow": -172936,
"investing_cash_flow": -464033,
"net_cash_flow": 2320594,
"operating_cash_flow": 2813052,
"quarter": 1
},
{
"change_in_working_capital": -68975,
"financing_cash_flow": -163389,
"investing_cash_flow": -175387,
"net_cash_flow": 2931673,
"operating_cash_flow": 3233403,
"quarter": 2
},
{
"change_in_working_capital": 97593,
"financing_cash_flow": 100588,
"investing_cash_flow": -447680,
"net_cash_flow": 3220195,
"operating_cash_flow": 3315796,
"quarter": 3
},
{
"change_in_working_capital": 88264,
"financing_cash_flow": -44028,
"investing_cash_flow": -474019,
"net_cash_flow": 3412901,
"operating_cash_flow": 3639503,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7552774760596063,
"current_ratio": 2.077480475638723,
"debt_to_equity_ratio": 0.7691691637193476,
"profit_margin": 0.24748952493426826,
"quarter": 1,
"return_on_assets": 0.18692326374354515,
"return_on_equity": 0.2786185799019876
},
{
"asset_turnover_ratio": 0.7674207995674763,
"current_ratio": 1.6811267140787147,
"debt_to_equity_ratio": 0.7391759393181718,
"profit_margin": 0.25047997305767356,
"quarter": 2,
"return_on_assets": 0.19222354119955978,
"return_on_equity": 0.28040929093586087
},
{
"asset_turnover_ratio": 0.7797595320449713,
"current_ratio": 1.2327113125794686,
"debt_to_equity_ratio": 0.718168771226562,
"profit_margin": 0.24416101904972715,
"quarter": 3,
"return_on_assets": 0.19038688195783857,
"return_on_equity": 0.2747987229942793
},
{
"asset_turnover_ratio": 0.7922965453224422,
"current_ratio": 1.0656801667162035,
"debt_to_equity_ratio": 0.6812932014498673,
"profit_margin": 0.259645185432046,
"quarter": 4,
"return_on_assets": 0.20571598342741493,
"return_on_equity": 0.2868576755388993
}
],
"income_statement": [
{
"depreciation": 377097,
"expenses": 6758624,
"income_tax": 648080,
"marketing_expense": 1185212,
"net_income": 3084035,
"net_profit": 2435955,
"operational_expense": 3850797,
"product_revenue": 3739452,
"quarter": 1,
"rd_expense": 710362,
"revenue": 9842659,
"salaries_expense": 2846019,
"service_revenue": 6103207
},
{
"depreciation": 643660,
"expenses": 7055016,
"income_tax": 694363,
"marketing_expense": 755563,
"net_income": 3284106,
"net_profit": 2589743,
"operational_expense": 4779785,
"product_revenue": 2749826,
"quarter": 2,
"rd_expense": 1221338,
"revenue": 10339122,
"salaries_expense": 3502325,
"service_revenue": 7589296
},
{
"depreciation": 664054,
"expenses": 7364406,
"income_tax": 844480,
"marketing_expense": 1165070,
"net_income": 3496222,
"net_profit": 2651742,
"operational_expense": 5099326,
"product_revenue": 3342953,
"quarter": 3,
"rd_expense": 1006647,
"revenue": 10860628,
"salaries_expense": 3254329,
"service_revenue": 7517675
},
{
"depreciation": 677357,
"expenses": 7687364,
"income_tax": 758928,
"marketing_expense": 1008749,
"net_income": 3721074,
"net_profit": 2962146,
"operational_expense": 4666103,
"product_revenue": 2977200,
"quarter": 4,
"rd_expense": 1202842,
"revenue": 11408438,
"salaries_expense": 2509733,
"service_revenue": 8431238
}
],
"market_conditions": {
"gdp_growth": [
0.04342788108107627,
0.03717702997687345,
0.04939374187083235,
0.03638891111456209
],
"inflation_rate": [
0.005685068403395055,
0.008125946305903343,
0.009812841936779731,
0.006267529629022889
],
"interest_rate": [
0.022919958308522455,
0.024638910977737277,
0.02143806440357791,
0.015041908347096216
],
"year": 2009
},
"random_event": null,
"year": 2009
},
{
"advertising_kpis": [
{
"average_project_size": 75681,
"billable_hours_per_employee": 101,
"client_concentration": 0.27,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.69,
"gross_billings": 9737086,
"net_revenue": 8711087,
"new_client_acquisition": 1,
"organic_growth": 0.02,
"quarter": 1,
"revenue_per_employee": 9287
},
{
"average_project_size": 122415,
"billable_hours_per_employee": 156,
"client_concentration": 0.26,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.75,
"gross_billings": 11198744,
"net_revenue": 9121120,
"new_client_acquisition": 3,
"organic_growth": 0.06,
"quarter": 2,
"revenue_per_employee": 9724
},
{
"average_project_size": 145772,
"billable_hours_per_employee": 128,
"client_concentration": 0.11,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.73,
"gross_billings": 11377129,
"net_revenue": 9550453,
"new_client_acquisition": 4,
"organic_growth": 0.08,
"quarter": 3,
"revenue_per_employee": 10182
},
{
"average_project_size": 61589,
"billable_hours_per_employee": 86,
"client_concentration": 0.35,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.8,
"gross_billings": 12107641,
"net_revenue": 9999995,
"new_client_acquisition": 1,
"organic_growth": 0.08,
"quarter": 4,
"revenue_per_employee": 10661
}
],
"balance_sheet": [
{
"assets": 9693879,
"current_assets": 3242406,
"current_liabilities": 3206753,
"equity": 6131550,
"fixed_assets": 6451473,
"liabilities": 5544886,
"long_term_liabilities": 2338133,
"quarter": 1
},
{
"assets": 9980643,
"current_assets": 4542948,
"current_liabilities": 3256003,
"equity": 6542428,
"fixed_assets": 5437695,
"liabilities": 5604962,
"long_term_liabilities": 2348959,
"quarter": 2
},
{
"assets": 10275889,
"current_assets": 4497175,
"current_liabilities": 2638227,
"equity": 6796236,
"fixed_assets": 5778714,
"liabilities": 5665689,
"long_term_liabilities": 3027462,
"quarter": 3
},
{
"assets": 10579869,
"current_assets": 3941193,
"current_liabilities": 2893680,
"equity": 7283204,
"fixed_assets": 6638676,
"liabilities": 5727074,
"long_term_liabilities": 2833394,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 84118,
"financing_cash_flow": -65588,
"investing_cash_flow": -276079,
"net_cash_flow": 2038051,
"operating_cash_flow": 2295566,
"quarter": 1
},
{
"change_in_working_capital": -66994,
"financing_cash_flow": 146311,
"investing_cash_flow": -291050,
"net_cash_flow": 1946627,
"operating_cash_flow": 2539951,
"quarter": 2
},
{
"change_in_working_capital": 65184,
"financing_cash_flow": 170530,
"investing_cash_flow": -420090,
"net_cash_flow": 2164492,
"operating_cash_flow": 2713741,
"quarter": 3
},
{
"change_in_working_capital": -38709,
"financing_cash_flow": -111236,
"investing_cash_flow": -248232,
"net_cash_flow": 2638165,
"operating_cash_flow": 3046021,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8986172614698409,
"current_ratio": 1.011118099834942,
"debt_to_equity_ratio": 0.9043204409977901,
"profit_margin": 0.2275900814674449,
"quarter": 1,
"return_on_assets": 0.2045163757459733,
"return_on_equity": 0.3233370028785544
},
{
"asset_turnover_ratio": 0.9138809994506366,
"current_ratio": 1.3952530142017683,
"debt_to_equity_ratio": 0.8567097719684497,
"profit_margin": 0.23755273475187258,
"quarter": 2,
"return_on_assets": 0.21709493065727328,
"return_on_equity": 0.33118392743489117
},
{
"asset_turnover_ratio": 0.9294040642128384,
"current_ratio": 1.7046201862083892,
"debt_to_equity_ratio": 0.8336510091762558,
"profit_margin": 0.22889343573545673,
"quarter": 3,
"return_on_assets": 0.21273448944417364,
"return_on_equity": 0.32165392726209036
},
{
"asset_turnover_ratio": 0.9451908147444926,
"current_ratio": 1.3620002902877997,
"debt_to_equity_ratio": 0.7863399130382727,
"profit_margin": 0.24304102152051077,
"quarter": 4,
"return_on_assets": 0.22972014114730532,
"return_on_equity": 0.33370052520841104
}
],
"income_statement": [
{
"depreciation": 313009,
"expenses": 5886452,
"income_tax": 842078,
"marketing_expense": 777273,
"net_income": 2824635,
"net_profit": 1982557,
"operational_expense": 3277942,
"product_revenue": 2459212,
"quarter": 1,
"rd_expense": 1137631,
"revenue": 8711087,
"salaries_expense": 2121485,
"service_revenue": 6251875
},
{
"depreciation": 373204,
"expenses": 6172128,
"income_tax": 782245,
"marketing_expense": 628220,
"net_income": 2948992,
"net_profit": 2166747,
"operational_expense": 3452762,
"product_revenue": 3510223,
"quarter": 2,
"rd_expense": 690238,
"revenue": 9121120,
"salaries_expense": 2279388,
"service_revenue": 5610897
},
{
"depreciation": 527705,
"expenses": 6471668,
"income_tax": 892749,
"marketing_expense": 991703,
"net_income": 3078785,
"net_profit": 2186036,
"operational_expense": 4370698,
"product_revenue": 2894692,
"quarter": 3,
"rd_expense": 988263,
"revenue": 9550453,
"salaries_expense": 3044871,
"service_revenue": 6655761
},
{
"depreciation": 615612,
"expenses": 6785746,
"income_tax": 783840,
"marketing_expense": 1059330,
"net_income": 3214249,
"net_profit": 2430409,
"operational_expense": 4588543,
"product_revenue": 2773491,
"quarter": 4,
"rd_expense": 803984,
"revenue": 9999995,
"salaries_expense": 2486578,
"service_revenue": 7226504
}
],
"market_conditions": {
"gdp_growth": [
0.052463095209801476,
0.06016154690830077,
0.04986399341608395,
0.06319986452302775
],
"inflation_rate": [
0.010296216074315863,
0.004087968610535791,
0.005268428642697203,
0.0012231587110363264
],
"interest_rate": [
0.0156583682423623,
0.014954840910186583,
0.022033755264659744,
0.01622126459445561
],
"year": 2010
},
"random_event": {
"description": "Choi Group Industry Recognition in 2010",
"impact": 0.02,
"type": "Industry Recognition"
},
"year": 2010
},
{
"advertising_kpis": [
{
"average_project_size": 127375,
"billable_hours_per_employee": 85,
"client_concentration": 0.36,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.66,
"gross_billings": 14719115,
"net_revenue": 11417731,
"new_client_acquisition": 3,
"organic_growth": 0.02,
"quarter": 1,
"revenue_per_employee": 12172
},
{
"average_project_size": 102957,
"billable_hours_per_employee": 80,
"client_concentration": 0.24,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.64,
"gross_billings": 14384496,
"net_revenue": 11849123,
"new_client_acquisition": 4,
"organic_growth": 0.11,
"quarter": 2,
"revenue_per_employee": 12632
},
{
"average_project_size": 82055,
"billable_hours_per_employee": 148,
"client_concentration": 0.19,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.67,
"gross_billings": 15574143,
"net_revenue": 12296814,
"new_client_acquisition": 3,
"organic_growth": 0.01,
"quarter": 3,
"revenue_per_employee": 13110
},
{
"average_project_size": 182503,
"billable_hours_per_employee": 88,
"client_concentration": 0.21,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.65,
"gross_billings": 15729422,
"net_revenue": 12761421,
"new_client_acquisition": 5,
"organic_growth": 0.02,
"quarter": 4,
"revenue_per_employee": 13605
}
],
"balance_sheet": [
{
"assets": 12474504,
"current_assets": 3828283,
"current_liabilities": 3314693,
"equity": 8346612,
"fixed_assets": 8646221,
"liabilities": 5962716,
"long_term_liabilities": 2648023,
"quarter": 1
},
{
"assets": 12790704,
"current_assets": 5241478,
"current_liabilities": 3521248,
"equity": 8581327,
"fixed_assets": 7549226,
"liabilities": 6076429,
"long_term_liabilities": 2555181,
"quarter": 2
},
{
"assets": 13114919,
"current_assets": 4911802,
"current_liabilities": 2488362,
"equity": 9129006,
"fixed_assets": 8203117,
"liabilities": 6192310,
"long_term_liabilities": 3703948,
"quarter": 3
},
{
"assets": 13447352,
"current_assets": 4339400,
"current_liabilities": 3681197,
"equity": 9248639,
"fixed_assets": 9107952,
"liabilities": 6310401,
"long_term_liabilities": 2629204,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -93927,
"financing_cash_flow": -172528,
"investing_cash_flow": -296378,
"net_cash_flow": 2357338,
"operating_cash_flow": 2597907,
"quarter": 1
},
{
"change_in_working_capital": -58261,
"financing_cash_flow": 105336,
"investing_cash_flow": -262155,
"net_cash_flow": 2078878,
"operating_cash_flow": 2441535,
"quarter": 2
},
{
"change_in_working_capital": -55576,
"financing_cash_flow": -178825,
"investing_cash_flow": -210266,
"net_cash_flow": 2680410,
"operating_cash_flow": 2924958,
"quarter": 3
},
{
"change_in_working_capital": 8544,
"financing_cash_flow": -111680,
"investing_cash_flow": -446742,
"net_cash_flow": 2310464,
"operating_cash_flow": 2712042,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9152853692619762,
"current_ratio": 1.154943459318857,
"debt_to_equity_ratio": 0.7143875862445744,
"profit_margin": 0.16069952952999156,
"quarter": 1,
"return_on_assets": 0.14708592822608418,
"return_on_equity": 0.2198285963214775
},
{
"asset_turnover_ratio": 0.926385521860251,
"current_ratio": 1.488528498986723,
"debt_to_equity_ratio": 0.7080989921488833,
"profit_margin": 0.15756879222200665,
"quarter": 2,
"return_on_assets": 0.14596944781147309,
"return_on_equity": 0.21757147816415806
},
{
"asset_turnover_ratio": 0.9376202780970283,
"current_ratio": 1.9739097446432634,
"debt_to_equity_ratio": 0.6783115270161943,
"profit_margin": 0.1794283462366756,
"quarter": 3,
"return_on_assets": 0.16823565589692166,
"return_on_equity": 0.2416908259234357
},
{
"asset_turnover_ratio": 0.9489913701968983,
"current_ratio": 1.1788013518428924,
"debt_to_equity_ratio": 0.6823059046850029,
"profit_margin": 0.16547436214195896,
"quarter": 4,
"return_on_assets": 0.15703374166155537,
"return_on_equity": 0.22832418910501318
}
],
"income_statement": [
{
"depreciation": 763083,
"expenses": 8908246,
"income_tax": 674661,
"marketing_expense": 1216567,
"net_income": 2509485,
"net_profit": 1834824,
"operational_expense": 4584009,
"product_revenue": 4370031,
"quarter": 1,
"rd_expense": 1702863,
"revenue": 11417731,
"salaries_expense": 3963058,
"service_revenue": 7047700
},
{
"depreciation": 574483,
"expenses": 9183188,
"income_tax": 798883,
"marketing_expense": 1757913,
"net_income": 2665935,
"net_profit": 1867052,
"operational_expense": 5695876,
"product_revenue": 3494309,
"quarter": 2,
"rd_expense": 1154969,
"revenue": 11849123,
"salaries_expense": 4259333,
"service_revenue": 8354814
},
{
"depreciation": 718561,
"expenses": 9466615,
"income_tax": 623802,
"marketing_expense": 996278,
"net_income": 2830199,
"net_profit": 2206397,
"operational_expense": 6304764,
"product_revenue": 3060898,
"quarter": 3,
"rd_expense": 1253186,
"revenue": 12296814,
"salaries_expense": 2948766,
"service_revenue": 9235916
},
{
"depreciation": 600354,
"expenses": 9758791,
"income_tax": 890942,
"marketing_expense": 1128271,
"net_income": 3002630,
"net_profit": 2111688,
"operational_expense": 5102371,
"product_revenue": 3280653,
"quarter": 4,
"rd_expense": 1321258,
"revenue": 12761421,
"salaries_expense": 3226571,
"service_revenue": 9480768
}
],
"market_conditions": {
"gdp_growth": [
0.05311067718458712,
0.047538646608642515,
0.05538260894128199,
0.05977542972186122
],
"inflation_rate": [
0.0008377938349753318,
0.004177652195621096,
0.0005608358326344648,
0.0022790327326188027
],
"interest_rate": [
0.017384578721975012,
0.01251422205862018,
0.012443920206972213,
0.013991600317551076
],
"year": 2011
},
"random_event": null,
"year": 2011
}
] |
{
"advertising_type": "Social Media Campaigns",
"financial_health": "Poor",
"founding_year": 1996,
"industry": "Advertising",
"location": "South Jacob",
"name": "Hansen-Jordan",
"num_employees": 897,
"region": "Latin America",
"revenue_size": "Small",
"website": "www.hansen-jordan.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 101213,
"billable_hours_per_employee": 160,
"client_concentration": 0.4,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.7,
"gross_billings": 3803706,
"net_revenue": 3076151,
"new_client_acquisition": 4,
"organic_growth": -0.03,
"quarter": 1,
"revenue_per_employee": 3429
},
{
"average_project_size": 107647,
"billable_hours_per_employee": 85,
"client_concentration": 0.29,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.8,
"gross_billings": 3812888,
"net_revenue": 3025186,
"new_client_acquisition": 5,
"organic_growth": -0.01,
"quarter": 2,
"revenue_per_employee": 3373
},
{
"average_project_size": 62729,
"billable_hours_per_employee": 115,
"client_concentration": 0.4,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.64,
"gross_billings": 3712557,
"net_revenue": 2975067,
"new_client_acquisition": 5,
"organic_growth": -0.01,
"quarter": 3,
"revenue_per_employee": 3317
},
{
"average_project_size": 125336,
"billable_hours_per_employee": 154,
"client_concentration": 0.21,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.73,
"gross_billings": 3332269,
"net_revenue": 2925777,
"new_client_acquisition": 3,
"organic_growth": 0.14,
"quarter": 4,
"revenue_per_employee": 3262
}
],
"balance_sheet": [
{
"assets": 3351224,
"current_assets": 1573433,
"current_liabilities": 744579,
"equity": 2271941,
"fixed_assets": 1777791,
"liabilities": 1732489,
"long_term_liabilities": 987910,
"quarter": 1
},
{
"assets": 3448366,
"current_assets": 1426168,
"current_liabilities": 915177,
"equity": 2388405,
"fixed_assets": 2022198,
"liabilities": 1767015,
"long_term_liabilities": 851838,
"quarter": 2
},
{
"assets": 3548324,
"current_assets": 1626266,
"current_liabilities": 774248,
"equity": 2446762,
"fixed_assets": 1922058,
"liabilities": 1802229,
"long_term_liabilities": 1027981,
"quarter": 3
},
{
"assets": 3651180,
"current_assets": 1721628,
"current_liabilities": 874201,
"equity": 2473471,
"fixed_assets": 1929552,
"liabilities": 1838145,
"long_term_liabilities": 963944,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -58965,
"financing_cash_flow": -88805,
"investing_cash_flow": -496609,
"net_cash_flow": 560850,
"operating_cash_flow": 838082,
"quarter": 1
},
{
"change_in_working_capital": -59622,
"financing_cash_flow": -19098,
"investing_cash_flow": -310952,
"net_cash_flow": 725466,
"operating_cash_flow": 911385,
"quarter": 2
},
{
"change_in_working_capital": 37729,
"financing_cash_flow": 167062,
"investing_cash_flow": -283878,
"net_cash_flow": 358962,
"operating_cash_flow": 814153,
"quarter": 3
},
{
"change_in_working_capital": 44534,
"financing_cash_flow": 157013,
"investing_cash_flow": -172250,
"net_cash_flow": 599974,
"operating_cash_flow": 771685,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9179186470376197,
"current_ratio": 2.1131847661564453,
"debt_to_equity_ratio": 0.7625589749029574,
"profit_margin": 0.21234523272752215,
"quarter": 1,
"return_on_assets": 0.19491564873013562,
"return_on_equity": 0.28751010699661655
},
{
"asset_turnover_ratio": 0.8772810078744542,
"current_ratio": 1.5583521001948257,
"debt_to_equity_ratio": 0.7398305563754891,
"profit_margin": 0.23372248846847765,
"quarter": 2,
"return_on_assets": 0.20504030024655157,
"return_on_equity": 0.29603605753630563
},
{
"asset_turnover_ratio": 0.8384428817661521,
"current_ratio": 2.1004458519750777,
"debt_to_equity_ratio": 0.7365771578927579,
"profit_margin": 0.2355130153371336,
"quarter": 3,
"return_on_assets": 0.19746421127270228,
"return_on_equity": 0.28636499994686854
},
{
"asset_turnover_ratio": 0.8013236816590801,
"current_ratio": 1.9693731761917455,
"debt_to_equity_ratio": 0.743143946300563,
"profit_margin": 0.2257301222888826,
"quarter": 4,
"return_on_assets": 0.18088289265388177,
"return_on_equity": 0.2670077797556551
}
],
"income_statement": [
{
"depreciation": 184876,
"expenses": 2144448,
"income_tax": 278497,
"marketing_expense": 226704,
"net_income": 931703,
"net_profit": 653206,
"operational_expense": 1266339,
"product_revenue": 793507,
"quarter": 1,
"rd_expense": 278819,
"revenue": 3076151,
"salaries_expense": 868143,
"service_revenue": 2282644
},
{
"depreciation": 204331,
"expenses": 2109604,
"income_tax": 208528,
"marketing_expense": 372511,
"net_income": 915582,
"net_profit": 707054,
"operational_expense": 1156856,
"product_revenue": 1005357,
"quarter": 2,
"rd_expense": 359205,
"revenue": 3025186,
"salaries_expense": 741578,
"service_revenue": 2019829
},
{
"depreciation": 113486,
"expenses": 2075327,
"income_tax": 199073,
"marketing_expense": 211504,
"net_income": 899740,
"net_profit": 700667,
"operational_expense": 1155503,
"product_revenue": 904601,
"quarter": 3,
"rd_expense": 273028,
"revenue": 2975067,
"salaries_expense": 745063,
"service_revenue": 2070466
},
{
"depreciation": 111249,
"expenses": 2041606,
"income_tax": 223735,
"marketing_expense": 324564,
"net_income": 884171,
"net_profit": 660436,
"operational_expense": 1286820,
"product_revenue": 601255,
"quarter": 4,
"rd_expense": 316850,
"revenue": 2925777,
"salaries_expense": 831108,
"service_revenue": 2324522
}
],
"market_conditions": {
"gdp_growth": [
0.016685778319094752,
0.013582783827155203,
0.012749398663013028,
0.021231198321783974
],
"inflation_rate": [
0.015621432060188789,
0.009404219657326362,
0.009507345280376906,
0.012448639988037039
],
"interest_rate": [
0.027518097475539356,
0.026134631088814,
0.028385199998467038,
0.027740353187301326
],
"year": 1996
},
"random_event": {
"description": "Hansen-Jordan Award Nomination in 1996",
"impact": -0.05,
"type": "Award Nomination"
},
"year": 1996
},
{
"advertising_kpis": [
{
"average_project_size": 71729,
"billable_hours_per_employee": 108,
"client_concentration": 0.34,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.78,
"gross_billings": 3701591,
"net_revenue": 3288583,
"new_client_acquisition": 5,
"organic_growth": 0.05,
"quarter": 1,
"revenue_per_employee": 3666
},
{
"average_project_size": 194048,
"billable_hours_per_employee": 147,
"client_concentration": 0.22,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.67,
"gross_billings": 3860807,
"net_revenue": 3237525,
"new_client_acquisition": 3,
"organic_growth": -0.02,
"quarter": 2,
"revenue_per_employee": 3609
},
{
"average_project_size": 59611,
"billable_hours_per_employee": 135,
"client_concentration": 0.19,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.65,
"gross_billings": 3916723,
"net_revenue": 3187259,
"new_client_acquisition": 5,
"organic_growth": 0.1,
"quarter": 3,
"revenue_per_employee": 3553
},
{
"average_project_size": 50390,
"billable_hours_per_employee": 115,
"client_concentration": 0.38,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.77,
"gross_billings": 3465181,
"net_revenue": 3137774,
"new_client_acquisition": 3,
"organic_growth": -0.02,
"quarter": 4,
"revenue_per_employee": 3498
}
],
"balance_sheet": [
{
"assets": 3575075,
"current_assets": 1355204,
"current_liabilities": 969126,
"equity": 2450245,
"fixed_assets": 2219871,
"liabilities": 1931932,
"long_term_liabilities": 962806,
"quarter": 1
},
{
"assets": 3621012,
"current_assets": 1700694,
"current_liabilities": 910320,
"equity": 2438772,
"fixed_assets": 1920318,
"liabilities": 1983594,
"long_term_liabilities": 1073274,
"quarter": 2
},
{
"assets": 3667538,
"current_assets": 1282124,
"current_liabilities": 1167149,
"equity": 2443669,
"fixed_assets": 2385414,
"liabilities": 2036637,
"long_term_liabilities": 869488,
"quarter": 3
},
{
"assets": 3714663,
"current_assets": 1438297,
"current_liabilities": 918122,
"equity": 2389938,
"fixed_assets": 2276366,
"liabilities": 2091098,
"long_term_liabilities": 1172976,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 17783,
"financing_cash_flow": 2146,
"investing_cash_flow": -393930,
"net_cash_flow": 760373,
"operating_cash_flow": 926232,
"quarter": 1
},
{
"change_in_working_capital": -35031,
"financing_cash_flow": -143288,
"investing_cash_flow": -245940,
"net_cash_flow": 882455,
"operating_cash_flow": 941879,
"quarter": 2
},
{
"change_in_working_capital": 83582,
"financing_cash_flow": -53794,
"investing_cash_flow": -140176,
"net_cash_flow": 743201,
"operating_cash_flow": 942093,
"quarter": 3
},
{
"change_in_working_capital": 42793,
"financing_cash_flow": -98452,
"investing_cash_flow": -124270,
"net_cash_flow": 961165,
"operating_cash_flow": 956450,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9198640587959693,
"current_ratio": 1.3983775071559323,
"debt_to_equity_ratio": 0.7884648269866891,
"profit_margin": 0.24542546136132187,
"quarter": 1,
"return_on_assets": 0.2257580610196989,
"return_on_equity": 0.329396448110291
},
{
"asset_turnover_ratio": 0.8940939715195642,
"current_ratio": 1.8682375428420774,
"debt_to_equity_ratio": 0.8133577062554433,
"profit_margin": 0.2475205596867978,
"quarter": 2,
"return_on_assets": 0.22130664024311436,
"return_on_equity": 0.328589142404456
},
{
"asset_turnover_ratio": 0.8690459376290034,
"current_ratio": 1.0985092734518043,
"debt_to_equity_ratio": 0.8334340698351537,
"profit_margin": 0.25500531961789114,
"quarter": 3,
"return_on_assets": 0.22161133708771388,
"return_on_equity": 0.33260151027000795
},
{
"asset_turnover_ratio": 0.8446995057155925,
"current_ratio": 1.566564138534966,
"debt_to_equity_ratio": 0.8749590993573891,
"profit_margin": 0.24424098102667688,
"quarter": 4,
"return_on_assets": 0.20631023594872536,
"return_on_equity": 0.32066647754042155
}
],
"income_statement": [
{
"depreciation": 119130,
"expenses": 2179895,
"income_tax": 301586,
"marketing_expense": 347933,
"net_income": 1108688,
"net_profit": 807102,
"operational_expense": 1483287,
"product_revenue": 1030618,
"quarter": 1,
"rd_expense": 365395,
"revenue": 3288583,
"salaries_expense": 752470,
"service_revenue": 2257965
},
{
"depreciation": 140525,
"expenses": 2142725,
"income_tax": 293446,
"marketing_expense": 335096,
"net_income": 1094800,
"net_profit": 801354,
"operational_expense": 1355517,
"product_revenue": 948546,
"quarter": 2,
"rd_expense": 370971,
"revenue": 3237525,
"salaries_expense": 957488,
"service_revenue": 2288979
},
{
"depreciation": 129325,
"expenses": 2106189,
"income_tax": 268302,
"marketing_expense": 332085,
"net_income": 1081070,
"net_profit": 812768,
"operational_expense": 1291782,
"product_revenue": 789948,
"quarter": 3,
"rd_expense": 291337,
"revenue": 3187259,
"salaries_expense": 660695,
"service_revenue": 2397311
},
{
"depreciation": 190077,
"expenses": 2070276,
"income_tax": 301125,
"marketing_expense": 410964,
"net_income": 1067498,
"net_profit": 766373,
"operational_expense": 1263193,
"product_revenue": 647163,
"quarter": 4,
"rd_expense": 218015,
"revenue": 3137774,
"salaries_expense": 651861,
"service_revenue": 2490611
}
],
"market_conditions": {
"gdp_growth": [
0.009765690971839769,
0.020145443030963935,
0.021193601980862932,
0.022840707329070557
],
"inflation_rate": [
0.01623659100628299,
0.015286062033800316,
0.014201101301665736,
0.008804229333478065
],
"interest_rate": [
0.04091302078165273,
0.037748970713873,
0.040313725545916355,
0.0403472223605454
],
"year": 1997
},
"random_event": null,
"year": 1997
},
{
"advertising_kpis": [
{
"average_project_size": 142870,
"billable_hours_per_employee": 94,
"client_concentration": 0.29,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.64,
"gross_billings": 5042665,
"net_revenue": 4517923,
"new_client_acquisition": 3,
"organic_growth": 0.04,
"quarter": 1,
"revenue_per_employee": 5037
},
{
"average_project_size": 99802,
"billable_hours_per_employee": 124,
"client_concentration": 0.3,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.76,
"gross_billings": 5084083,
"net_revenue": 4399270,
"new_client_acquisition": 1,
"organic_growth": 0.1,
"quarter": 2,
"revenue_per_employee": 4904
},
{
"average_project_size": 177359,
"billable_hours_per_employee": 125,
"client_concentration": 0.25,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.73,
"gross_billings": 5224017,
"net_revenue": 4283733,
"new_client_acquisition": 4,
"organic_growth": 0.05,
"quarter": 3,
"revenue_per_employee": 4776
},
{
"average_project_size": 156425,
"billable_hours_per_employee": 137,
"client_concentration": 0.34,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.77,
"gross_billings": 5167809,
"net_revenue": 4171231,
"new_client_acquisition": 1,
"organic_growth": 0,
"quarter": 4,
"revenue_per_employee": 4650
}
],
"balance_sheet": [
{
"assets": 4956982,
"current_assets": 2207887,
"current_liabilities": 1121338,
"equity": 3572484,
"fixed_assets": 2749095,
"liabilities": 2349060,
"long_term_liabilities": 1227722,
"quarter": 1
},
{
"assets": 5030169,
"current_assets": 2031029,
"current_liabilities": 1392484,
"equity": 3616621,
"fixed_assets": 2999140,
"liabilities": 2402584,
"long_term_liabilities": 1010100,
"quarter": 2
},
{
"assets": 5104436,
"current_assets": 2538748,
"current_liabilities": 1053829,
"equity": 3569123,
"fixed_assets": 2565688,
"liabilities": 2457328,
"long_term_liabilities": 1403499,
"quarter": 3
},
{
"assets": 5179800,
"current_assets": 2566721,
"current_liabilities": 1214713,
"equity": 3568296,
"fixed_assets": 2613079,
"liabilities": 2513319,
"long_term_liabilities": 1298606,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 53921,
"financing_cash_flow": -198569,
"investing_cash_flow": -404831,
"net_cash_flow": 1166415,
"operating_cash_flow": 1199442,
"quarter": 1
},
{
"change_in_working_capital": 59627,
"financing_cash_flow": -162798,
"investing_cash_flow": -239446,
"net_cash_flow": 963660,
"operating_cash_flow": 1169400,
"quarter": 2
},
{
"change_in_working_capital": -85803,
"financing_cash_flow": -110952,
"investing_cash_flow": -318857,
"net_cash_flow": 1086816,
"operating_cash_flow": 1121347,
"quarter": 3
},
{
"change_in_working_capital": -20130,
"financing_cash_flow": -82079,
"investing_cash_flow": -379894,
"net_cash_flow": 1053139,
"operating_cash_flow": 1067901,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9114261459896364,
"current_ratio": 1.9689754561069008,
"debt_to_equity_ratio": 0.6575424830454104,
"profit_margin": 0.2134967771695091,
"quarter": 1,
"return_on_assets": 0.19458654479681387,
"return_on_equity": 0.26999757031801963
},
{
"asset_turnover_ratio": 0.8745769774335613,
"current_ratio": 1.4585654126007912,
"debt_to_equity_ratio": 0.6643173282464488,
"profit_margin": 0.22481820847549708,
"quarter": 2,
"return_on_assets": 0.1966208292405285,
"return_on_equity": 0.27346962814184844
},
{
"asset_turnover_ratio": 0.8392176922190816,
"current_ratio": 2.4090701622369473,
"debt_to_equity_ratio": 0.6884963056750916,
"profit_margin": 0.21523633709197096,
"quarter": 3,
"return_on_assets": 0.18063014209601216,
"return_on_equity": 0.25833096813979234
},
{
"asset_turnover_ratio": 0.805288042009344,
"current_ratio": 2.1130266984876265,
"debt_to_equity_ratio": 0.7043471169432133,
"profit_margin": 0.21619876722243386,
"quarter": 4,
"return_on_assets": 0.1741022819413877,
"return_on_equity": 0.2527298744274578
}
],
"income_statement": [
{
"depreciation": 234880,
"expenses": 3197447,
"income_tax": 355914,
"marketing_expense": 522202,
"net_income": 1320476,
"net_profit": 964562,
"operational_expense": 1602972,
"product_revenue": 1400173,
"quarter": 1,
"rd_expense": 373006,
"revenue": 4517923,
"salaries_expense": 1258547,
"service_revenue": 3117750
},
{
"depreciation": 180364,
"expenses": 3121975,
"income_tax": 288259,
"marketing_expense": 432536,
"net_income": 1277295,
"net_profit": 989036,
"operational_expense": 2021150,
"product_revenue": 1742880,
"quarter": 2,
"rd_expense": 480889,
"revenue": 4399270,
"salaries_expense": 1551061,
"service_revenue": 2656390
},
{
"depreciation": 199332,
"expenses": 3048285,
"income_tax": 313433,
"marketing_expense": 603269,
"net_income": 1235448,
"net_profit": 922015,
"operational_expense": 1544290,
"product_revenue": 910955,
"quarter": 3,
"rd_expense": 357782,
"revenue": 4283733,
"salaries_expense": 1311600,
"service_revenue": 3372778
},
{
"depreciation": 166086,
"expenses": 2976334,
"income_tax": 293082,
"marketing_expense": 373812,
"net_income": 1194897,
"net_profit": 901815,
"operational_expense": 1980160,
"product_revenue": 1013717,
"quarter": 4,
"rd_expense": 388587,
"revenue": 4171231,
"salaries_expense": 1398894,
"service_revenue": 3157514
}
],
"market_conditions": {
"gdp_growth": [
0.012131763705900994,
0.008173246129500301,
0.007996331129967725,
0.007358775281460329
],
"inflation_rate": [
0.020085147124603873,
0.017212523607481076,
0.02365558995306952,
0.020106598347474563
],
"interest_rate": [
0.03995678228052498,
0.04158960571696803,
0.03796025217038901,
0.04102759011931413
],
"year": 1998
},
"random_event": {
"description": "Hansen-Jordan Introduction of New Service in 1998",
"impact": 0.01,
"type": "Introduction of New Service"
},
"year": 1998
},
{
"advertising_kpis": [
{
"average_project_size": 78689,
"billable_hours_per_employee": 111,
"client_concentration": 0.29,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.64,
"gross_billings": 901216,
"net_revenue": 714512,
"new_client_acquisition": 1,
"organic_growth": 0.09,
"quarter": 1,
"revenue_per_employee": 797
},
{
"average_project_size": 88926,
"billable_hours_per_employee": 152,
"client_concentration": 0.39,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.61,
"gross_billings": 848898,
"net_revenue": 716866,
"new_client_acquisition": 5,
"organic_growth": 0.11,
"quarter": 2,
"revenue_per_employee": 799
},
{
"average_project_size": 109427,
"billable_hours_per_employee": 127,
"client_concentration": 0.24,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.75,
"gross_billings": 812229,
"net_revenue": 719228,
"new_client_acquisition": 4,
"organic_growth": -0.05,
"quarter": 3,
"revenue_per_employee": 802
},
{
"average_project_size": 186691,
"billable_hours_per_employee": 145,
"client_concentration": 0.3,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.66,
"gross_billings": 878289,
"net_revenue": 721598,
"new_client_acquisition": 4,
"organic_growth": 0,
"quarter": 4,
"revenue_per_employee": 804
}
],
"balance_sheet": [
{
"assets": 813198,
"current_assets": 356228,
"current_liabilities": 231659,
"equity": 601920,
"fixed_assets": 456970,
"liabilities": 421931,
"long_term_liabilities": 190272,
"quarter": 1
},
{
"assets": 832067,
"current_assets": 302544,
"current_liabilities": 239108,
"equity": 623945,
"fixed_assets": 529523,
"liabilities": 432450,
"long_term_liabilities": 193342,
"quarter": 2
},
{
"assets": 851374,
"current_assets": 377842,
"current_liabilities": 264889,
"equity": 625816,
"fixed_assets": 473532,
"liabilities": 443231,
"long_term_liabilities": 178342,
"quarter": 3
},
{
"assets": 871130,
"current_assets": 321851,
"current_liabilities": 218821,
"equity": 631426,
"fixed_assets": 549279,
"liabilities": 454281,
"long_term_liabilities": 235460,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -40956,
"financing_cash_flow": 93885,
"investing_cash_flow": -431443,
"net_cash_flow": -113786,
"operating_cash_flow": 253380,
"quarter": 1
},
{
"change_in_working_capital": 65909,
"financing_cash_flow": -28120,
"investing_cash_flow": -375379,
"net_cash_flow": -220121,
"operating_cash_flow": 255443,
"quarter": 2
},
{
"change_in_working_capital": 87379,
"financing_cash_flow": -56140,
"investing_cash_flow": -210883,
"net_cash_flow": -59568,
"operating_cash_flow": 252861,
"quarter": 3
},
{
"change_in_working_capital": 9370,
"financing_cash_flow": -180675,
"investing_cash_flow": -169980,
"net_cash_flow": -58163,
"operating_cash_flow": 248224,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8786445613491425,
"current_ratio": 1.5377257089083525,
"debt_to_equity_ratio": 0.7009752126528442,
"profit_margin": 0.29482080077031597,
"quarter": 1,
"return_on_assets": 0.25904269316943723,
"return_on_equity": 0.34996843434343433
},
{
"asset_turnover_ratio": 0.861548408962259,
"current_ratio": 1.2653027083995516,
"debt_to_equity_ratio": 0.69308993581165,
"profit_margin": 0.3129287760892552,
"quarter": 2,
"return_on_assets": 0.2696032891582048,
"return_on_equity": 0.35953168949186226
},
{
"asset_turnover_ratio": 0.8447850181001534,
"current_ratio": 1.4264163479797198,
"debt_to_equity_ratio": 0.7082449154384036,
"profit_margin": 0.30264811714783074,
"quarter": 3,
"return_on_assets": 0.2556725951227075,
"return_on_equity": 0.34782268270545974
},
{
"asset_turnover_ratio": 0.828347089412602,
"current_ratio": 1.4708414640276757,
"debt_to_equity_ratio": 0.719452477408279,
"profit_margin": 0.29736362905662156,
"quarter": 4,
"return_on_assets": 0.24632029662622112,
"return_on_equity": 0.33982921197416643
}
],
"income_statement": [
{
"depreciation": 42727,
"expenses": 430558,
"income_tax": 73301,
"marketing_expense": 58912,
"net_income": 283954,
"net_profit": 210653,
"operational_expense": 269904,
"product_revenue": 174923,
"quarter": 1,
"rd_expense": 54999,
"revenue": 714512,
"salaries_expense": 190646,
"service_revenue": 539589
},
{
"depreciation": 31115,
"expenses": 429984,
"income_tax": 62554,
"marketing_expense": 47910,
"net_income": 286882,
"net_profit": 224328,
"operational_expense": 237605,
"product_revenue": 277442,
"quarter": 2,
"rd_expense": 61992,
"revenue": 716866,
"salaries_expense": 139842,
"service_revenue": 439424
},
{
"depreciation": 35188,
"expenses": 429411,
"income_tax": 72144,
"marketing_expense": 53239,
"net_income": 289817,
"net_profit": 217673,
"operational_expense": 248386,
"product_revenue": 232745,
"quarter": 3,
"rd_expense": 53934,
"revenue": 719228,
"salaries_expense": 171605,
"service_revenue": 486483
},
{
"depreciation": 33647,
"expenses": 428839,
"income_tax": 78182,
"marketing_expense": 62838,
"net_income": 292759,
"net_profit": 214577,
"operational_expense": 233525,
"product_revenue": 221604,
"quarter": 4,
"rd_expense": 49244,
"revenue": 721598,
"salaries_expense": 189675,
"service_revenue": 499994
}
],
"market_conditions": {
"gdp_growth": [
0.0158959120841937,
0.02417608712084321,
0.020663371047599105,
0.017015220356675912
],
"inflation_rate": [
0.011249917980655243,
0.01602941656277265,
0.00740817679883364,
0.009539828061560023
],
"interest_rate": [
0.0261518003280843,
0.019024901463681507,
0.018351311490955875,
0.020872097799542785
],
"year": 1999
},
"random_event": {
"description": "Hansen-Jordan Introduction of New Service in 1999",
"impact": 0.06,
"type": "Introduction of New Service"
},
"year": 1999
},
{
"advertising_kpis": [
{
"average_project_size": 143437,
"billable_hours_per_employee": 113,
"client_concentration": 0.4,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.73,
"gross_billings": 4565632,
"net_revenue": 4086780,
"new_client_acquisition": 3,
"organic_growth": 0.13,
"quarter": 1,
"revenue_per_employee": 4556
},
{
"average_project_size": 185519,
"billable_hours_per_employee": 94,
"client_concentration": 0.28,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.68,
"gross_billings": 4684919,
"net_revenue": 4052976,
"new_client_acquisition": 3,
"organic_growth": 0.01,
"quarter": 2,
"revenue_per_employee": 4518
},
{
"average_project_size": 105734,
"billable_hours_per_employee": 128,
"client_concentration": 0.11,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.74,
"gross_billings": 5204037,
"net_revenue": 4019453,
"new_client_acquisition": 3,
"organic_growth": 0.07,
"quarter": 3,
"revenue_per_employee": 4481
},
{
"average_project_size": 194254,
"billable_hours_per_employee": 109,
"client_concentration": 0.24,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.62,
"gross_billings": 4539580,
"net_revenue": 3986207,
"new_client_acquisition": 2,
"organic_growth": 0.12,
"quarter": 4,
"revenue_per_employee": 4444
}
],
"balance_sheet": [
{
"assets": 4168654,
"current_assets": 1582279,
"current_liabilities": 1084762,
"equity": 2772604,
"fixed_assets": 2586375,
"liabilities": 2257792,
"long_term_liabilities": 1173030,
"quarter": 1
},
{
"assets": 4307178,
"current_assets": 1490224,
"current_liabilities": 1260813,
"equity": 2854292,
"fixed_assets": 2816954,
"liabilities": 2310464,
"long_term_liabilities": 1049651,
"quarter": 2
},
{
"assets": 4450305,
"current_assets": 1570740,
"current_liabilities": 1362892,
"equity": 2931665,
"fixed_assets": 2879565,
"liabilities": 2364364,
"long_term_liabilities": 1001472,
"quarter": 3
},
{
"assets": 4598189,
"current_assets": 2119478,
"current_liabilities": 1304871,
"equity": 2959033,
"fixed_assets": 2478711,
"liabilities": 2419522,
"long_term_liabilities": 1114651,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 5421,
"financing_cash_flow": -19986,
"investing_cash_flow": -412014,
"net_cash_flow": 758361,
"operating_cash_flow": 1124180,
"quarter": 1
},
{
"change_in_working_capital": -33294,
"financing_cash_flow": -36409,
"investing_cash_flow": -385788,
"net_cash_flow": 836367,
"operating_cash_flow": 1127926,
"quarter": 2
},
{
"change_in_working_capital": 87034,
"financing_cash_flow": 90014,
"investing_cash_flow": -190412,
"net_cash_flow": 837220,
"operating_cash_flow": 1036892,
"quarter": 3
},
{
"change_in_working_capital": -75437,
"financing_cash_flow": -137115,
"investing_cash_flow": -390492,
"net_cash_flow": 747388,
"operating_cash_flow": 968392,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9803596076815202,
"current_ratio": 1.4586416190832643,
"debt_to_equity_ratio": 0.8143218432924427,
"profit_margin": 0.21086087335261502,
"quarter": 1,
"return_on_assets": 0.20671948307535237,
"return_on_equity": 0.31080601485102094
},
{
"asset_turnover_ratio": 0.940981775074074,
"current_ratio": 1.1819548180420094,
"debt_to_equity_ratio": 0.8094700892550587,
"profit_margin": 0.21159217325737928,
"quarter": 2,
"return_on_assets": 0.19910437878350976,
"return_on_equity": 0.30045209109649607
},
{
"asset_turnover_ratio": 0.9031859614116335,
"current_ratio": 1.1525051141249636,
"debt_to_equity_ratio": 0.80649187407156,
"profit_margin": 0.21040773458478057,
"quarter": 3,
"return_on_assets": 0.19003731204939886,
"return_on_equity": 0.28847907247246873
},
{
"asset_turnover_ratio": 0.8669080370554582,
"current_ratio": 1.624281633969948,
"debt_to_equity_ratio": 0.8176732060777964,
"profit_margin": 0.19576655201297877,
"quarter": 4,
"return_on_assets": 0.16971159732668667,
"return_on_equity": 0.26372331771899804
}
],
"income_statement": [
{
"depreciation": 262438,
"expenses": 2999513,
"income_tax": 225525,
"marketing_expense": 376625,
"net_income": 1087267,
"net_profit": 861742,
"operational_expense": 2025213,
"product_revenue": 1155106,
"quarter": 1,
"rd_expense": 353773,
"revenue": 4086780,
"salaries_expense": 943241,
"service_revenue": 2931674
},
{
"depreciation": 270348,
"expenses": 2973477,
"income_tax": 221921,
"marketing_expense": 312399,
"net_income": 1079499,
"net_profit": 857578,
"operational_expense": 1934698,
"product_revenue": 939580,
"quarter": 2,
"rd_expense": 574661,
"revenue": 4052976,
"salaries_expense": 1320892,
"service_revenue": 3113396
},
{
"depreciation": 191168,
"expenses": 2947667,
"income_tax": 226062,
"marketing_expense": 573499,
"net_income": 1071786,
"net_profit": 845724,
"operational_expense": 1626631,
"product_revenue": 1091462,
"quarter": 3,
"rd_expense": 481118,
"revenue": 4019453,
"salaries_expense": 1305795,
"service_revenue": 2927991
},
{
"depreciation": 188026,
"expenses": 2922081,
"income_tax": 283760,
"marketing_expense": 510342,
"net_income": 1064126,
"net_profit": 780366,
"operational_expense": 1796212,
"product_revenue": 1070988,
"quarter": 4,
"rd_expense": 292331,
"revenue": 3986207,
"salaries_expense": 1061974,
"service_revenue": 2915219
}
],
"market_conditions": {
"gdp_growth": [
0.02624029893170348,
0.028795578240140222,
0.0289647825615489,
0.029039389813252325
],
"inflation_rate": [
0.015795516437771922,
0.016095864765533048,
0.013398151211697892,
0.01842139677998773
],
"interest_rate": [
0.03843298791332664,
0.03474448639802679,
0.032438518434779566,
0.03945618857778277
],
"year": 2000
},
"random_event": {
"description": "Hansen-Jordan Expansion to New Market in 2000",
"impact": 0.06,
"type": "Expansion to New Market"
},
"year": 2000
},
{
"advertising_kpis": [
{
"average_project_size": 84341,
"billable_hours_per_employee": 135,
"client_concentration": 0.34,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.67,
"gross_billings": 1112872,
"net_revenue": 860617,
"new_client_acquisition": 1,
"organic_growth": 0.1,
"quarter": 1,
"revenue_per_employee": 959
},
{
"average_project_size": 69259,
"billable_hours_per_employee": 109,
"client_concentration": 0.35,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.78,
"gross_billings": 1083037,
"net_revenue": 863420,
"new_client_acquisition": 4,
"organic_growth": 0.04,
"quarter": 2,
"revenue_per_employee": 963
},
{
"average_project_size": 167265,
"billable_hours_per_employee": 148,
"client_concentration": 0.33,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.77,
"gross_billings": 1076654,
"net_revenue": 866232,
"new_client_acquisition": 5,
"organic_growth": 0.02,
"quarter": 3,
"revenue_per_employee": 966
},
{
"average_project_size": 52726,
"billable_hours_per_employee": 104,
"client_concentration": 0.16,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.66,
"gross_billings": 1009346,
"net_revenue": 869053,
"new_client_acquisition": 2,
"organic_growth": -0.05,
"quarter": 4,
"revenue_per_employee": 969
}
],
"balance_sheet": [
{
"assets": 1171537,
"current_assets": 388862,
"current_liabilities": 244645,
"equity": 889841,
"fixed_assets": 782675,
"liabilities": 479813,
"long_term_liabilities": 235168,
"quarter": 1
},
{
"assets": 1200569,
"current_assets": 523692,
"current_liabilities": 285690,
"equity": 915377,
"fixed_assets": 676877,
"liabilities": 492965,
"long_term_liabilities": 207275,
"quarter": 2
},
{
"assets": 1230321,
"current_assets": 469825,
"current_liabilities": 281286,
"equity": 910759,
"fixed_assets": 760496,
"liabilities": 506479,
"long_term_liabilities": 225193,
"quarter": 3
},
{
"assets": 1260810,
"current_assets": 575027,
"current_liabilities": 311701,
"equity": 939205,
"fixed_assets": 685783,
"liabilities": 520362,
"long_term_liabilities": 208661,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 35885,
"financing_cash_flow": 77746,
"investing_cash_flow": -282235,
"net_cash_flow": 101361,
"operating_cash_flow": 234731,
"quarter": 1
},
{
"change_in_working_capital": -29856,
"financing_cash_flow": -87739,
"investing_cash_flow": -425160,
"net_cash_flow": -130077,
"operating_cash_flow": 252932,
"quarter": 2
},
{
"change_in_working_capital": -52162,
"financing_cash_flow": 109990,
"investing_cash_flow": -116829,
"net_cash_flow": -32348,
"operating_cash_flow": 246452,
"quarter": 3
},
{
"change_in_working_capital": -3808,
"financing_cash_flow": 52608,
"investing_cash_flow": -240171,
"net_cash_flow": -35589,
"operating_cash_flow": 254585,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7346050530200924,
"current_ratio": 1.5894949825257005,
"debt_to_equity_ratio": 0.5392120614806465,
"profit_margin": 0.23020344706181728,
"quarter": 1,
"return_on_assets": 0.16910861543425432,
"return_on_equity": 0.2226431463598553
},
{
"asset_turnover_ratio": 0.719175657542382,
"current_ratio": 1.8330778116139872,
"debt_to_equity_ratio": 0.5385376735487127,
"profit_margin": 0.24063954969771376,
"quarter": 2,
"return_on_assets": 0.173062106384556,
"return_on_equity": 0.2269807958906549
},
{
"asset_turnover_ratio": 0.7040699134616089,
"current_ratio": 1.6702750936768982,
"debt_to_equity_ratio": 0.5561065001828146,
"profit_margin": 0.21578168435245984,
"quarter": 3,
"return_on_assets": 0.1519253918286366,
"return_on_equity": 0.20523211958377574
},
{
"asset_turnover_ratio": 0.6892814936429755,
"current_ratio": 1.8448031928033597,
"debt_to_equity_ratio": 0.5540451765056617,
"profit_margin": 0.2287052688386094,
"quarter": 4,
"return_on_assets": 0.15764230930909495,
"return_on_equity": 0.2116225957059428
}
],
"income_statement": [
{
"depreciation": 36614,
"expenses": 598464,
"income_tax": 64036,
"marketing_expense": 69630,
"net_income": 262153,
"net_profit": 198117,
"operational_expense": 401858,
"product_revenue": 243523,
"quarter": 1,
"rd_expense": 68151,
"revenue": 860617,
"salaries_expense": 282949,
"service_revenue": 617094
},
{
"depreciation": 45159,
"expenses": 602933,
"income_tax": 52714,
"marketing_expense": 60600,
"net_income": 260487,
"net_profit": 207773,
"operational_expense": 408506,
"product_revenue": 321893,
"quarter": 2,
"rd_expense": 74534,
"revenue": 863420,
"salaries_expense": 298108,
"service_revenue": 541527
},
{
"depreciation": 59535,
"expenses": 607436,
"income_tax": 71879,
"marketing_expense": 61931,
"net_income": 258796,
"net_profit": 186917,
"operational_expense": 343355,
"product_revenue": 224278,
"quarter": 3,
"rd_expense": 63411,
"revenue": 866232,
"salaries_expense": 238474,
"service_revenue": 641954
},
{
"depreciation": 55828,
"expenses": 611972,
"income_tax": 58324,
"marketing_expense": 116465,
"net_income": 257081,
"net_profit": 198757,
"operational_expense": 366646,
"product_revenue": 232121,
"quarter": 4,
"rd_expense": 114192,
"revenue": 869053,
"salaries_expense": 248093,
"service_revenue": 636932
}
],
"market_conditions": {
"gdp_growth": [
0.00950902763359878,
0.01952589028170878,
0.01632139182697137,
0.008358101636361954
],
"inflation_rate": [
0.012157998608024231,
0.011937771533831819,
0.010654528923565571,
0.013887719953545371
],
"interest_rate": [
0.020845652268040738,
0.020532624866394164,
0.02356614833009225,
0.020549471861156
],
"year": 2001
},
"random_event": null,
"year": 2001
},
{
"advertising_kpis": [
{
"average_project_size": 173475,
"billable_hours_per_employee": 97,
"client_concentration": 0.23,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.78,
"gross_billings": 5370542,
"net_revenue": 4743653,
"new_client_acquisition": 1,
"organic_growth": 0.03,
"quarter": 1,
"revenue_per_employee": 5288
},
{
"average_project_size": 118203,
"billable_hours_per_employee": 95,
"client_concentration": 0.34,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.68,
"gross_billings": 5145824,
"net_revenue": 4593647,
"new_client_acquisition": 5,
"organic_growth": 0.08,
"quarter": 2,
"revenue_per_employee": 5121
},
{
"average_project_size": 73730,
"billable_hours_per_employee": 137,
"client_concentration": 0.15,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.61,
"gross_billings": 5179814,
"net_revenue": 4448385,
"new_client_acquisition": 3,
"organic_growth": 0.14,
"quarter": 3,
"revenue_per_employee": 4959
},
{
"average_project_size": 154236,
"billable_hours_per_employee": 126,
"client_concentration": 0.36,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.77,
"gross_billings": 4761536,
"net_revenue": 4307717,
"new_client_acquisition": 1,
"organic_growth": 0.07,
"quarter": 4,
"revenue_per_employee": 4802
}
],
"balance_sheet": [
{
"assets": 5567919,
"current_assets": 2000603,
"current_liabilities": 1874077,
"equity": 3521936,
"fixed_assets": 3567316,
"liabilities": 3339748,
"long_term_liabilities": 1465671,
"quarter": 1
},
{
"assets": 5723990,
"current_assets": 2266959,
"current_liabilities": 1467951,
"equity": 3661585,
"fixed_assets": 3457031,
"liabilities": 3390970,
"long_term_liabilities": 1923019,
"quarter": 2
},
{
"assets": 5884435,
"current_assets": 2241500,
"current_liabilities": 1574525,
"equity": 3646449,
"fixed_assets": 3642935,
"liabilities": 3442978,
"long_term_liabilities": 1868453,
"quarter": 3
},
{
"assets": 6049378,
"current_assets": 2103428,
"current_liabilities": 1640632,
"equity": 3815041,
"fixed_assets": 3945950,
"liabilities": 3495783,
"long_term_liabilities": 1855151,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -93592,
"financing_cash_flow": 50215,
"investing_cash_flow": -490176,
"net_cash_flow": 1195163,
"operating_cash_flow": 1574522,
"quarter": 1
},
{
"change_in_working_capital": -62553,
"financing_cash_flow": -177053,
"investing_cash_flow": -452652,
"net_cash_flow": 1289902,
"operating_cash_flow": 1499487,
"quarter": 2
},
{
"change_in_working_capital": 4997,
"financing_cash_flow": -189635,
"investing_cash_flow": -285120,
"net_cash_flow": 1265778,
"operating_cash_flow": 1380519,
"quarter": 3
},
{
"change_in_working_capital": -9945,
"financing_cash_flow": 8706,
"investing_cash_flow": -175121,
"net_cash_flow": 821380,
"operating_cash_flow": 1414260,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8519615676880357,
"current_ratio": 1.0675137681109155,
"debt_to_equity_ratio": 0.9482704966813708,
"profit_margin": 0.27273601167707673,
"quarter": 1,
"return_on_assets": 0.2323606000733847,
"return_on_equity": 0.36734483534056267
},
{
"asset_turnover_ratio": 0.8025253363475477,
"current_ratio": 1.544301546849997,
"debt_to_equity_ratio": 0.9260934813748691,
"profit_margin": 0.2892179133485877,
"quarter": 2,
"return_on_assets": 0.2321047031878113,
"return_on_equity": 0.3628387706416757
},
{
"asset_turnover_ratio": 0.755957878708831,
"current_ratio": 1.4236039440466173,
"debt_to_equity_ratio": 0.9442002342552988,
"profit_margin": 0.2708830283350025,
"quarter": 3,
"return_on_assets": 0.20477615947835265,
"return_on_equity": 0.3304562877473399
},
{
"asset_turnover_ratio": 0.7120925490190892,
"current_ratio": 1.2820839773940773,
"debt_to_equity_ratio": 0.9163159714404118,
"profit_margin": 0.2928340000051071,
"quarter": 4,
"return_on_assets": 0.20852490950309271,
"return_on_equity": 0.33065070598192786
}
],
"income_statement": [
{
"depreciation": 280757,
"expenses": 2968748,
"income_tax": 481140,
"marketing_expense": 300705,
"net_income": 1774905,
"net_profit": 1293765,
"operational_expense": 1528698,
"product_revenue": 1860474,
"quarter": 1,
"rd_expense": 395571,
"revenue": 4743653,
"salaries_expense": 1455673,
"service_revenue": 2883179
},
{
"depreciation": 170922,
"expenses": 2884974,
"income_tax": 380108,
"marketing_expense": 572265,
"net_income": 1708673,
"net_profit": 1328565,
"operational_expense": 1859302,
"product_revenue": 1103157,
"quarter": 2,
"rd_expense": 304197,
"revenue": 4593647,
"salaries_expense": 1207210,
"service_revenue": 3490490
},
{
"depreciation": 175527,
"expenses": 2803565,
"income_tax": 439828,
"marketing_expense": 325535,
"net_income": 1644820,
"net_profit": 1204992,
"operational_expense": 1657542,
"product_revenue": 1208455,
"quarter": 3,
"rd_expense": 420246,
"revenue": 4448385,
"salaries_expense": 1032588,
"service_revenue": 3239930
},
{
"depreciation": 152814,
"expenses": 2724453,
"income_tax": 321818,
"marketing_expense": 394394,
"net_income": 1583264,
"net_profit": 1261446,
"operational_expense": 1464663,
"product_revenue": 870730,
"quarter": 4,
"rd_expense": 527915,
"revenue": 4307717,
"salaries_expense": 1149040,
"service_revenue": 3436987
}
],
"market_conditions": {
"gdp_growth": [
0.013784229962359552,
0.023278383531292343,
0.027454882811238805,
0.023522964656555782
],
"inflation_rate": [
0.01544995877416307,
0.016802540817923702,
0.01792015702685781,
0.020268024916107075
],
"interest_rate": [
0.03860127422440527,
0.03717920075241779,
0.03851725768530112,
0.03459134696624854
],
"year": 2002
},
"random_event": {
"description": "Hansen-Jordan Industry Recognition in 2002",
"impact": -0.08,
"type": "Industry Recognition"
},
"year": 2002
},
{
"advertising_kpis": [
{
"average_project_size": 86908,
"billable_hours_per_employee": 144,
"client_concentration": 0.12,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.77,
"gross_billings": 3269289,
"net_revenue": 2860649,
"new_client_acquisition": 5,
"organic_growth": 0.08,
"quarter": 1,
"revenue_per_employee": 3189
},
{
"average_project_size": 132560,
"billable_hours_per_employee": 125,
"client_concentration": 0.28,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.69,
"gross_billings": 3556707,
"net_revenue": 2832333,
"new_client_acquisition": 2,
"organic_growth": 0,
"quarter": 2,
"revenue_per_employee": 3158
},
{
"average_project_size": 177977,
"billable_hours_per_employee": 118,
"client_concentration": 0.33,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.67,
"gross_billings": 3157001,
"net_revenue": 2804297,
"new_client_acquisition": 3,
"organic_growth": 0.13,
"quarter": 3,
"revenue_per_employee": 3126
},
{
"average_project_size": 171441,
"billable_hours_per_employee": 80,
"client_concentration": 0.31,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.67,
"gross_billings": 3273452,
"net_revenue": 2776539,
"new_client_acquisition": 5,
"organic_growth": 0.04,
"quarter": 4,
"revenue_per_employee": 3095
}
],
"balance_sheet": [
{
"assets": 4048154,
"current_assets": 1842183,
"current_liabilities": 1206107,
"equity": 2465423,
"fixed_assets": 2205971,
"liabilities": 2234182,
"long_term_liabilities": 1028075,
"quarter": 1
},
{
"assets": 4117914,
"current_assets": 1957142,
"current_liabilities": 1135757,
"equity": 2529977,
"fixed_assets": 2160772,
"liabilities": 2251128,
"long_term_liabilities": 1115371,
"quarter": 2
},
{
"assets": 4188877,
"current_assets": 2067205,
"current_liabilities": 1032331,
"equity": 2557333,
"fixed_assets": 2121672,
"liabilities": 2268201,
"long_term_liabilities": 1235870,
"quarter": 3
},
{
"assets": 4261062,
"current_assets": 2051506,
"current_liabilities": 970787,
"equity": 2639602,
"fixed_assets": 2209556,
"liabilities": 2285404,
"long_term_liabilities": 1314617,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 48833,
"financing_cash_flow": 137186,
"investing_cash_flow": -344666,
"net_cash_flow": 737520,
"operating_cash_flow": 794394,
"quarter": 1
},
{
"change_in_working_capital": -9744,
"financing_cash_flow": 61222,
"investing_cash_flow": -205422,
"net_cash_flow": 661766,
"operating_cash_flow": 848411,
"quarter": 2
},
{
"change_in_working_capital": 18414,
"financing_cash_flow": 7331,
"investing_cash_flow": -403946,
"net_cash_flow": 567355,
"operating_cash_flow": 822159,
"quarter": 3
},
{
"change_in_working_capital": -7692,
"financing_cash_flow": -156008,
"investing_cash_flow": -491613,
"net_cash_flow": 291917,
"operating_cash_flow": 831287,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7066551815963523,
"current_ratio": 1.527379411611076,
"debt_to_equity_ratio": 0.9062063589087958,
"profit_margin": 0.2277283931024044,
"quarter": 1,
"return_on_assets": 0.16092544898242508,
"return_on_equity": 0.26423498117767213
},
{
"asset_turnover_ratio": 0.6878077104087167,
"current_ratio": 1.7232048756908387,
"debt_to_equity_ratio": 0.889782001970769,
"profit_margin": 0.23415008051666242,
"quarter": 2,
"return_on_assets": 0.16105023077218222,
"return_on_equity": 0.2621332130687354
},
{
"asset_turnover_ratio": 0.6694627223477796,
"current_ratio": 2.002463357198418,
"debt_to_equity_ratio": 0.8869400269734133,
"profit_margin": 0.22702909142647873,
"quarter": 3,
"return_on_assets": 0.1519875135985134,
"return_on_equity": 0.2489534996029066
},
{
"asset_turnover_ratio": 0.6516072753693798,
"current_ratio": 2.1132400825309774,
"debt_to_equity_ratio": 0.8658138613321251,
"profit_margin": 0.2391264808453978,
"quarter": 4,
"return_on_assets": 0.15581655465233785,
"return_on_equity": 0.25153185972733766
}
],
"income_statement": [
{
"depreciation": 142943,
"expenses": 1980147,
"income_tax": 229051,
"marketing_expense": 371722,
"net_income": 880502,
"net_profit": 651451,
"operational_expense": 1099994,
"product_revenue": 807851,
"quarter": 1,
"rd_expense": 252997,
"revenue": 2860649,
"salaries_expense": 839351,
"service_revenue": 2052798
},
{
"depreciation": 185220,
"expenses": 1947003,
"income_tax": 222139,
"marketing_expense": 212292,
"net_income": 885330,
"net_profit": 663191,
"operational_expense": 1010749,
"product_revenue": 610356,
"quarter": 2,
"rd_expense": 388566,
"revenue": 2832333,
"salaries_expense": 755956,
"service_revenue": 2221977
},
{
"depreciation": 185502,
"expenses": 1914414,
"income_tax": 253226,
"marketing_expense": 205814,
"net_income": 889883,
"net_profit": 636657,
"operational_expense": 1338363,
"product_revenue": 857294,
"quarter": 3,
"rd_expense": 343667,
"revenue": 2804297,
"salaries_expense": 877166,
"service_revenue": 1947003
},
{
"depreciation": 167343,
"expenses": 1882371,
"income_tax": 230224,
"marketing_expense": 230168,
"net_income": 894168,
"net_profit": 663944,
"operational_expense": 1006744,
"product_revenue": 943590,
"quarter": 4,
"rd_expense": 359091,
"revenue": 2776539,
"salaries_expense": 910832,
"service_revenue": 1832949
}
],
"market_conditions": {
"gdp_growth": [
0.01792447201742043,
0.007790688287342924,
0.0241749852071726,
0.013731560506218526
],
"inflation_rate": [
0.013035433644928346,
0.014073869038878258,
0.005789781804014868,
0.007539585490859778
],
"interest_rate": [
0.02816946469331398,
0.025157849891725273,
0.024503390441353398,
0.032397390610571654
],
"year": 2003
},
"random_event": null,
"year": 2003
},
{
"advertising_kpis": [
{
"average_project_size": 109505,
"billable_hours_per_employee": 150,
"client_concentration": 0.14,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.73,
"gross_billings": 4105088,
"net_revenue": 3589718,
"new_client_acquisition": 3,
"organic_growth": 0.12,
"quarter": 1,
"revenue_per_employee": 4002
},
{
"average_project_size": 187392,
"billable_hours_per_employee": 115,
"client_concentration": 0.36,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.64,
"gross_billings": 4264016,
"net_revenue": 3595009,
"new_client_acquisition": 4,
"organic_growth": 0.03,
"quarter": 2,
"revenue_per_employee": 4008
},
{
"average_project_size": 151867,
"billable_hours_per_employee": 114,
"client_concentration": 0.38,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.6,
"gross_billings": 4081914,
"net_revenue": 3600308,
"new_client_acquisition": 3,
"organic_growth": 0.12,
"quarter": 3,
"revenue_per_employee": 4014
},
{
"average_project_size": 85096,
"billable_hours_per_employee": 103,
"client_concentration": 0.16,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.67,
"gross_billings": 4077823,
"net_revenue": 3605615,
"new_client_acquisition": 1,
"organic_growth": 0.1,
"quarter": 4,
"revenue_per_employee": 4020
}
],
"balance_sheet": [
{
"assets": 5209724,
"current_assets": 2592728,
"current_liabilities": 1105334,
"equity": 3193743,
"fixed_assets": 2616996,
"liabilities": 2565788,
"long_term_liabilities": 1460454,
"quarter": 1
},
{
"assets": 5381734,
"current_assets": 2208632,
"current_liabilities": 1518449,
"equity": 3342887,
"fixed_assets": 3173102,
"liabilities": 2626145,
"long_term_liabilities": 1107696,
"quarter": 2
},
{
"assets": 5559423,
"current_assets": 2240872,
"current_liabilities": 1593816,
"equity": 3418858,
"fixed_assets": 3318551,
"liabilities": 2687922,
"long_term_liabilities": 1094106,
"quarter": 3
},
{
"assets": 5742978,
"current_assets": 2019065,
"current_liabilities": 1227172,
"equity": 3502716,
"fixed_assets": 3723913,
"liabilities": 2751153,
"long_term_liabilities": 1523981,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -80044,
"financing_cash_flow": 129649,
"investing_cash_flow": -115470,
"net_cash_flow": 433795,
"operating_cash_flow": 788940,
"quarter": 1
},
{
"change_in_working_capital": -56346,
"financing_cash_flow": -29471,
"investing_cash_flow": -112417,
"net_cash_flow": 621925,
"operating_cash_flow": 757698,
"quarter": 2
},
{
"change_in_working_capital": 8381,
"financing_cash_flow": 5853,
"investing_cash_flow": -317879,
"net_cash_flow": 613670,
"operating_cash_flow": 738206,
"quarter": 3
},
{
"change_in_working_capital": -36957,
"financing_cash_flow": 162018,
"investing_cash_flow": -149768,
"net_cash_flow": 264590,
"operating_cash_flow": 770985,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6890418763066911,
"current_ratio": 2.345651178738734,
"debt_to_equity_ratio": 0.8033796081901393,
"profit_margin": 0.15316161325207162,
"quarter": 1,
"return_on_assets": 0.10553476537336719,
"return_on_equity": 0.17215129708307775
},
{
"asset_turnover_ratio": 0.6680019859770104,
"current_ratio": 1.454531564774319,
"debt_to_equity_ratio": 0.785591915012383,
"profit_margin": 0.16336482050531723,
"quarter": 2,
"return_on_assets": 0.10912802453632973,
"return_on_equity": 0.1756858667373441
},
{
"asset_turnover_ratio": 0.6476046165222542,
"current_ratio": 1.4059791092572793,
"debt_to_equity_ratio": 0.7862046332430302,
"profit_margin": 0.1520306040483203,
"quarter": 3,
"return_on_assets": 0.09845572103435914,
"return_on_equity": 0.16009936651361362
},
{
"asset_turnover_ratio": 0.6278301954142955,
"current_ratio": 1.6452991104751413,
"debt_to_equity_ratio": 0.7854342173330638,
"profit_margin": 0.14169316468896428,
"quarter": 4,
"return_on_assets": 0.08895924727554241,
"return_on_equity": 0.1458556731405001
}
],
"income_statement": [
{
"depreciation": 239133,
"expenses": 2843011,
"income_tax": 196900,
"marketing_expense": 298656,
"net_income": 746707,
"net_profit": 549807,
"operational_expense": 1881738,
"product_revenue": 1307636,
"quarter": 1,
"rd_expense": 336588,
"revenue": 3589718,
"salaries_expense": 1181652,
"service_revenue": 2282082
},
{
"depreciation": 170400,
"expenses": 2857607,
"income_tax": 150104,
"marketing_expense": 555645,
"net_income": 737402,
"net_profit": 587298,
"operational_expense": 1676972,
"product_revenue": 771815,
"quarter": 2,
"rd_expense": 554168,
"revenue": 3595009,
"salaries_expense": 1227024,
"service_revenue": 2823194
},
{
"depreciation": 190849,
"expenses": 2872279,
"income_tax": 180672,
"marketing_expense": 558700,
"net_income": 728029,
"net_profit": 547357,
"operational_expense": 1800194,
"product_revenue": 1084910,
"quarter": 3,
"rd_expense": 314433,
"revenue": 3600308,
"salaries_expense": 1132250,
"service_revenue": 2515398
},
{
"depreciation": 260094,
"expenses": 2887026,
"income_tax": 207698,
"marketing_expense": 498462,
"net_income": 718589,
"net_profit": 510891,
"operational_expense": 1545670,
"product_revenue": 934919,
"quarter": 4,
"rd_expense": 547748,
"revenue": 3605615,
"salaries_expense": 1144162,
"service_revenue": 2670696
}
],
"market_conditions": {
"gdp_growth": [
0.03558384736988507,
0.024277361619546512,
0.03170883384953557,
0.03476524121387474
],
"inflation_rate": [
0.011936515706782013,
0.01031563328149605,
0.011439673316427413,
0.013155749579345897
],
"interest_rate": [
0.018932463236785088,
0.018935842545387133,
0.016678680814580883,
0.022580568985007942
],
"year": 2004
},
"random_event": null,
"year": 2004
},
{
"advertising_kpis": [
{
"average_project_size": 187398,
"billable_hours_per_employee": 155,
"client_concentration": 0.29,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.77,
"gross_billings": 4276727,
"net_revenue": 3469231,
"new_client_acquisition": 3,
"organic_growth": -0.01,
"quarter": 1,
"revenue_per_employee": 3868
},
{
"average_project_size": 79648,
"billable_hours_per_employee": 100,
"client_concentration": 0.37,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.68,
"gross_billings": 4037928,
"net_revenue": 3461379,
"new_client_acquisition": 4,
"organic_growth": 0.06,
"quarter": 2,
"revenue_per_employee": 3859
},
{
"average_project_size": 86670,
"billable_hours_per_employee": 89,
"client_concentration": 0.12,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.67,
"gross_billings": 4374564,
"net_revenue": 3453545,
"new_client_acquisition": 3,
"organic_growth": -0.04,
"quarter": 3,
"revenue_per_employee": 3850
},
{
"average_project_size": 52838,
"billable_hours_per_employee": 84,
"client_concentration": 0.15,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.73,
"gross_billings": 3841216,
"net_revenue": 3445728,
"new_client_acquisition": 4,
"organic_growth": 0.15,
"quarter": 4,
"revenue_per_employee": 3841
}
],
"balance_sheet": [
{
"assets": 4541234,
"current_assets": 1672217,
"current_liabilities": 790092,
"equity": 3534375,
"fixed_assets": 2869017,
"liabilities": 1964172,
"long_term_liabilities": 1174080,
"quarter": 1
},
{
"assets": 4699624,
"current_assets": 1661092,
"current_liabilities": 808129,
"equity": 3752676,
"fixed_assets": 3038532,
"liabilities": 2014921,
"long_term_liabilities": 1206792,
"quarter": 2
},
{
"assets": 4863539,
"current_assets": 2029308,
"current_liabilities": 952772,
"equity": 3873221,
"fixed_assets": 2834231,
"liabilities": 2066982,
"long_term_liabilities": 1114210,
"quarter": 3
},
{
"assets": 5033170,
"current_assets": 1581160,
"current_liabilities": 1115542,
"equity": 3863556,
"fixed_assets": 3452010,
"liabilities": 2120388,
"long_term_liabilities": 1004846,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 55377,
"financing_cash_flow": 53022,
"investing_cash_flow": -396574,
"net_cash_flow": 372973,
"operating_cash_flow": 1069978,
"quarter": 1
},
{
"change_in_working_capital": 77548,
"financing_cash_flow": -171245,
"investing_cash_flow": -415776,
"net_cash_flow": 938836,
"operating_cash_flow": 1177707,
"quarter": 2
},
{
"change_in_working_capital": -53893,
"financing_cash_flow": 3254,
"investing_cash_flow": -125125,
"net_cash_flow": 599138,
"operating_cash_flow": 1242738,
"quarter": 3
},
{
"change_in_working_capital": 90262,
"financing_cash_flow": -19892,
"investing_cash_flow": -331579,
"net_cash_flow": 908576,
"operating_cash_flow": 1055820,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7639401537115242,
"current_ratio": 2.1164839031403937,
"debt_to_equity_ratio": 0.555733899204244,
"profit_margin": 0.2759438619106079,
"quarter": 1,
"return_on_assets": 0.21080459628374137,
"return_on_equity": 0.2708577895667551
},
{
"asset_turnover_ratio": 0.7365225388243826,
"current_ratio": 2.0554787663850695,
"debt_to_equity_ratio": 0.53692911405088,
"profit_margin": 0.30853974673099943,
"quarter": 2,
"return_on_assets": 0.22724647759054767,
"return_on_equity": 0.2845897167781071
},
{
"asset_turnover_ratio": 0.7100888879476447,
"current_ratio": 2.129898863526636,
"debt_to_equity_ratio": 0.5336597111293159,
"profit_margin": 0.3117561809676723,
"quarter": 3,
"return_on_assets": 0.22137459985413913,
"return_on_equity": 0.27797639225853626
},
{
"asset_turnover_ratio": 0.6846039374787659,
"current_ratio": 1.4173917252779367,
"debt_to_equity_ratio": 0.5488177212909557,
"profit_margin": 0.27592833793032995,
"quarter": 4,
"return_on_assets": 0.1889016266090754,
"return_on_equity": 0.24608780097920155
}
],
"income_statement": [
{
"depreciation": 112665,
"expenses": 2105948,
"income_tax": 405970,
"marketing_expense": 223095,
"net_income": 1363283,
"net_profit": 957313,
"operational_expense": 1114147,
"product_revenue": 859222,
"quarter": 1,
"rd_expense": 406684,
"revenue": 3469231,
"salaries_expense": 1028467,
"service_revenue": 2610009
},
{
"depreciation": 109734,
"expenses": 2101561,
"income_tax": 291845,
"marketing_expense": 339626,
"net_income": 1359818,
"net_profit": 1067973,
"operational_expense": 1311992,
"product_revenue": 966033,
"quarter": 2,
"rd_expense": 226075,
"revenue": 3461379,
"salaries_expense": 1026364,
"service_revenue": 2495346
},
{
"depreciation": 166074,
"expenses": 2097184,
"income_tax": 279697,
"marketing_expense": 418173,
"net_income": 1356361,
"net_profit": 1076664,
"operational_expense": 1145271,
"product_revenue": 1105355,
"quarter": 3,
"rd_expense": 412454,
"revenue": 3453545,
"salaries_expense": 636005,
"service_revenue": 2348190
},
{
"depreciation": 105046,
"expenses": 2092815,
"income_tax": 402139,
"marketing_expense": 224538,
"net_income": 1352913,
"net_profit": 950774,
"operational_expense": 1057730,
"product_revenue": 1351290,
"quarter": 4,
"rd_expense": 286327,
"revenue": 3445728,
"salaries_expense": 1008882,
"service_revenue": 2094438
}
],
"market_conditions": {
"gdp_growth": [
0.009625354683737337,
0.019769023095308414,
0.02021795291341672,
0.014888669466087596
],
"inflation_rate": [
0.01493742544937474,
0.0072257468064846385,
0.014724111816880901,
0.008446248246650715
],
"interest_rate": [
0.04233376446854013,
0.04334280061801815,
0.04205939649497555,
0.04237970029751901
],
"year": 2005
},
"random_event": {
"description": "Hansen-Jordan New Ad Campaign Launch in 2005",
"impact": -0.03,
"type": "New Ad Campaign Launch"
},
"year": 2005
}
] |
{
"advertising_type": "Traditional Advertising",
"financial_health": "Average",
"founding_year": 2001,
"industry": "Advertising",
"location": "Ashleyburgh",
"name": "Baker and Sons",
"num_employees": 542,
"region": "North America",
"revenue_size": "Large",
"website": "www.bakerandsons.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 175007,
"billable_hours_per_employee": 91,
"client_concentration": 0.25,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.76,
"gross_billings": 109118799,
"net_revenue": 84225727,
"new_client_acquisition": 5,
"organic_growth": 0.15,
"quarter": 1,
"revenue_per_employee": 155398
},
{
"average_project_size": 117218,
"billable_hours_per_employee": 130,
"client_concentration": 0.21,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.76,
"gross_billings": 105344507,
"net_revenue": 85102671,
"new_client_acquisition": 5,
"organic_growth": -0.02,
"quarter": 2,
"revenue_per_employee": 157016
},
{
"average_project_size": 73675,
"billable_hours_per_employee": 108,
"client_concentration": 0.29,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.61,
"gross_billings": 108979785,
"net_revenue": 85988745,
"new_client_acquisition": 2,
"organic_growth": 0.11,
"quarter": 3,
"revenue_per_employee": 158651
},
{
"average_project_size": 83445,
"billable_hours_per_employee": 91,
"client_concentration": 0.31,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.76,
"gross_billings": 102676293,
"net_revenue": 86884046,
"new_client_acquisition": 4,
"organic_growth": 0.06,
"quarter": 4,
"revenue_per_employee": 160303
}
],
"balance_sheet": [
{
"assets": 124994703,
"current_assets": 60605012,
"current_liabilities": 22209522,
"equity": 84236846,
"fixed_assets": 64389691,
"liabilities": 54543859,
"long_term_liabilities": 32334337,
"quarter": 1
},
{
"assets": 129423210,
"current_assets": 53089465,
"current_liabilities": 31342173,
"equity": 89976810,
"fixed_assets": 76333745,
"liabilities": 54948726,
"long_term_liabilities": 23606553,
"quarter": 2
},
{
"assets": 134008617,
"current_assets": 54990045,
"current_liabilities": 26046307,
"equity": 93376662,
"fixed_assets": 79018572,
"liabilities": 55356598,
"long_term_liabilities": 29310291,
"quarter": 3
},
{
"assets": 138756482,
"current_assets": 52197765,
"current_liabilities": 27670429,
"equity": 97480312,
"fixed_assets": 86558717,
"liabilities": 55767497,
"long_term_liabilities": 28097068,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -51852,
"financing_cash_flow": 949,
"investing_cash_flow": -472172,
"net_cash_flow": 19510319,
"operating_cash_flow": 19938205,
"quarter": 1
},
{
"change_in_working_capital": 55696,
"financing_cash_flow": 89376,
"investing_cash_flow": -392278,
"net_cash_flow": 21354617,
"operating_cash_flow": 21756552,
"quarter": 2
},
{
"change_in_working_capital": -62896,
"financing_cash_flow": 184540,
"investing_cash_flow": -195033,
"net_cash_flow": 18741567,
"operating_cash_flow": 19042314,
"quarter": 3
},
{
"change_in_working_capital": 75735,
"financing_cash_flow": 63426,
"investing_cash_flow": -137571,
"net_cash_flow": 18568704,
"operating_cash_flow": 18769568,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6738343704052803,
"current_ratio": 2.7287850679541865,
"debt_to_equity_ratio": 0.6475059500684535,
"profit_margin": 0.16367922831939463,
"quarter": 1,
"return_on_assets": 0.1102926897630214,
"return_on_equity": 0.16365762317359317
},
{
"asset_turnover_ratio": 0.657553394016421,
"current_ratio": 1.6938667590150818,
"debt_to_equity_ratio": 0.6106987567129797,
"profit_margin": 0.18216027555703862,
"quarter": 2,
"return_on_assets": 0.11978010744749724,
"return_on_equity": 0.17229246069070464
},
{
"asset_turnover_ratio": 0.6416657892977136,
"current_ratio": 2.1112415284055435,
"debt_to_equity_ratio": 0.592831193730185,
"profit_margin": 0.17123918950090503,
"quarter": 3,
"return_on_assets": 0.10987832968979898,
"return_on_equity": 0.15769082642941337
},
{
"asset_turnover_ratio": 0.6261620700357624,
"current_ratio": 1.8864096758311915,
"debt_to_equity_ratio": 0.5720898492815657,
"profit_margin": 0.16678927452342632,
"quarter": 4,
"return_on_assets": 0.10443711739535166,
"return_on_equity": 0.1486590133195306
}
],
"income_statement": [
{
"depreciation": 6152203,
"expenses": 64662764,
"income_tax": 5776961,
"marketing_expense": 10338356,
"net_income": 19562963,
"net_profit": 13786002,
"operational_expense": 42064203,
"product_revenue": 28367608,
"quarter": 1,
"rd_expense": 10483767,
"revenue": 84225727,
"salaries_expense": 25769628,
"service_revenue": 55858119
},
{
"depreciation": 6254226,
"expenses": 65555375,
"income_tax": 4044970,
"marketing_expense": 10631611,
"net_income": 19547296,
"net_profit": 15502326,
"operational_expense": 44939806,
"product_revenue": 27783657,
"quarter": 2,
"rd_expense": 12137326,
"revenue": 85102671,
"salaries_expense": 31563399,
"service_revenue": 57319014
},
{
"depreciation": 4317671,
"expenses": 66460309,
"income_tax": 4803793,
"marketing_expense": 6947907,
"net_income": 19528436,
"net_profit": 14724643,
"operational_expense": 36591175,
"product_revenue": 30495439,
"quarter": 3,
"rd_expense": 11817223,
"revenue": 85988745,
"salaries_expense": 22751768,
"service_revenue": 55493306
},
{
"depreciation": 4278241,
"expenses": 67377734,
"income_tax": 5014985,
"marketing_expense": 11857369,
"net_income": 19506312,
"net_profit": 14491327,
"operational_expense": 41943845,
"product_revenue": 21908334,
"quarter": 4,
"rd_expense": 11009077,
"revenue": 86884046,
"salaries_expense": 23253185,
"service_revenue": 64975712
}
],
"market_conditions": {
"gdp_growth": [
-0.005983242254029476,
-0.01041278199510642,
-0.009456163867453541,
-0.011534007478953345
],
"inflation_rate": [
0.03690434100877863,
0.03649628386034267,
0.03355363478482852,
0.04187600860151429
],
"interest_rate": [
0.039611484944113866,
0.04111131745110408,
0.040815978663779874,
0.04386215779722211
],
"year": 2001
},
"random_event": null,
"year": 2001
},
{
"advertising_kpis": [
{
"average_project_size": 145372,
"billable_hours_per_employee": 81,
"client_concentration": 0.31,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.66,
"gross_billings": 24824518,
"net_revenue": 22315833,
"new_client_acquisition": 3,
"organic_growth": 0.05,
"quarter": 1,
"revenue_per_employee": 41173
},
{
"average_project_size": 152440,
"billable_hours_per_employee": 132,
"client_concentration": 0.24,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.71,
"gross_billings": 26465383,
"net_revenue": 22304957,
"new_client_acquisition": 3,
"organic_growth": 0.14,
"quarter": 2,
"revenue_per_employee": 41153
},
{
"average_project_size": 148843,
"billable_hours_per_employee": 83,
"client_concentration": 0.19,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.72,
"gross_billings": 26478290,
"net_revenue": 22294086,
"new_client_acquisition": 2,
"organic_growth": 0.02,
"quarter": 3,
"revenue_per_employee": 41133
},
{
"average_project_size": 194016,
"billable_hours_per_employee": 124,
"client_concentration": 0.12,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.62,
"gross_billings": 24932681,
"net_revenue": 22283221,
"new_client_acquisition": 4,
"organic_growth": -0.04,
"quarter": 4,
"revenue_per_employee": 41113
}
],
"balance_sheet": [
{
"assets": 32203096,
"current_assets": 15318377,
"current_liabilities": 6358565,
"equity": 21346287,
"fixed_assets": 16884719,
"liabilities": 14376500,
"long_term_liabilities": 8017935,
"quarter": 1
},
{
"assets": 32888170,
"current_assets": 11345601,
"current_liabilities": 6306004,
"equity": 21697409,
"fixed_assets": 21542569,
"liabilities": 14691884,
"long_term_liabilities": 8385880,
"quarter": 2
},
{
"assets": 33587818,
"current_assets": 10893102,
"current_liabilities": 6548206,
"equity": 22140014,
"fixed_assets": 22694716,
"liabilities": 15014188,
"long_term_liabilities": 8465982,
"quarter": 3
},
{
"assets": 34302350,
"current_assets": 12392677,
"current_liabilities": 8608044,
"equity": 22555226,
"fixed_assets": 21909673,
"liabilities": 15343561,
"long_term_liabilities": 6735517,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 15456,
"financing_cash_flow": -113535,
"investing_cash_flow": -473386,
"net_cash_flow": 4347762,
"operating_cash_flow": 4842686,
"quarter": 1
},
{
"change_in_working_capital": -37932,
"financing_cash_flow": 91107,
"investing_cash_flow": -187537,
"net_cash_flow": 4726251,
"operating_cash_flow": 4695621,
"quarter": 2
},
{
"change_in_working_capital": 8281,
"financing_cash_flow": 5853,
"investing_cash_flow": -319573,
"net_cash_flow": 4614411,
"operating_cash_flow": 5212351,
"quarter": 3
},
{
"change_in_working_capital": -18924,
"financing_cash_flow": 65342,
"investing_cash_flow": -214693,
"net_cash_flow": 4813962,
"operating_cash_flow": 5167929,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.692971663345661,
"current_ratio": 2.4090934039362657,
"debt_to_equity_ratio": 0.6734894925754535,
"profit_margin": 0.15772169472678882,
"quarter": 1,
"return_on_assets": 0.1092966651405194,
"return_on_equity": 0.1648853966968588
},
{
"asset_turnover_ratio": 0.6782060844370483,
"current_ratio": 1.7991744058519468,
"debt_to_equity_ratio": 0.6771261951138958,
"profit_margin": 0.1569661398585077,
"quarter": 2,
"return_on_assets": 0.1064553911026366,
"return_on_equity": 0.16136134042548583
},
{
"asset_turnover_ratio": 0.6637551150241435,
"current_ratio": 1.6635246356024842,
"debt_to_equity_ratio": 0.6781471773233748,
"profit_margin": 0.15996995795207752,
"quarter": 3,
"return_on_assets": 0.10618087784088862,
"return_on_equity": 0.16108318630692825
},
{
"asset_turnover_ratio": 0.6496120819710602,
"current_ratio": 1.439662366967455,
"debt_to_equity_ratio": 0.6802663382756617,
"profit_margin": 0.16139664009974142,
"quarter": 4,
"return_on_assets": 0.10484520739832694,
"return_on_equity": 0.15945027551486293
}
],
"income_statement": [
{
"depreciation": 1322995,
"expenses": 17825441,
"income_tax": 970701,
"marketing_expense": 3382629,
"net_income": 4490392,
"net_profit": 3519691,
"operational_expense": 11717167,
"product_revenue": 8364330,
"quarter": 1,
"rd_expense": 2607174,
"revenue": 22315833,
"salaries_expense": 5752823,
"service_revenue": 13951503
},
{
"depreciation": 1194498,
"expenses": 17683146,
"income_tax": 1120688,
"marketing_expense": 2546557,
"net_income": 4621811,
"net_profit": 3501123,
"operational_expense": 8928454,
"product_revenue": 6392607,
"quarter": 2,
"rd_expense": 2311448,
"revenue": 22304957,
"salaries_expense": 8722226,
"service_revenue": 15912350
},
{
"depreciation": 1645967,
"expenses": 17541988,
"income_tax": 1185714,
"marketing_expense": 3333043,
"net_income": 4752098,
"net_profit": 3566384,
"operational_expense": 10236539,
"product_revenue": 7829942,
"quarter": 3,
"rd_expense": 3057700,
"revenue": 22294086,
"salaries_expense": 7191302,
"service_revenue": 14464144
},
{
"depreciation": 1571492,
"expenses": 17401957,
"income_tax": 1284827,
"marketing_expense": 2027214,
"net_income": 4881264,
"net_profit": 3596437,
"operational_expense": 8704465,
"product_revenue": 4973745,
"quarter": 4,
"rd_expense": 2705982,
"revenue": 22283221,
"salaries_expense": 5460073,
"service_revenue": 17309476
}
],
"market_conditions": {
"gdp_growth": [
0.014087485641456671,
0.01341752132052716,
0.0029545717916238433,
0.01598087234083078
],
"inflation_rate": [
0.029412173626553833,
0.02306377242246438,
0.025642731708695018,
0.02364212307162422
],
"interest_rate": [
0.05292830389630673,
0.05428357626762177,
0.058523038532250625,
0.060611227209594894
],
"year": 2002
},
"random_event": {
"description": "Baker and Sons Technology Adoption in 2002",
"impact": 0.08,
"type": "Technology Adoption"
},
"year": 2002
},
{
"advertising_kpis": [
{
"average_project_size": 102685,
"billable_hours_per_employee": 102,
"client_concentration": 0.35,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.62,
"gross_billings": 47259494,
"net_revenue": 38600132,
"new_client_acquisition": 5,
"organic_growth": 0.05,
"quarter": 1,
"revenue_per_employee": 71218
},
{
"average_project_size": 146351,
"billable_hours_per_employee": 150,
"client_concentration": 0.17,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.61,
"gross_billings": 44499975,
"net_revenue": 38012498,
"new_client_acquisition": 4,
"organic_growth": 0.06,
"quarter": 2,
"revenue_per_employee": 70134
},
{
"average_project_size": 187900,
"billable_hours_per_employee": 158,
"client_concentration": 0.28,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.69,
"gross_billings": 43296273,
"net_revenue": 37433810,
"new_client_acquisition": 2,
"organic_growth": 0.11,
"quarter": 3,
"revenue_per_employee": 69066
},
{
"average_project_size": 115717,
"billable_hours_per_employee": 127,
"client_concentration": 0.34,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.66,
"gross_billings": 44115857,
"net_revenue": 36863932,
"new_client_acquisition": 5,
"organic_growth": 0.09,
"quarter": 4,
"revenue_per_employee": 68015
}
],
"balance_sheet": [
{
"assets": 49459768,
"current_assets": 22058073,
"current_liabilities": 9851739,
"equity": 36500949,
"fixed_assets": 27401695,
"liabilities": 24128856,
"long_term_liabilities": 14277117,
"quarter": 1
},
{
"assets": 50574764,
"current_assets": 24799224,
"current_liabilities": 13333752,
"equity": 36688084,
"fixed_assets": 25775540,
"liabilities": 24731079,
"long_term_liabilities": 11397327,
"quarter": 2
},
{
"assets": 51714896,
"current_assets": 22313436,
"current_liabilities": 13758913,
"equity": 37824617,
"fixed_assets": 29401460,
"liabilities": 25348333,
"long_term_liabilities": 11589420,
"quarter": 3
},
{
"assets": 52880730,
"current_assets": 25257231,
"current_liabilities": 15256308,
"equity": 38955463,
"fixed_assets": 27623499,
"liabilities": 25980992,
"long_term_liabilities": 10724684,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -74307,
"financing_cash_flow": -117782,
"investing_cash_flow": -347779,
"net_cash_flow": 12068353,
"operating_cash_flow": 12523626,
"quarter": 1
},
{
"change_in_working_capital": -96234,
"financing_cash_flow": -145927,
"investing_cash_flow": -368837,
"net_cash_flow": 11493408,
"operating_cash_flow": 12086769,
"quarter": 2
},
{
"change_in_working_capital": -60575,
"financing_cash_flow": 71163,
"investing_cash_flow": -230094,
"net_cash_flow": 12089488,
"operating_cash_flow": 12722260,
"quarter": 3
},
{
"change_in_working_capital": 78230,
"financing_cash_flow": -116975,
"investing_cash_flow": -286254,
"net_cash_flow": 13110767,
"operating_cash_flow": 13701361,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7804349587729567,
"current_ratio": 2.239002982113107,
"debt_to_equity_ratio": 0.661047360713827,
"profit_margin": 0.2893782073076849,
"quarter": 1,
"return_on_assets": 0.22584086928996513,
"return_on_equity": 0.30602045442708903
},
{
"asset_turnover_ratio": 0.7516099926833074,
"current_ratio": 1.8598833996612507,
"debt_to_equity_ratio": 0.6740902304955473,
"profit_margin": 0.2852850922872788,
"quarter": 2,
"return_on_assets": 0.21442312612669828,
"return_on_equity": 0.2955836832471273
},
{
"asset_turnover_ratio": 0.7238496621940418,
"current_ratio": 1.6217441014417346,
"debt_to_equity_ratio": 0.670154386493854,
"profit_margin": 0.3060883730509932,
"quarter": 3,
"return_on_assets": 0.22156196543448525,
"return_on_equity": 0.30292584324118865
},
{
"asset_turnover_ratio": 0.6971146578347159,
"current_ratio": 1.6555270777176234,
"debt_to_equity_ratio": 0.6669409114711331,
"profit_margin": 0.327033073954238,
"quarter": 4,
"return_on_assets": 0.22797954945024398,
"return_on_equity": 0.30947456586512656
}
],
"income_statement": [
{
"depreciation": 1353589,
"expenses": 23212633,
"income_tax": 4217462,
"marketing_expense": 3668858,
"net_income": 15387499,
"net_profit": 11170037,
"operational_expense": 15267743,
"product_revenue": 8994521,
"quarter": 1,
"rd_expense": 4294399,
"revenue": 38600132,
"salaries_expense": 7536717,
"service_revenue": 29605611
},
{
"depreciation": 1242370,
"expenses": 22726002,
"income_tax": 4442097,
"marketing_expense": 4323144,
"net_income": 15286496,
"net_profit": 10844399,
"operational_expense": 14840915,
"product_revenue": 8594216,
"quarter": 2,
"rd_expense": 3400760,
"revenue": 38012498,
"salaries_expense": 8225925,
"service_revenue": 29418282
},
{
"depreciation": 1264206,
"expenses": 22249574,
"income_tax": 3726182,
"marketing_expense": 3797862,
"net_income": 15184236,
"net_profit": 11458054,
"operational_expense": 12178089,
"product_revenue": 10892349,
"quarter": 3,
"rd_expense": 2293832,
"revenue": 37433810,
"salaries_expense": 7488583,
"service_revenue": 26541461
},
{
"depreciation": 1645636,
"expenses": 21783133,
"income_tax": 3025074,
"marketing_expense": 4028275,
"net_income": 15080799,
"net_profit": 12055725,
"operational_expense": 13313102,
"product_revenue": 8354367,
"quarter": 4,
"rd_expense": 2232648,
"revenue": 36863932,
"salaries_expense": 6682111,
"service_revenue": 28509565
}
],
"market_conditions": {
"gdp_growth": [
0.014120553111755548,
0.004645498534879383,
0.018197659779589967,
-0.0006173615660186819
],
"inflation_rate": [
0.027578764271022318,
0.03395532947252595,
0.025072472329453074,
0.02918592054456538
],
"interest_rate": [
0.05563325004577284,
0.05531899941418667,
0.0557651191850169,
0.05262637433520562
],
"year": 2003
},
"random_event": null,
"year": 2003
},
{
"advertising_kpis": [
{
"average_project_size": 77258,
"billable_hours_per_employee": 152,
"client_concentration": 0.37,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.78,
"gross_billings": 40700706,
"net_revenue": 36517227,
"new_client_acquisition": 1,
"organic_growth": 0.1,
"quarter": 1,
"revenue_per_employee": 67375
},
{
"average_project_size": 103857,
"billable_hours_per_employee": 89,
"client_concentration": 0.35,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.64,
"gross_billings": 43840998,
"net_revenue": 35690753,
"new_client_acquisition": 2,
"organic_growth": 0.07,
"quarter": 2,
"revenue_per_employee": 65850
},
{
"average_project_size": 149199,
"billable_hours_per_employee": 142,
"client_concentration": 0.39,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.75,
"gross_billings": 44591849,
"net_revenue": 34882984,
"new_client_acquisition": 1,
"organic_growth": 0.04,
"quarter": 3,
"revenue_per_employee": 64360
},
{
"average_project_size": 154807,
"billable_hours_per_employee": 108,
"client_concentration": 0.23,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.7,
"gross_billings": 41731900,
"net_revenue": 34093497,
"new_client_acquisition": 2,
"organic_growth": 0.02,
"quarter": 4,
"revenue_per_employee": 62903
}
],
"balance_sheet": [
{
"assets": 51699989,
"current_assets": 18835388,
"current_liabilities": 12607410,
"equity": 30542784,
"fixed_assets": 32864601,
"liabilities": 28459244,
"long_term_liabilities": 15851834,
"quarter": 1
},
{
"assets": 52347855,
"current_assets": 25693845,
"current_liabilities": 11875935,
"equity": 29982136,
"fixed_assets": 26654010,
"liabilities": 28788910,
"long_term_liabilities": 16912975,
"quarter": 2
},
{
"assets": 53003840,
"current_assets": 25674804,
"current_liabilities": 13721518,
"equity": 30073488,
"fixed_assets": 27329036,
"liabilities": 29122395,
"long_term_liabilities": 15400877,
"quarter": 3
},
{
"assets": 53668045,
"current_assets": 23475709,
"current_liabilities": 16555494,
"equity": 30626965,
"fixed_assets": 30192336,
"liabilities": 29459743,
"long_term_liabilities": 12904249,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -77021,
"financing_cash_flow": -58498,
"investing_cash_flow": -448718,
"net_cash_flow": 9087669,
"operating_cash_flow": 9479697,
"quarter": 1
},
{
"change_in_working_capital": -76148,
"financing_cash_flow": -67951,
"investing_cash_flow": -436109,
"net_cash_flow": 8740091,
"operating_cash_flow": 8781078,
"quarter": 2
},
{
"change_in_working_capital": -28350,
"financing_cash_flow": 177962,
"investing_cash_flow": -341176,
"net_cash_flow": 8254482,
"operating_cash_flow": 8563719,
"quarter": 3
},
{
"change_in_working_capital": -32198,
"financing_cash_flow": -109415,
"investing_cash_flow": -397917,
"net_cash_flow": 8709925,
"operating_cash_flow": 8868304,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7063294926426387,
"current_ratio": 1.4939934530565755,
"debt_to_equity_ratio": 0.9317829049244496,
"profit_margin": 0.1999614866703871,
"quarter": 1,
"return_on_assets": 0.14123869542796227,
"return_on_equity": 0.23907575026559466
},
{
"asset_turnover_ratio": 0.6817997222617813,
"current_ratio": 2.163521861647104,
"debt_to_equity_ratio": 0.9602021016781459,
"profit_margin": 0.1799679317497168,
"quarter": 2,
"return_on_assets": 0.12270208588298413,
"return_on_equity": 0.21423393583432482
},
{
"asset_turnover_ratio": 0.6581218266450128,
"current_ratio": 1.8711343744912188,
"debt_to_equity_ratio": 0.968374370142898,
"profit_margin": 0.1775089826030938,
"quarter": 3,
"return_on_assets": 0.11682253587664591,
"return_on_equity": 0.20589706787586462
},
{
"asset_turnover_ratio": 0.6352662371062706,
"current_ratio": 1.4180011179370424,
"debt_to_equity_ratio": 0.9618890738928915,
"profit_margin": 0.1882664896475712,
"quarter": 4,
"return_on_assets": 0.11959934445161921,
"return_on_equity": 0.20957554886682372
}
],
"income_statement": [
{
"depreciation": 2177658,
"expenses": 27315511,
"income_tax": 1899677,
"marketing_expense": 3642603,
"net_income": 9201716,
"net_profit": 7302039,
"operational_expense": 15429501,
"product_revenue": 11678913,
"quarter": 1,
"rd_expense": 4372952,
"revenue": 36517227,
"salaries_expense": 9612359,
"service_revenue": 24838314
},
{
"depreciation": 2357887,
"expenses": 26858548,
"income_tax": 2409014,
"marketing_expense": 3045191,
"net_income": 8832205,
"net_profit": 6423191,
"operational_expense": 15629197,
"product_revenue": 12498534,
"quarter": 2,
"rd_expense": 5323917,
"revenue": 35690753,
"salaries_expense": 9103430,
"service_revenue": 23192219
},
{
"depreciation": 2371676,
"expenses": 26409231,
"income_tax": 2281710,
"marketing_expense": 4662383,
"net_income": 8473753,
"net_profit": 6192043,
"operational_expense": 14297866,
"product_revenue": 11319635,
"quarter": 3,
"rd_expense": 4395772,
"revenue": 34882984,
"salaries_expense": 9963026,
"service_revenue": 23563349
},
{
"depreciation": 2449641,
"expenses": 25967430,
"income_tax": 1707404,
"marketing_expense": 3847232,
"net_income": 8126067,
"net_profit": 6418663,
"operational_expense": 13224522,
"product_revenue": 13419480,
"quarter": 4,
"rd_expense": 3885580,
"revenue": 34093497,
"salaries_expense": 8253616,
"service_revenue": 20674017
}
],
"market_conditions": {
"gdp_growth": [
-0.0033641719666601486,
0.004770732225857078,
0.004704491498069091,
0.012078743942975994
],
"inflation_rate": [
0.03317339748549343,
0.03642813651894367,
0.03318471205046896,
0.03372104771908634
],
"interest_rate": [
0.05555129114613566,
0.05390008104865749,
0.052570316577170366,
0.050544762954297065
],
"year": 2004
},
"random_event": {
"description": "Baker and Sons Economic Slowdown Impact in 2004",
"impact": 0.01,
"type": "Economic Slowdown Impact"
},
"year": 2004
},
{
"advertising_kpis": [
{
"average_project_size": 186418,
"billable_hours_per_employee": 101,
"client_concentration": 0.36,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.74,
"gross_billings": 82137767,
"net_revenue": 68828758,
"new_client_acquisition": 3,
"organic_growth": 0.01,
"quarter": 1,
"revenue_per_employee": 126990
},
{
"average_project_size": 141329,
"billable_hours_per_employee": 122,
"client_concentration": 0.28,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.6,
"gross_billings": 84474063,
"net_revenue": 69155584,
"new_client_acquisition": 2,
"organic_growth": 0.11,
"quarter": 2,
"revenue_per_employee": 127593
},
{
"average_project_size": 88238,
"billable_hours_per_employee": 123,
"client_concentration": 0.4,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.7,
"gross_billings": 84045070,
"net_revenue": 69483963,
"new_client_acquisition": 4,
"organic_growth": 0.03,
"quarter": 3,
"revenue_per_employee": 128199
},
{
"average_project_size": 144270,
"billable_hours_per_employee": 160,
"client_concentration": 0.38,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.77,
"gross_billings": 86131176,
"net_revenue": 69813900,
"new_client_acquisition": 1,
"organic_growth": 0.12,
"quarter": 4,
"revenue_per_employee": 128808
}
],
"balance_sheet": [
{
"assets": 83242259,
"current_assets": 41615805,
"current_liabilities": 17359821,
"equity": 60058440,
"fixed_assets": 41626454,
"liabilities": 35079191,
"long_term_liabilities": 17719370,
"quarter": 1
},
{
"assets": 85549701,
"current_assets": 27874891,
"current_liabilities": 20840248,
"equity": 62415958,
"fixed_assets": 57674810,
"liabilities": 35541717,
"long_term_liabilities": 14701469,
"quarter": 2
},
{
"assets": 87921104,
"current_assets": 37967460,
"current_liabilities": 18975793,
"equity": 63758968,
"fixed_assets": 49953644,
"liabilities": 36010341,
"long_term_liabilities": 17034548,
"quarter": 3
},
{
"assets": 90358242,
"current_assets": 37137092,
"current_liabilities": 19451379,
"equity": 65972227,
"fixed_assets": 53221150,
"liabilities": 36485145,
"long_term_liabilities": 17033766,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -97222,
"financing_cash_flow": -14263,
"investing_cash_flow": -478914,
"net_cash_flow": 16355104,
"operating_cash_flow": 16504161,
"quarter": 1
},
{
"change_in_working_capital": -96630,
"financing_cash_flow": -160822,
"investing_cash_flow": -135196,
"net_cash_flow": 15927544,
"operating_cash_flow": 16179991,
"quarter": 2
},
{
"change_in_working_capital": -86646,
"financing_cash_flow": 9648,
"investing_cash_flow": -341426,
"net_cash_flow": 15395830,
"operating_cash_flow": 15735887,
"quarter": 3
},
{
"change_in_working_capital": 89654,
"financing_cash_flow": -124286,
"investing_cash_flow": -291220,
"net_cash_flow": 14653264,
"operating_cash_flow": 14801451,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8268487523866934,
"current_ratio": 2.397248508495566,
"debt_to_equity_ratio": 0.5840842852395101,
"profit_margin": 0.17282560873755706,
"quarter": 1,
"return_on_assets": 0.14290063896511987,
"return_on_equity": 0.19806328635908624
},
{
"asset_turnover_ratio": 0.8083673372511261,
"current_ratio": 1.3375508295294758,
"debt_to_equity_ratio": 0.5694331728433937,
"profit_margin": 0.17942114406842402,
"quarter": 2,
"return_on_assets": 0.1450381924771426,
"return_on_equity": 0.19879489793299335
},
{
"asset_turnover_ratio": 0.7902990276373236,
"current_ratio": 2.0008365394795358,
"debt_to_equity_ratio": 0.5647886427521851,
"profit_margin": 0.17051711630207392,
"quarter": 3,
"return_on_assets": 0.13475951120904942,
"return_on_equity": 0.18582805480791345
},
{
"asset_turnover_ratio": 0.7726345539126359,
"current_ratio": 1.909226692873549,
"debt_to_equity_ratio": 0.5530379473168308,
"profit_margin": 0.1733054592280334,
"quarter": 4,
"return_on_assets": 0.13390178618127607,
"return_on_equity": 0.18339732566554104
}
],
"income_statement": [
{
"depreciation": 4608789,
"expenses": 52810613,
"income_tax": 4122773,
"marketing_expense": 6967910,
"net_income": 16018145,
"net_profit": 11895372,
"operational_expense": 35291659,
"product_revenue": 15012908,
"quarter": 1,
"rd_expense": 7848898,
"revenue": 68828758,
"salaries_expense": 17915981,
"service_revenue": 53815850
},
{
"depreciation": 3772017,
"expenses": 52728016,
"income_tax": 4019594,
"marketing_expense": 7667618,
"net_income": 16427568,
"net_profit": 12407974,
"operational_expense": 29174068,
"product_revenue": 24190314,
"quarter": 2,
"rd_expense": 7926312,
"revenue": 69155584,
"salaries_expense": 19220570,
"service_revenue": 44965270
},
{
"depreciation": 3887682,
"expenses": 52645550,
"income_tax": 4990208,
"marketing_expense": 5778011,
"net_income": 16838413,
"net_profit": 11848205,
"operational_expense": 36260415,
"product_revenue": 14928219,
"quarter": 3,
"rd_expense": 6223306,
"revenue": 69483963,
"salaries_expense": 26086213,
"service_revenue": 54555744
},
{
"depreciation": 2702321,
"expenses": 52563212,
"income_tax": 5151558,
"marketing_expense": 8811637,
"net_income": 17250688,
"net_profit": 12099130,
"operational_expense": 27377180,
"product_revenue": 25091286,
"quarter": 4,
"rd_expense": 7227176,
"revenue": 69813900,
"salaries_expense": 16718199,
"service_revenue": 44722614
}
],
"market_conditions": {
"gdp_growth": [
-0.014503157823072979,
-0.026027692805772065,
-0.025100173014445865,
-0.024286833753753824
],
"inflation_rate": [
0.023637036487882172,
0.024137325482896543,
0.02361958470053554,
0.02972484512226539
],
"interest_rate": [
0.05761209857329698,
0.053602013374588024,
0.05496000460481854,
0.05710087919477926
],
"year": 2005
},
"random_event": null,
"year": 2005
},
{
"advertising_kpis": [
{
"average_project_size": 111965,
"billable_hours_per_employee": 155,
"client_concentration": 0.26,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.72,
"gross_billings": 78734524,
"net_revenue": 62764192,
"new_client_acquisition": 5,
"organic_growth": -0.01,
"quarter": 1,
"revenue_per_employee": 115801
},
{
"average_project_size": 61060,
"billable_hours_per_employee": 103,
"client_concentration": 0.37,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.8,
"gross_billings": 79062344,
"net_revenue": 62422090,
"new_client_acquisition": 3,
"organic_growth": 0.04,
"quarter": 2,
"revenue_per_employee": 115170
},
{
"average_project_size": 169483,
"billable_hours_per_employee": 83,
"client_concentration": 0.22,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.74,
"gross_billings": 71972541,
"net_revenue": 62081854,
"new_client_acquisition": 2,
"organic_growth": 0.05,
"quarter": 3,
"revenue_per_employee": 114542
},
{
"average_project_size": 50476,
"billable_hours_per_employee": 111,
"client_concentration": 0.15,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.72,
"gross_billings": 74632454,
"net_revenue": 61743472,
"new_client_acquisition": 1,
"organic_growth": 0.11,
"quarter": 4,
"revenue_per_employee": 113918
}
],
"balance_sheet": [
{
"assets": 83759736,
"current_assets": 29998572,
"current_liabilities": 19899375,
"equity": 52287572,
"fixed_assets": 53761164,
"liabilities": 44210215,
"long_term_liabilities": 24310840,
"quarter": 1
},
{
"assets": 86663888,
"current_assets": 40112826,
"current_liabilities": 26277283,
"equity": 53947502,
"fixed_assets": 46551062,
"liabilities": 44577431,
"long_term_liabilities": 18300148,
"quarter": 2
},
{
"assets": 89668733,
"current_assets": 44011185,
"current_liabilities": 19634042,
"equity": 56441874,
"fixed_assets": 45657548,
"liabilities": 44947696,
"long_term_liabilities": 25313654,
"quarter": 3
},
{
"assets": 92777765,
"current_assets": 43727108,
"current_liabilities": 25303273,
"equity": 59547633,
"fixed_assets": 49050657,
"liabilities": 45321037,
"long_term_liabilities": 20017764,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -33459,
"financing_cash_flow": 63144,
"investing_cash_flow": -206004,
"net_cash_flow": 16631666,
"operating_cash_flow": 16812142,
"quarter": 1
},
{
"change_in_working_capital": 72576,
"financing_cash_flow": -13276,
"investing_cash_flow": -415167,
"net_cash_flow": 13868146,
"operating_cash_flow": 14290122,
"quarter": 2
},
{
"change_in_working_capital": 84455,
"financing_cash_flow": -195159,
"investing_cash_flow": -122590,
"net_cash_flow": 14074584,
"operating_cash_flow": 14308247,
"quarter": 3
},
{
"change_in_working_capital": 16351,
"financing_cash_flow": -33388,
"investing_cash_flow": -466780,
"net_cash_flow": 15671460,
"operating_cash_flow": 15759153,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7493360771815231,
"current_ratio": 1.507513276170734,
"debt_to_equity_ratio": 0.8455205187190562,
"profit_margin": 0.2029509278156564,
"quarter": 1,
"return_on_assets": 0.15207845210973445,
"return_on_equity": 0.2436152705656327
},
{
"asset_turnover_ratio": 0.720277977835474,
"current_ratio": 1.5265210638405804,
"debt_to_equity_ratio": 0.8263113090945342,
"profit_margin": 0.1900135833324389,
"quarter": 2,
"return_on_assets": 0.1368625995639614,
"return_on_equity": 0.21986272876916524
},
{
"asset_turnover_ratio": 0.6923467291547434,
"current_ratio": 2.241575371999306,
"debt_to_equity_ratio": 0.7963537142654051,
"profit_margin": 0.1887965040477045,
"quarter": 3,
"return_on_assets": 0.13071264205327848,
"return_on_equity": 0.20766208081609763
},
{
"asset_turnover_ratio": 0.6654985922542971,
"current_ratio": 1.7281206269244298,
"debt_to_equity_ratio": 0.7610888076777124,
"profit_margin": 0.195824831489878,
"quarter": 4,
"return_on_assets": 0.13032114968494876,
"return_on_equity": 0.2030459380308198
}
],
"income_statement": [
{
"depreciation": 4074091,
"expenses": 46747187,
"income_tax": 3278954,
"marketing_expense": 6460638,
"net_income": 16017005,
"net_profit": 12738051,
"operational_expense": 27618377,
"product_revenue": 15391867,
"quarter": 1,
"rd_expense": 7977553,
"revenue": 62764192,
"salaries_expense": 19923103,
"service_revenue": 47372325
},
{
"depreciation": 2429077,
"expenses": 46582379,
"income_tax": 3978666,
"marketing_expense": 8933998,
"net_income": 15839711,
"net_profit": 11861045,
"operational_expense": 25253777,
"product_revenue": 20690610,
"quarter": 2,
"rd_expense": 9231009,
"revenue": 62422090,
"salaries_expense": 14185824,
"service_revenue": 41731480
},
{
"depreciation": 2587410,
"expenses": 46418153,
"income_tax": 3942864,
"marketing_expense": 5119936,
"net_income": 15663701,
"net_profit": 11720837,
"operational_expense": 26033805,
"product_revenue": 16804058,
"quarter": 3,
"rd_expense": 7666569,
"revenue": 62081854,
"salaries_expense": 14939712,
"service_revenue": 45277796
},
{
"depreciation": 3668248,
"expenses": 46254506,
"income_tax": 3398061,
"marketing_expense": 6466417,
"net_income": 15488966,
"net_profit": 12090905,
"operational_expense": 26330479,
"product_revenue": 17107990,
"quarter": 4,
"rd_expense": 8173629,
"revenue": 61743472,
"salaries_expense": 22020671,
"service_revenue": 44635482
}
],
"market_conditions": {
"gdp_growth": [
-0.004194000067182442,
-0.01333125538711465,
-0.011832005278986037,
-0.018552307227543786
],
"inflation_rate": [
0.026132269272050423,
0.022055969311488937,
0.020648087928551072,
0.029346823106502978
],
"interest_rate": [
0.06249431878583217,
0.06110461738942952,
0.06159581320634957,
0.06333344417299576
],
"year": 2006
},
"random_event": null,
"year": 2006
},
{
"advertising_kpis": [
{
"average_project_size": 51625,
"billable_hours_per_employee": 148,
"client_concentration": 0.15,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.72,
"gross_billings": 118529808,
"net_revenue": 97804009,
"new_client_acquisition": 5,
"organic_growth": 0.08,
"quarter": 1,
"revenue_per_employee": 180450
},
{
"average_project_size": 105931,
"billable_hours_per_employee": 129,
"client_concentration": 0.34,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.76,
"gross_billings": 113468716,
"net_revenue": 98205725,
"new_client_acquisition": 1,
"organic_growth": 0,
"quarter": 2,
"revenue_per_employee": 181191
},
{
"average_project_size": 140093,
"billable_hours_per_employee": 84,
"client_concentration": 0.15,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.64,
"gross_billings": 116559684,
"net_revenue": 98609092,
"new_client_acquisition": 3,
"organic_growth": -0.04,
"quarter": 3,
"revenue_per_employee": 181936
},
{
"average_project_size": 139051,
"billable_hours_per_employee": 134,
"client_concentration": 0.11,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.73,
"gross_billings": 125300933,
"net_revenue": 99014115,
"new_client_acquisition": 1,
"organic_growth": 0.01,
"quarter": 4,
"revenue_per_employee": 182683
}
],
"balance_sheet": [
{
"assets": 99919231,
"current_assets": 35496161,
"current_liabilities": 23301388,
"equity": 72485042,
"fixed_assets": 64423070,
"liabilities": 56264776,
"long_term_liabilities": 32963388,
"quarter": 1
},
{
"assets": 102324588,
"current_assets": 45090381,
"current_liabilities": 25654314,
"equity": 70950501,
"fixed_assets": 57234207,
"liabilities": 57440350,
"long_term_liabilities": 31786036,
"quarter": 2
},
{
"assets": 104787849,
"current_assets": 31816411,
"current_liabilities": 23734255,
"equity": 75950932,
"fixed_assets": 72971438,
"liabilities": 58640486,
"long_term_liabilities": 34906231,
"quarter": 3
},
{
"assets": 107310407,
"current_assets": 39704102,
"current_liabilities": 26985442,
"equity": 73954298,
"fixed_assets": 67606305,
"liabilities": 59865697,
"long_term_liabilities": 32880255,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -97065,
"financing_cash_flow": -51727,
"investing_cash_flow": -479353,
"net_cash_flow": 32611081,
"operating_cash_flow": 33149669,
"quarter": 1
},
{
"change_in_working_capital": -28658,
"financing_cash_flow": 17725,
"investing_cash_flow": -413097,
"net_cash_flow": 29232875,
"operating_cash_flow": 29755454,
"quarter": 2
},
{
"change_in_working_capital": 14221,
"financing_cash_flow": -31082,
"investing_cash_flow": -323893,
"net_cash_flow": 34445905,
"operating_cash_flow": 34779804,
"quarter": 3
},
{
"change_in_working_capital": -38332,
"financing_cash_flow": -175265,
"investing_cash_flow": -459796,
"net_cash_flow": 32211476,
"operating_cash_flow": 32579683,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9788306817533453,
"current_ratio": 1.5233496390858776,
"debt_to_equity_ratio": 0.7762260246741666,
"profit_margin": 0.29477919458291324,
"quarter": 1,
"return_on_assets": 0.288538920000295,
"return_on_equity": 0.39774533068491563
},
{
"asset_turnover_ratio": 0.9597470844446498,
"current_ratio": 1.7576139825839818,
"debt_to_equity_ratio": 0.8095834305666143,
"profit_margin": 0.26542508596112907,
"quarter": 2,
"return_on_assets": 0.25474095238966415,
"return_on_equity": 0.3673865953391929
},
{
"asset_turnover_ratio": 0.9410355584262446,
"current_ratio": 1.340527056779326,
"debt_to_equity_ratio": 0.7720838238035052,
"profit_margin": 0.30223956427871784,
"quarter": 3,
"return_on_assets": 0.2844181771495281,
"return_on_equity": 0.39240557311396784
},
{
"asset_turnover_ratio": 0.9226888404216005,
"current_ratio": 1.4713156078747942,
"debt_to_equity_ratio": 0.8094958456640343,
"profit_margin": 0.2677354435779182,
"quarter": 4,
"return_on_assets": 0.24703650597467214,
"return_on_equity": 0.35845905805231226
}
],
"income_statement": [
{
"depreciation": 4319082,
"expenses": 61187770,
"income_tax": 7785652,
"marketing_expense": 7303293,
"net_income": 36616239,
"net_profit": 28830587,
"operational_expense": 33397600,
"product_revenue": 20683567,
"quarter": 1,
"rd_expense": 9039574,
"revenue": 97804009,
"salaries_expense": 20630241,
"service_revenue": 77120442
},
{
"depreciation": 3689191,
"expenses": 61206985,
"income_tax": 10932477,
"marketing_expense": 6195969,
"net_income": 36998740,
"net_profit": 26066263,
"operational_expense": 35032071,
"product_revenue": 19664361,
"quarter": 2,
"rd_expense": 10289762,
"revenue": 98205725,
"salaries_expense": 20024160,
"service_revenue": 78541364
},
{
"depreciation": 4976235,
"expenses": 61226206,
"income_tax": 7579317,
"marketing_expense": 11858667,
"net_income": 37382886,
"net_profit": 29803569,
"operational_expense": 31143017,
"product_revenue": 19972134,
"quarter": 3,
"rd_expense": 8493321,
"revenue": 98609092,
"salaries_expense": 19660058,
"service_revenue": 78636958
},
{
"depreciation": 6070095,
"expenses": 61245433,
"income_tax": 11259094,
"marketing_expense": 10123233,
"net_income": 37768682,
"net_profit": 26509588,
"operational_expense": 40061969,
"product_revenue": 25204274,
"quarter": 4,
"rd_expense": 8538584,
"revenue": 99014115,
"salaries_expense": 25533758,
"service_revenue": 73809841
}
],
"market_conditions": {
"gdp_growth": [
-0.0010503894764211253,
-0.004633277802781756,
0.0031595145350853063,
-0.004127172769344609
],
"inflation_rate": [
0.025876115456195795,
0.02501658294701147,
0.028345337099204924,
0.019939669921849
],
"interest_rate": [
0.04516396215568071,
0.05214598562529116,
0.04314227790444351,
0.04346098069120199
],
"year": 2007
},
"random_event": null,
"year": 2007
},
{
"advertising_kpis": [
{
"average_project_size": 174932,
"billable_hours_per_employee": 133,
"client_concentration": 0.16,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.64,
"gross_billings": 66095325,
"net_revenue": 51990992,
"new_client_acquisition": 5,
"organic_growth": -0.01,
"quarter": 1,
"revenue_per_employee": 95924
},
{
"average_project_size": 149938,
"billable_hours_per_employee": 104,
"client_concentration": 0.31,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.77,
"gross_billings": 62696604,
"net_revenue": 51069097,
"new_client_acquisition": 3,
"organic_growth": -0.04,
"quarter": 2,
"revenue_per_employee": 94223
},
{
"average_project_size": 187156,
"billable_hours_per_employee": 94,
"client_concentration": 0.3,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.74,
"gross_billings": 64541193,
"net_revenue": 50163550,
"new_client_acquisition": 3,
"organic_growth": 0.03,
"quarter": 3,
"revenue_per_employee": 92553
},
{
"average_project_size": 133689,
"billable_hours_per_employee": 139,
"client_concentration": 0.27,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.73,
"gross_billings": 62812673,
"net_revenue": 49274060,
"new_client_acquisition": 1,
"organic_growth": 0.13,
"quarter": 4,
"revenue_per_employee": 90912
}
],
"balance_sheet": [
{
"assets": 75365402,
"current_assets": 31017307,
"current_liabilities": 23004537,
"equity": 42884431,
"fixed_assets": 44348095,
"liabilities": 42904724,
"long_term_liabilities": 19900187,
"quarter": 1
},
{
"assets": 77504951,
"current_assets": 23451259,
"current_liabilities": 17420748,
"equity": 44212470,
"fixed_assets": 54053692,
"liabilities": 43501638,
"long_term_liabilities": 26080890,
"quarter": 2
},
{
"assets": 79705240,
"current_assets": 33058127,
"current_liabilities": 21460967,
"equity": 45302928,
"fixed_assets": 46647113,
"liabilities": 44106856,
"long_term_liabilities": 22645889,
"quarter": 3
},
{
"assets": 81967993,
"current_assets": 31154998,
"current_liabilities": 24364879,
"equity": 45736271,
"fixed_assets": 50812995,
"liabilities": 44720494,
"long_term_liabilities": 20355615,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -66972,
"financing_cash_flow": 75693,
"investing_cash_flow": -138549,
"net_cash_flow": 13033303,
"operating_cash_flow": 13266225,
"quarter": 1
},
{
"change_in_working_capital": 46632,
"financing_cash_flow": 163330,
"investing_cash_flow": -333128,
"net_cash_flow": 11841319,
"operating_cash_flow": 12228408,
"quarter": 2
},
{
"change_in_working_capital": -91837,
"financing_cash_flow": 185835,
"investing_cash_flow": -496378,
"net_cash_flow": 12029728,
"operating_cash_flow": 12478117,
"quarter": 3
},
{
"change_in_working_capital": 91614,
"financing_cash_flow": -41418,
"investing_cash_flow": -396074,
"net_cash_flow": 10610829,
"operating_cash_flow": 10973921,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6898522481177769,
"current_ratio": 1.348312595902278,
"debt_to_equity_ratio": 1.0004732020345566,
"profit_margin": 0.20049151976173102,
"quarter": 1,
"return_on_assets": 0.13830952563617985,
"return_on_equity": 0.2430661374520744
},
{
"asset_turnover_ratio": 0.6589139963458592,
"current_ratio": 1.3461683160791948,
"debt_to_equity_ratio": 0.9839223639846405,
"profit_margin": 0.19990870408380237,
"quarter": 2,
"return_on_assets": 0.13172264311218002,
"return_on_equity": 0.2309112564848786
},
{
"asset_turnover_ratio": 0.629363263946009,
"current_ratio": 1.5403838512961694,
"debt_to_equity_ratio": 0.9735983510822965,
"profit_margin": 0.19345807862481823,
"quarter": 3,
"return_on_assets": 0.12175540780003924,
"return_on_equity": 0.21421449845360988
},
{
"asset_turnover_ratio": 0.60113781241417,
"current_ratio": 1.278684700219525,
"debt_to_equity_ratio": 0.9777905592696877,
"profit_margin": 0.17227669081865793,
"quarter": 4,
"return_on_assets": 0.10356203304868035,
"return_on_equity": 0.18560262597709376
}
],
"income_statement": [
{
"depreciation": 2842472,
"expenses": 38532131,
"income_tax": 3035108,
"marketing_expense": 6763314,
"net_income": 13458861,
"net_profit": 10423753,
"operational_expense": 21587321,
"product_revenue": 11315089,
"quarter": 1,
"rd_expense": 4668330,
"revenue": 51990992,
"salaries_expense": 16439590,
"service_revenue": 40675903
},
{
"depreciation": 2019251,
"expenses": 38137911,
"income_tax": 2722029,
"marketing_expense": 4059848,
"net_income": 12931186,
"net_profit": 10209157,
"operational_expense": 25218153,
"product_revenue": 13995962,
"quarter": 2,
"rd_expense": 5847871,
"revenue": 51069097,
"salaries_expense": 17071713,
"service_revenue": 37073135
},
{
"depreciation": 2773573,
"expenses": 37747725,
"income_tax": 2711281,
"marketing_expense": 6872830,
"net_income": 12415825,
"net_profit": 9704544,
"operational_expense": 20902206,
"product_revenue": 10981953,
"quarter": 3,
"rd_expense": 7151303,
"revenue": 50163550,
"salaries_expense": 15639767,
"service_revenue": 39181597
},
{
"depreciation": 2485149,
"expenses": 37361530,
"income_tax": 3423758,
"marketing_expense": 7259391,
"net_income": 11912530,
"net_profit": 8488772,
"operational_expense": 22999370,
"product_revenue": 12822681,
"quarter": 4,
"rd_expense": 5050230,
"revenue": 49274060,
"salaries_expense": 13177523,
"service_revenue": 36451379
}
],
"market_conditions": {
"gdp_growth": [
-0.023348823475139127,
-0.013654426620278106,
-0.019993886805445418,
-0.023589834373456756
],
"inflation_rate": [
0.03787821403180606,
0.034978137321382816,
0.043066501857188494,
0.03970296426242427
],
"interest_rate": [
0.04067149299502015,
0.04023716976160915,
0.04366860714760369,
0.04711783367729084
],
"year": 2008
},
"random_event": {
"description": "Baker and Sons Data Privacy Regulation Impact in 2008",
"impact": 0.07,
"type": "Data Privacy Regulation Impact"
},
"year": 2008
}
] |
{
"advertising_type": "Event Marketing",
"financial_health": "Good",
"founding_year": 2008,
"industry": "Advertising",
"location": "Austinstad",
"name": "Santiago PLC",
"num_employees": 772,
"region": "Latin America",
"revenue_size": "Large",
"website": "www.santiagoplc.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 102502,
"billable_hours_per_employee": 95,
"client_concentration": 0.26,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.76,
"gross_billings": 72795917,
"net_revenue": 58257718,
"new_client_acquisition": 2,
"organic_growth": -0.01,
"quarter": 1,
"revenue_per_employee": 75463
},
{
"average_project_size": 125046,
"billable_hours_per_employee": 98,
"client_concentration": 0.32,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.75,
"gross_billings": 76168476,
"net_revenue": 59998191,
"new_client_acquisition": 2,
"organic_growth": 0.03,
"quarter": 2,
"revenue_per_employee": 77718
},
{
"average_project_size": 196010,
"billable_hours_per_employee": 106,
"client_concentration": 0.33,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.63,
"gross_billings": 76876605,
"net_revenue": 61790662,
"new_client_acquisition": 2,
"organic_growth": -0.03,
"quarter": 3,
"revenue_per_employee": 80040
},
{
"average_project_size": 159003,
"billable_hours_per_employee": 152,
"client_concentration": 0.28,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.61,
"gross_billings": 73682700,
"net_revenue": 63636684,
"new_client_acquisition": 1,
"organic_growth": 0.05,
"quarter": 4,
"revenue_per_employee": 82431
}
],
"balance_sheet": [
{
"assets": 69185206,
"current_assets": 24817489,
"current_liabilities": 14288684,
"equity": 47821310,
"fixed_assets": 44367717,
"liabilities": 30244477,
"long_term_liabilities": 15955793,
"quarter": 1
},
{
"assets": 71027318,
"current_assets": 32382387,
"current_liabilities": 17739505,
"equity": 49532222,
"fixed_assets": 38644931,
"liabilities": 30623052,
"long_term_liabilities": 12883547,
"quarter": 2
},
{
"assets": 72918477,
"current_assets": 23194974,
"current_liabilities": 15720419,
"equity": 52358064,
"fixed_assets": 49723503,
"liabilities": 31006366,
"long_term_liabilities": 15285947,
"quarter": 3
},
{
"assets": 74859990,
"current_assets": 23122028,
"current_liabilities": 14011598,
"equity": 53926322,
"fixed_assets": 51737962,
"liabilities": 31394478,
"long_term_liabilities": 17382880,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 76311,
"financing_cash_flow": 16397,
"investing_cash_flow": -435096,
"net_cash_flow": 11337114,
"operating_cash_flow": 11689917,
"quarter": 1
},
{
"change_in_working_capital": 899,
"financing_cash_flow": -118929,
"investing_cash_flow": -281304,
"net_cash_flow": 11238968,
"operating_cash_flow": 11698308,
"quarter": 2
},
{
"change_in_working_capital": -74624,
"financing_cash_flow": 153710,
"investing_cash_flow": -454179,
"net_cash_flow": 14287142,
"operating_cash_flow": 14713691,
"quarter": 3
},
{
"change_in_working_capital": -41344,
"financing_cash_flow": 117565,
"investing_cash_flow": -244523,
"net_cash_flow": 14415147,
"operating_cash_flow": 14635538,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8420545571548923,
"current_ratio": 1.7368631708840365,
"debt_to_equity_ratio": 0.6324476891160029,
"profit_margin": 0.15243612872031823,
"quarter": 1,
"return_on_assets": 0.12835953686399373,
"return_on_equity": 0.1857034238501622
},
{
"asset_turnover_ratio": 0.8447199287462889,
"current_ratio": 1.8254391540237453,
"debt_to_equity_ratio": 0.6182450688362012,
"profit_margin": 0.15213718693618614,
"quarter": 2,
"return_on_assets": 0.12851331370839597,
"return_on_equity": 0.18428319246408933
},
{
"asset_turnover_ratio": 0.8473937545349446,
"current_ratio": 1.4754679248689238,
"debt_to_equity_ratio": 0.5921984815939718,
"profit_margin": 0.1690539097962731,
"quarter": 3,
"return_on_assets": 0.1432552273410757,
"return_on_equity": 0.19950991694421705
},
{
"asset_turnover_ratio": 0.8500760419551219,
"current_ratio": 1.6502063504819364,
"debt_to_equity_ratio": 0.5821735441182138,
"profit_margin": 0.16438332959020932,
"quarter": 4,
"return_on_assets": 0.1397383301814494,
"return_on_equity": 0.1939833760589124
}
],
"income_statement": [
{
"depreciation": 2809336,
"expenses": 45739217,
"income_tax": 3637920,
"marketing_expense": 5200384,
"net_income": 12518501,
"net_profit": 8880581,
"operational_expense": 26340560,
"product_revenue": 21634801,
"quarter": 1,
"rd_expense": 7030247,
"revenue": 58257718,
"salaries_expense": 15112438,
"service_revenue": 36622917
},
{
"depreciation": 2570352,
"expenses": 47205119,
"income_tax": 3665116,
"marketing_expense": 8778198,
"net_income": 12793072,
"net_profit": 9127956,
"operational_expense": 32435737,
"product_revenue": 23685947,
"quarter": 2,
"rd_expense": 8012705,
"revenue": 59998191,
"salaries_expense": 14250195,
"service_revenue": 36312244
},
{
"depreciation": 4267738,
"expenses": 48718003,
"income_tax": 2626706,
"marketing_expense": 6454786,
"net_income": 13072659,
"net_profit": 10445953,
"operational_expense": 27321639,
"product_revenue": 17800895,
"quarter": 3,
"rd_expense": 6056476,
"revenue": 61790662,
"salaries_expense": 23319577,
"service_revenue": 43989767
},
{
"depreciation": 4174728,
"expenses": 50279373,
"income_tax": 2896501,
"marketing_expense": 6646472,
"net_income": 13357311,
"net_profit": 10460810,
"operational_expense": 27067471,
"product_revenue": 22051048,
"quarter": 4,
"rd_expense": 8023144,
"revenue": 63636684,
"salaries_expense": 25105006,
"service_revenue": 41585636
}
],
"market_conditions": {
"gdp_growth": [
0.03228429588516839,
0.033923212931368615,
0.04264840496857873,
0.03134603426041646
],
"inflation_rate": [
0.01261052642341625,
0.0060165012750185345,
0.007920542071987731,
0.0031935214352679445
],
"interest_rate": [
0.01389573294595,
0.0198957566797808,
0.014700879401712602,
0.016149278819904966
],
"year": 2008
},
"random_event": null,
"year": 2008
},
{
"advertising_kpis": [
{
"average_project_size": 77507,
"billable_hours_per_employee": 99,
"client_concentration": 0.27,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.74,
"gross_billings": 30936174,
"net_revenue": 25725212,
"new_client_acquisition": 5,
"organic_growth": 0.08,
"quarter": 1,
"revenue_per_employee": 33323
},
{
"average_project_size": 116737,
"billable_hours_per_employee": 94,
"client_concentration": 0.22,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.6,
"gross_billings": 33851072,
"net_revenue": 26690974,
"new_client_acquisition": 3,
"organic_growth": 0.1,
"quarter": 2,
"revenue_per_employee": 34574
},
{
"average_project_size": 81481,
"billable_hours_per_employee": 105,
"client_concentration": 0.11,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.61,
"gross_billings": 34199404,
"net_revenue": 27692993,
"new_client_acquisition": 4,
"organic_growth": 0.06,
"quarter": 3,
"revenue_per_employee": 35872
},
{
"average_project_size": 128365,
"billable_hours_per_employee": 115,
"client_concentration": 0.38,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.64,
"gross_billings": 35994665,
"net_revenue": 28732630,
"new_client_acquisition": 1,
"organic_growth": 0.14,
"quarter": 4,
"revenue_per_employee": 37218
}
],
"balance_sheet": [
{
"assets": 29881781,
"current_assets": 10253023,
"current_liabilities": 8067885,
"equity": 20812717,
"fixed_assets": 19628758,
"liabilities": 16597430,
"long_term_liabilities": 8529545,
"quarter": 1
},
{
"assets": 30471152,
"current_assets": 9383228,
"current_liabilities": 8998368,
"equity": 21638971,
"fixed_assets": 21087924,
"liabilities": 16817028,
"long_term_liabilities": 7818660,
"quarter": 2
},
{
"assets": 31072148,
"current_assets": 11679419,
"current_liabilities": 9113400,
"equity": 22584341,
"fixed_assets": 19392729,
"liabilities": 17039531,
"long_term_liabilities": 7926131,
"quarter": 3
},
{
"assets": 31684997,
"current_assets": 10729975,
"current_liabilities": 10293252,
"equity": 22453562,
"fixed_assets": 20955022,
"liabilities": 17264978,
"long_term_liabilities": 6971726,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -87523,
"financing_cash_flow": 193869,
"investing_cash_flow": -144112,
"net_cash_flow": 8494539,
"operating_cash_flow": 8605128,
"quarter": 1
},
{
"change_in_working_capital": 92266,
"financing_cash_flow": 136327,
"investing_cash_flow": -349855,
"net_cash_flow": 8942716,
"operating_cash_flow": 9003333,
"quarter": 2
},
{
"change_in_working_capital": -30180,
"financing_cash_flow": 45618,
"investing_cash_flow": -215878,
"net_cash_flow": 9774998,
"operating_cash_flow": 10166540,
"quarter": 3
},
{
"change_in_working_capital": -86501,
"financing_cash_flow": 59218,
"investing_cash_flow": -181796,
"net_cash_flow": 8666761,
"operating_cash_flow": 8931939,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8608995561543001,
"current_ratio": 1.2708439696401226,
"debt_to_equity_ratio": 0.7974657993956291,
"profit_margin": 0.2926454405895664,
"quarter": 1,
"return_on_assets": 0.25193832991413734,
"return_on_equity": 0.3617195198493306
},
{
"asset_turnover_ratio": 0.875942399552206,
"current_ratio": 1.0427699778448714,
"debt_to_equity_ratio": 0.7771639418528727,
"profit_margin": 0.29915907152732607,
"quarter": 2,
"return_on_assets": 0.262046114961456,
"return_on_equity": 0.36900308244786684
},
{
"asset_turnover_ratio": 0.8912481042507908,
"current_ratio": 1.2815654969605197,
"debt_to_equity_ratio": 0.7544843128254218,
"profit_margin": 0.30880461349916205,
"quarter": 3,
"return_on_assets": 0.27522152636502634,
"return_on_equity": 0.37865722980360594
},
{
"asset_turnover_ratio": 0.9068212946335453,
"current_ratio": 1.042428087838518,
"debt_to_equity_ratio": 0.7689193367181564,
"profit_margin": 0.27959650752472015,
"quarter": 4,
"return_on_assets": 0.25354406692858455,
"return_on_equity": 0.35778479156224746
}
],
"income_statement": [
{
"depreciation": 1076762,
"expenses": 15652697,
"income_tax": 2544149,
"marketing_expense": 1754707,
"net_income": 10072515,
"net_profit": 7528366,
"operational_expense": 10607170,
"product_revenue": 8492316,
"quarter": 1,
"rd_expense": 2202800,
"revenue": 25725212,
"salaries_expense": 6828028,
"service_revenue": 17232896
},
{
"depreciation": 1018486,
"expenses": 16179240,
"income_tax": 2526887,
"marketing_expense": 3166894,
"net_income": 10511734,
"net_profit": 7984847,
"operational_expense": 8879757,
"product_revenue": 8302685,
"quarter": 2,
"rd_expense": 2420579,
"revenue": 26690974,
"salaries_expense": 7770558,
"service_revenue": 18388289
},
{
"depreciation": 1614816,
"expenses": 16723496,
"income_tax": 2417773,
"marketing_expense": 1926626,
"net_income": 10969497,
"net_profit": 8551724,
"operational_expense": 11247485,
"product_revenue": 9619253,
"quarter": 3,
"rd_expense": 2516650,
"revenue": 27692993,
"salaries_expense": 6636384,
"service_revenue": 18073740
},
{
"depreciation": 898396,
"expenses": 17286061,
"income_tax": 3413026,
"marketing_expense": 2884312,
"net_income": 11446569,
"net_profit": 8033543,
"operational_expense": 9051576,
"product_revenue": 7996354,
"quarter": 4,
"rd_expense": 3062487,
"revenue": 28732630,
"salaries_expense": 6705954,
"service_revenue": 20736276
}
],
"market_conditions": {
"gdp_growth": [
0.036565148835417685,
0.038467246067891855,
0.04072160112850806,
0.0491867204043475
],
"inflation_rate": [
0.002194237887594803,
0.010174745316298518,
0.006182903266897743,
0.0021495398365431436
],
"interest_rate": [
0.023527398083660944,
0.018538609246646277,
0.017909302437733667,
0.020535150809177283
],
"year": 2009
},
"random_event": {
"description": "Santiago PLC Expansion to New Market in 2009",
"impact": -0.03,
"type": "Expansion to New Market"
},
"year": 2009
},
{
"advertising_kpis": [
{
"average_project_size": 75016,
"billable_hours_per_employee": 98,
"client_concentration": 0.25,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.63,
"gross_billings": 104619349,
"net_revenue": 82420154,
"new_client_acquisition": 1,
"organic_growth": 0.1,
"quarter": 1,
"revenue_per_employee": 106762
},
{
"average_project_size": 74845,
"billable_hours_per_employee": 103,
"client_concentration": 0.24,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.78,
"gross_billings": 93222365,
"net_revenue": 83923004,
"new_client_acquisition": 2,
"organic_growth": 0.1,
"quarter": 2,
"revenue_per_employee": 108709
},
{
"average_project_size": 175667,
"billable_hours_per_employee": 98,
"client_concentration": 0.37,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.78,
"gross_billings": 100864063,
"net_revenue": 85453257,
"new_client_acquisition": 1,
"organic_growth": 0.01,
"quarter": 3,
"revenue_per_employee": 110691
},
{
"average_project_size": 57954,
"billable_hours_per_employee": 142,
"client_concentration": 0.21,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.68,
"gross_billings": 107913112,
"net_revenue": 87011412,
"new_client_acquisition": 3,
"organic_growth": 0.13,
"quarter": 4,
"revenue_per_employee": 112709
}
],
"balance_sheet": [
{
"assets": 92169778,
"current_assets": 32213901,
"current_liabilities": 17149201,
"equity": 71338633,
"fixed_assets": 59955877,
"liabilities": 37964148,
"long_term_liabilities": 20814947,
"quarter": 1
},
{
"assets": 93936932,
"current_assets": 33736206,
"current_liabilities": 19297782,
"equity": 74034013,
"fixed_assets": 60200726,
"liabilities": 38285235,
"long_term_liabilities": 18987453,
"quarter": 2
},
{
"assets": 95737966,
"current_assets": 42124383,
"current_liabilities": 16108440,
"equity": 74701599,
"fixed_assets": 53613583,
"liabilities": 38609038,
"long_term_liabilities": 22500598,
"quarter": 3
},
{
"assets": 97573532,
"current_assets": 42760730,
"current_liabilities": 18217578,
"equity": 76080454,
"fixed_assets": 54812802,
"liabilities": 38935580,
"long_term_liabilities": 20718002,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 67623,
"financing_cash_flow": 91228,
"investing_cash_flow": -137811,
"net_cash_flow": 20771956,
"operating_cash_flow": 21292580,
"quarter": 1
},
{
"change_in_working_capital": -57011,
"financing_cash_flow": -128322,
"investing_cash_flow": -446091,
"net_cash_flow": 23709160,
"operating_cash_flow": 23880712,
"quarter": 2
},
{
"change_in_working_capital": 21522,
"financing_cash_flow": -76907,
"investing_cash_flow": -235640,
"net_cash_flow": 22207972,
"operating_cash_flow": 22540462,
"quarter": 3
},
{
"change_in_working_capital": -14179,
"financing_cash_flow": -2410,
"investing_cash_flow": -105387,
"net_cash_flow": 21199965,
"operating_cash_flow": 21524267,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8942210319742768,
"current_ratio": 1.8784490892607766,
"debt_to_equity_ratio": 0.5321681451339276,
"profit_margin": 0.20787395034471787,
"quarter": 1,
"return_on_assets": 0.1858852583978232,
"return_on_equity": 0.24016444217539185
},
{
"asset_turnover_ratio": 0.8933973274749915,
"current_ratio": 1.7481908542650135,
"debt_to_equity_ratio": 0.5171303492625747,
"profit_margin": 0.2190378695214485,
"quarter": 2,
"return_on_assets": 0.19568784724627797,
"return_on_equity": 0.24829555031685233
},
{
"asset_turnover_ratio": 0.8925743941541436,
"current_ratio": 2.615050433189061,
"debt_to_equity_ratio": 0.5168435283426798,
"profit_margin": 0.20564073994277363,
"quarter": 3,
"return_on_assets": 0.18354965886783098,
"return_on_equity": 0.2352382175915672
},
{
"asset_turnover_ratio": 0.8917522018163696,
"current_ratio": 2.3472236539895697,
"debt_to_equity_ratio": 0.5117685023278121,
"profit_margin": 0.2004622336205738,
"quarter": 4,
"return_on_assets": 0.17876263821217417,
"return_on_equity": 0.2292639052863696
}
],
"income_statement": [
{
"depreciation": 4159577,
"expenses": 59299436,
"income_tax": 5987715,
"marketing_expense": 10429163,
"net_income": 23120718,
"net_profit": 17133003,
"operational_expense": 33313950,
"product_revenue": 31692610,
"quarter": 1,
"rd_expense": 6864568,
"revenue": 82420154,
"salaries_expense": 27216619,
"service_revenue": 50727544
},
{
"depreciation": 5498396,
"expenses": 60562956,
"income_tax": 4977732,
"marketing_expense": 10500468,
"net_income": 23360048,
"net_profit": 18382316,
"operational_expense": 39973177,
"product_revenue": 22601991,
"quarter": 2,
"rd_expense": 11879868,
"revenue": 83923004,
"salaries_expense": 29556597,
"service_revenue": 61321013
},
{
"depreciation": 4967791,
"expenses": 61853399,
"income_tax": 6027187,
"marketing_expense": 6640585,
"net_income": 23599858,
"net_profit": 17572671,
"operational_expense": 39658424,
"product_revenue": 20534342,
"quarter": 3,
"rd_expense": 6947157,
"revenue": 85453257,
"salaries_expense": 22014432,
"service_revenue": 64918915
},
{
"depreciation": 4081765,
"expenses": 63171339,
"income_tax": 6397571,
"marketing_expense": 12045967,
"net_income": 23840073,
"net_profit": 17442502,
"operational_expense": 41580415,
"product_revenue": 33835065,
"quarter": 4,
"rd_expense": 10313129,
"revenue": 87011412,
"salaries_expense": 28708476,
"service_revenue": 53176347
}
],
"market_conditions": {
"gdp_growth": [
0.028446751004008293,
0.03944447959763013,
0.03828632567873952,
0.03498457223996821
],
"inflation_rate": [
0.006024504396219253,
0.010189765690162177,
0.005479225122627196,
0.007950352276871554
],
"interest_rate": [
0.017177936180493347,
0.010141082496572865,
0.011174808893998385,
0.019651762538671087
],
"year": 2010
},
"random_event": null,
"year": 2010
},
{
"advertising_kpis": [
{
"average_project_size": 116771,
"billable_hours_per_employee": 82,
"client_concentration": 0.24,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.7,
"gross_billings": 49667371,
"net_revenue": 43439352,
"new_client_acquisition": 2,
"organic_growth": 0.15,
"quarter": 1,
"revenue_per_employee": 56269
},
{
"average_project_size": 137852,
"billable_hours_per_employee": 144,
"client_concentration": 0.14,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.78,
"gross_billings": 52738894,
"net_revenue": 44862055,
"new_client_acquisition": 2,
"organic_growth": 0.1,
"quarter": 2,
"revenue_per_employee": 58111
},
{
"average_project_size": 169086,
"billable_hours_per_employee": 97,
"client_concentration": 0.38,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.79,
"gross_billings": 59377875,
"net_revenue": 46331354,
"new_client_acquisition": 2,
"organic_growth": 0.15,
"quarter": 3,
"revenue_per_employee": 60015
},
{
"average_project_size": 196921,
"billable_hours_per_employee": 150,
"client_concentration": 0.18,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.63,
"gross_billings": 59990922,
"net_revenue": 47848775,
"new_client_acquisition": 4,
"organic_growth": 0.04,
"quarter": 4,
"revenue_per_employee": 61980
}
],
"balance_sheet": [
{
"assets": 55065217,
"current_assets": 24762129,
"current_liabilities": 12564681,
"equity": 36867634,
"fixed_assets": 30303088,
"liabilities": 29608377,
"long_term_liabilities": 17043696,
"quarter": 1
},
{
"assets": 56399476,
"current_assets": 25980214,
"current_liabilities": 13874075,
"equity": 37423252,
"fixed_assets": 30419262,
"liabilities": 30288260,
"long_term_liabilities": 16414185,
"quarter": 2
},
{
"assets": 57766065,
"current_assets": 28023366,
"current_liabilities": 16042321,
"equity": 38695551,
"fixed_assets": 29742699,
"liabilities": 30983755,
"long_term_liabilities": 14941434,
"quarter": 3
},
{
"assets": 59165767,
"current_assets": 19693424,
"current_liabilities": 17425099,
"equity": 39344841,
"fixed_assets": 39472343,
"liabilities": 31695221,
"long_term_liabilities": 14270122,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 3070,
"financing_cash_flow": -102117,
"investing_cash_flow": -484354,
"net_cash_flow": 12748733,
"operating_cash_flow": 13253747,
"quarter": 1
},
{
"change_in_working_capital": -32773,
"financing_cash_flow": 151550,
"investing_cash_flow": -172946,
"net_cash_flow": 13382513,
"operating_cash_flow": 13835139,
"quarter": 2
},
{
"change_in_working_capital": 67857,
"financing_cash_flow": -18266,
"investing_cash_flow": -150259,
"net_cash_flow": 13973026,
"operating_cash_flow": 14410013,
"quarter": 3
},
{
"change_in_working_capital": -62730,
"financing_cash_flow": -77683,
"investing_cash_flow": -374613,
"net_cash_flow": 13553359,
"operating_cash_flow": 13670366,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7888709854716454,
"current_ratio": 1.9707725966142713,
"debt_to_equity_ratio": 0.8030994611696536,
"profit_margin": 0.2626833383702409,
"quarter": 1,
"return_on_assets": 0.2072232640071136,
"return_on_equity": 0.30950708689361517
},
{
"asset_turnover_ratio": 0.7954338972936557,
"current_ratio": 1.8725726940354581,
"debt_to_equity_ratio": 0.8093433462169456,
"profit_margin": 0.25215153429774895,
"quarter": 2,
"return_on_assets": 0.20056987763503334,
"return_on_equity": 0.3022729291404178
},
{
"asset_turnover_ratio": 0.8020514120184575,
"current_ratio": 1.7468398743548392,
"debt_to_equity_ratio": 0.8007058744298537,
"profit_margin": 0.25713129385340217,
"quarter": 3,
"return_on_assets": 0.20623251730925415,
"return_on_equity": 0.30787107799550395
},
{
"asset_turnover_ratio": 0.8087239873016435,
"current_ratio": 1.130175730995847,
"debt_to_equity_ratio": 0.8055750180817861,
"profit_margin": 0.2481629884986606,
"quarter": 4,
"return_on_assets": 0.2006953615593287,
"return_on_equity": 0.3018005588076973
}
],
"income_statement": [
{
"depreciation": 1842953,
"expenses": 28586373,
"income_tax": 3442185,
"marketing_expense": 3294776,
"net_income": 14852979,
"net_profit": 11410794,
"operational_expense": 18593275,
"product_revenue": 9332943,
"quarter": 1,
"rd_expense": 5500256,
"revenue": 43439352,
"salaries_expense": 10587176,
"service_revenue": 34106409
},
{
"depreciation": 2523103,
"expenses": 29347271,
"income_tax": 4202748,
"marketing_expense": 5556344,
"net_income": 15514784,
"net_profit": 11312036,
"operational_expense": 14768313,
"product_revenue": 13666148,
"quarter": 2,
"rd_expense": 3388101,
"revenue": 44862055,
"salaries_expense": 10175383,
"service_revenue": 31195907
},
{
"depreciation": 2496772,
"expenses": 30128423,
"income_tax": 4289690,
"marketing_expense": 5844196,
"net_income": 16202931,
"net_profit": 11913241,
"operational_expense": 15958971,
"product_revenue": 11405549,
"quarter": 3,
"rd_expense": 3300077,
"revenue": 46331354,
"salaries_expense": 9783894,
"service_revenue": 34925805
},
{
"depreciation": 1796071,
"expenses": 30930367,
"income_tax": 5044113,
"marketing_expense": 5938894,
"net_income": 16918408,
"net_profit": 11874295,
"operational_expense": 20644617,
"product_revenue": 18411597,
"quarter": 4,
"rd_expense": 3514486,
"revenue": 47848775,
"salaries_expense": 14791488,
"service_revenue": 29437178
}
],
"market_conditions": {
"gdp_growth": [
0.06071893435889361,
0.05138292989067235,
0.04302749803850492,
0.053715523659631476
],
"inflation_rate": [
0.005570529614039591,
0.006828929071596318,
0.007374519109581642,
0.010239606598860423
],
"interest_rate": [
0.01571689461093754,
0.02341782664162476,
0.016000126484768996,
0.014675049365074007
],
"year": 2011
},
"random_event": {
"description": "Santiago PLC Technology Adoption in 2011",
"impact": 0.05,
"type": "Technology Adoption"
},
"year": 2011
},
{
"advertising_kpis": [
{
"average_project_size": 156443,
"billable_hours_per_employee": 118,
"client_concentration": 0.19,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.62,
"gross_billings": 86434640,
"net_revenue": 76295805,
"new_client_acquisition": 5,
"organic_growth": 0.08,
"quarter": 1,
"revenue_per_employee": 98829
},
{
"average_project_size": 72041,
"billable_hours_per_employee": 84,
"client_concentration": 0.12,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.69,
"gross_billings": 96111071,
"net_revenue": 77717126,
"new_client_acquisition": 1,
"organic_growth": 0.08,
"quarter": 2,
"revenue_per_employee": 100670
},
{
"average_project_size": 51565,
"billable_hours_per_employee": 152,
"client_concentration": 0.17,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.74,
"gross_billings": 98495061,
"net_revenue": 79164925,
"new_client_acquisition": 4,
"organic_growth": -0.01,
"quarter": 3,
"revenue_per_employee": 102545
},
{
"average_project_size": 162496,
"billable_hours_per_employee": 113,
"client_concentration": 0.12,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.75,
"gross_billings": 92910215,
"net_revenue": 80639695,
"new_client_acquisition": 2,
"organic_growth": 0.02,
"quarter": 4,
"revenue_per_employee": 104456
}
],
"balance_sheet": [
{
"assets": 85923466,
"current_assets": 27858422,
"current_liabilities": 15449435,
"equity": 72829536,
"fixed_assets": 58065044,
"liabilities": 35126966,
"long_term_liabilities": 19677531,
"quarter": 1
},
{
"assets": 88674061,
"current_assets": 33409048,
"current_liabilities": 17703812,
"equity": 75495185,
"fixed_assets": 55265013,
"liabilities": 35822882,
"long_term_liabilities": 18119070,
"quarter": 2
},
{
"assets": 91512709,
"current_assets": 35461734,
"current_liabilities": 21121208,
"equity": 76103595,
"fixed_assets": 56050975,
"liabilities": 36532585,
"long_term_liabilities": 15411377,
"quarter": 3
},
{
"assets": 94442229,
"current_assets": 32828871,
"current_liabilities": 17888086,
"equity": 79541634,
"fixed_assets": 61613358,
"liabilities": 37256349,
"long_term_liabilities": 19368263,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 47060,
"financing_cash_flow": 138714,
"investing_cash_flow": -111529,
"net_cash_flow": 26717309,
"operating_cash_flow": 26822802,
"quarter": 1
},
{
"change_in_working_capital": -82236,
"financing_cash_flow": 135720,
"investing_cash_flow": -330000,
"net_cash_flow": 27247653,
"operating_cash_flow": 27274878,
"quarter": 2
},
{
"change_in_working_capital": 17058,
"financing_cash_flow": 83245,
"investing_cash_flow": -125300,
"net_cash_flow": 25995008,
"operating_cash_flow": 26060419,
"quarter": 3
},
{
"change_in_working_capital": 72980,
"financing_cash_flow": 140015,
"investing_cash_flow": -203736,
"net_cash_flow": 26223821,
"operating_cash_flow": 26473023,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8879507374621037,
"current_ratio": 1.8032000522996472,
"debt_to_equity_ratio": 0.4823175860958389,
"profit_margin": 0.2887843702546949,
"quarter": 1,
"return_on_assets": 0.2564262945351855,
"return_on_equity": 0.3025288531290382
},
{
"asset_turnover_ratio": 0.8764358497125783,
"current_ratio": 1.887110414412444,
"debt_to_equity_ratio": 0.4745055197891097,
"profit_margin": 0.2913644284787371,
"quarter": 2,
"return_on_assets": 0.2553622304497817,
"return_on_equity": 0.29993973787864747
},
{
"asset_turnover_ratio": 0.8650702822052836,
"current_ratio": 1.6789633433845261,
"debt_to_equity_ratio": 0.48003757246947404,
"profit_margin": 0.26682866180950715,
"quarter": 3,
"return_on_assets": 0.23082554577200856,
"return_on_equity": 0.27756206523489463
},
{
"asset_turnover_ratio": 0.8538520940669454,
"current_ratio": 1.8352366485715688,
"debt_to_equity_ratio": 0.46838802682881775,
"profit_margin": 0.27723014081340464,
"quarter": 4,
"return_on_assets": 0.23671353627199967,
"return_on_equity": 0.28105726367150063
}
],
"income_statement": [
{
"depreciation": 4789766,
"expenses": 48256231,
"income_tax": 6006538,
"marketing_expense": 7925830,
"net_income": 28039574,
"net_profit": 22033036,
"operational_expense": 25364230,
"product_revenue": 27379473,
"quarter": 1,
"rd_expense": 6093518,
"revenue": 76295805,
"salaries_expense": 20145322,
"service_revenue": 48916332
},
{
"depreciation": 4630872,
"expenses": 49045179,
"income_tax": 6027941,
"marketing_expense": 9606965,
"net_income": 28671947,
"net_profit": 22644006,
"operational_expense": 26807154,
"product_revenue": 23452820,
"quarter": 2,
"rd_expense": 9325315,
"revenue": 77717126,
"salaries_expense": 18155214,
"service_revenue": 54264306
},
{
"depreciation": 4936948,
"expenses": 49847026,
"income_tax": 8194428,
"marketing_expense": 7538826,
"net_income": 29317899,
"net_profit": 21123471,
"operational_expense": 25507587,
"product_revenue": 25803936,
"quarter": 3,
"rd_expense": 6890985,
"revenue": 79164925,
"salaries_expense": 17613990,
"service_revenue": 53360989
},
{
"depreciation": 4117269,
"expenses": 50661982,
"income_tax": 7621959,
"marketing_expense": 7733509,
"net_income": 29977713,
"net_profit": 22355754,
"operational_expense": 34939927,
"product_revenue": 30642251,
"quarter": 4,
"rd_expense": 7609377,
"revenue": 80639695,
"salaries_expense": 24099585,
"service_revenue": 49997444
}
],
"market_conditions": {
"gdp_growth": [
0.0474121863418297,
0.0552124529490683,
0.05581383416578227,
0.05677543126552221
],
"inflation_rate": [
0.009955259562902647,
0.010895159431497669,
0.006528446198455592,
0.002836789223688134
],
"interest_rate": [
0.013955181625553398,
0.015196360605502144,
0.018222153828422252,
0.011401299811436602
],
"year": 2012
},
"random_event": {
"description": "Santiago PLC Expansion to New Market in 2012",
"impact": -0.04,
"type": "Expansion to New Market"
},
"year": 2012
},
{
"advertising_kpis": [
{
"average_project_size": 106282,
"billable_hours_per_employee": 88,
"client_concentration": 0.15,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.62,
"gross_billings": 25623808,
"net_revenue": 20489646,
"new_client_acquisition": 3,
"organic_growth": 0.09,
"quarter": 1,
"revenue_per_employee": 26541
},
{
"average_project_size": 186065,
"billable_hours_per_employee": 100,
"client_concentration": 0.4,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.74,
"gross_billings": 25742410,
"net_revenue": 21458345,
"new_client_acquisition": 3,
"organic_growth": 0,
"quarter": 2,
"revenue_per_employee": 27796
},
{
"average_project_size": 185276,
"billable_hours_per_employee": 157,
"client_concentration": 0.37,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.74,
"gross_billings": 26315165,
"net_revenue": 22472842,
"new_client_acquisition": 3,
"organic_growth": 0.09,
"quarter": 3,
"revenue_per_employee": 29110
},
{
"average_project_size": 142622,
"billable_hours_per_employee": 124,
"client_concentration": 0.37,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.78,
"gross_billings": 27536418,
"net_revenue": 23535302,
"new_client_acquisition": 5,
"organic_growth": 0.1,
"quarter": 4,
"revenue_per_employee": 30486
}
],
"balance_sheet": [
{
"assets": 21573434,
"current_assets": 6572127,
"current_liabilities": 4009600,
"equity": 16849147,
"fixed_assets": 15001307,
"liabilities": 9679121,
"long_term_liabilities": 5669521,
"quarter": 1
},
{
"assets": 22247944,
"current_assets": 10510751,
"current_liabilities": 5165909,
"equity": 18397526,
"fixed_assets": 11737193,
"liabilities": 9776518,
"long_term_liabilities": 4610609,
"quarter": 2
},
{
"assets": 22943544,
"current_assets": 7911472,
"current_liabilities": 4473185,
"equity": 19004703,
"fixed_assets": 15032072,
"liabilities": 9874896,
"long_term_liabilities": 5401711,
"quarter": 3
},
{
"assets": 23660892,
"current_assets": 11662736,
"current_liabilities": 4154641,
"equity": 19713630,
"fixed_assets": 11998156,
"liabilities": 9974263,
"long_term_liabilities": 5819622,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -7635,
"financing_cash_flow": 19403,
"investing_cash_flow": -317747,
"net_cash_flow": 5669977,
"operating_cash_flow": 6200757,
"quarter": 1
},
{
"change_in_working_capital": -12348,
"financing_cash_flow": -107615,
"investing_cash_flow": -244047,
"net_cash_flow": 6989272,
"operating_cash_flow": 7218588,
"quarter": 2
},
{
"change_in_working_capital": -57959,
"financing_cash_flow": -30416,
"investing_cash_flow": -486290,
"net_cash_flow": 6401836,
"operating_cash_flow": 6773870,
"quarter": 3
},
{
"change_in_working_capital": -49029,
"financing_cash_flow": 175351,
"investing_cash_flow": -130869,
"net_cash_flow": 7165352,
"operating_cash_flow": 7529903,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9497628425775887,
"current_ratio": 1.6390979150039904,
"debt_to_equity_ratio": 0.5744576268460356,
"profit_margin": 0.24182135699172158,
"quarter": 1,
"return_on_assets": 0.22967293941242733,
"return_on_equity": 0.2940703170314794
},
{
"asset_turnover_ratio": 0.9645091249780204,
"current_ratio": 2.0346372729368634,
"debt_to_equity_ratio": 0.5314039507268532,
"profit_margin": 0.27616761684090735,
"quarter": 2,
"return_on_assets": 0.26636618646648874,
"return_on_equity": 0.322113962496914
},
{
"asset_turnover_ratio": 0.9794843377291669,
"current_ratio": 1.768644042220476,
"debt_to_equity_ratio": 0.5196027530659122,
"profit_margin": 0.26414349373345836,
"quarter": 3,
"return_on_assets": 0.25872441502498483,
"return_on_equity": 0.31234663335701696
},
{
"asset_turnover_ratio": 0.9946920851504668,
"current_ratio": 2.807158548716965,
"debt_to_equity_ratio": 0.5059577054048392,
"profit_margin": 0.25608343585308574,
"quarter": 4,
"return_on_assets": 0.25472416678120163,
"return_on_equity": 0.30572761079517063
}
],
"income_statement": [
{
"depreciation": 1245923,
"expenses": 13433722,
"income_tax": 2101090,
"marketing_expense": 1719872,
"net_income": 7055924,
"net_profit": 4954834,
"operational_expense": 7758360,
"product_revenue": 5034676,
"quarter": 1,
"rd_expense": 1634772,
"revenue": 20489646,
"salaries_expense": 5994385,
"service_revenue": 15454970
},
{
"depreciation": 1292488,
"expenses": 13959315,
"income_tax": 1572930,
"marketing_expense": 1437522,
"net_income": 7499030,
"net_profit": 5926100,
"operational_expense": 9165961,
"product_revenue": 6722229,
"quarter": 2,
"rd_expense": 1659770,
"revenue": 21458345,
"salaries_expense": 5996723,
"service_revenue": 14736116
},
{
"depreciation": 837815,
"expenses": 14505473,
"income_tax": 2031314,
"marketing_expense": 2595629,
"net_income": 7967369,
"net_profit": 5936055,
"operational_expense": 7850239,
"product_revenue": 5048210,
"quarter": 3,
"rd_expense": 1740038,
"revenue": 22472842,
"salaries_expense": 4840037,
"service_revenue": 17424632
},
{
"depreciation": 1502902,
"expenses": 15073000,
"income_tax": 2435301,
"marketing_expense": 2719173,
"net_income": 8462302,
"net_profit": 6027001,
"operational_expense": 7846882,
"product_revenue": 7870299,
"quarter": 4,
"rd_expense": 2920036,
"revenue": 23535302,
"salaries_expense": 6280737,
"service_revenue": 15665003
}
],
"market_conditions": {
"gdp_growth": [
0.03932993608913744,
0.0366285549291609,
0.045886410540593586,
0.03474074497981717
],
"inflation_rate": [
0.012605509100934637,
0.0036711985739723346,
0.005771774197709032,
0.00509791212897622
],
"interest_rate": [
0.013586439136845156,
0.02069738443106662,
0.020628345029604714,
0.017634809108265974
],
"year": 2013
},
"random_event": null,
"year": 2013
},
{
"advertising_kpis": [
{
"average_project_size": 158795,
"billable_hours_per_employee": 96,
"client_concentration": 0.35,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.78,
"gross_billings": 107707927,
"net_revenue": 91249868,
"new_client_acquisition": 3,
"organic_growth": 0.04,
"quarter": 1,
"revenue_per_employee": 118199
},
{
"average_project_size": 132810,
"billable_hours_per_employee": 151,
"client_concentration": 0.39,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.63,
"gross_billings": 124064668,
"net_revenue": 95616076,
"new_client_acquisition": 1,
"organic_growth": 0.1,
"quarter": 2,
"revenue_per_employee": 123855
},
{
"average_project_size": 141243,
"billable_hours_per_employee": 133,
"client_concentration": 0.35,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.62,
"gross_billings": 127760551,
"net_revenue": 100191202,
"new_client_acquisition": 4,
"organic_growth": 0.14,
"quarter": 3,
"revenue_per_employee": 129781
},
{
"average_project_size": 163470,
"billable_hours_per_employee": 96,
"client_concentration": 0.12,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.75,
"gross_billings": 119311247,
"net_revenue": 104985244,
"new_client_acquisition": 4,
"organic_growth": 0.05,
"quarter": 4,
"revenue_per_employee": 135991
}
],
"balance_sheet": [
{
"assets": 123577531,
"current_assets": 43897840,
"current_liabilities": 29201925,
"equity": 82870243,
"fixed_assets": 79679691,
"liabilities": 57347173,
"long_term_liabilities": 28145248,
"quarter": 1
},
{
"assets": 126308940,
"current_assets": 39355034,
"current_liabilities": 34814833,
"equity": 85948127,
"fixed_assets": 86953906,
"liabilities": 58365320,
"long_term_liabilities": 23550487,
"quarter": 2
},
{
"assets": 129100721,
"current_assets": 52102693,
"current_liabilities": 30644373,
"equity": 89139577,
"fixed_assets": 76998028,
"liabilities": 59401544,
"long_term_liabilities": 28757171,
"quarter": 3
},
{
"assets": 131954209,
"current_assets": 50982092,
"current_liabilities": 24952693,
"equity": 91461096,
"fixed_assets": 80972117,
"liabilities": 60456164,
"long_term_liabilities": 35503471,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 2951,
"financing_cash_flow": -104914,
"investing_cash_flow": -150128,
"net_cash_flow": 20221156,
"operating_cash_flow": 20614999,
"quarter": 1
},
{
"change_in_working_capital": 92435,
"financing_cash_flow": -188545,
"investing_cash_flow": -160353,
"net_cash_flow": 21925845,
"operating_cash_flow": 22367327,
"quarter": 2
},
{
"change_in_working_capital": 81452,
"financing_cash_flow": -90268,
"investing_cash_flow": -207393,
"net_cash_flow": 23722989,
"operating_cash_flow": 24008446,
"quarter": 3
},
{
"change_in_working_capital": 14259,
"financing_cash_flow": -144100,
"investing_cash_flow": -235113,
"net_cash_flow": 23895531,
"operating_cash_flow": 23893361,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7384017730537116,
"current_ratio": 1.5032515835856712,
"debt_to_equity_ratio": 0.6920116428281742,
"profit_margin": 0.1823551679000785,
"quarter": 1,
"return_on_assets": 0.13465137930292523,
"return_on_equity": 0.20079445163446666
},
{
"asset_turnover_ratio": 0.7570016500811423,
"current_ratio": 1.13040996060501,
"debt_to_equity_ratio": 0.6790761129675345,
"profit_margin": 0.18829999884119905,
"quarter": 2,
"return_on_assets": 0.14254340983306488,
"return_on_equity": 0.20948108619051117
},
{
"asset_turnover_ratio": 0.7760700422424441,
"current_ratio": 1.700236875461606,
"debt_to_equity_ratio": 0.6663879950877487,
"profit_margin": 0.1940330050137536,
"quarter": 3,
"return_on_assets": 0.15058320239745215,
"return_on_equity": 0.2180894351787198
},
{
"asset_turnover_ratio": 0.7956187589287129,
"current_ratio": 2.0431498916770225,
"debt_to_equity_ratio": 0.6610041497862654,
"profit_margin": 0.1901510177944626,
"quarter": 4,
"return_on_assets": 0.15128771678666195,
"return_on_equity": 0.21826822412012206
}
],
"income_statement": [
{
"depreciation": 3975114,
"expenses": 68350242,
"income_tax": 6259741,
"marketing_expense": 7323268,
"net_income": 22899626,
"net_profit": 16639885,
"operational_expense": 39007823,
"product_revenue": 26145648,
"quarter": 1,
"rd_expense": 10598483,
"revenue": 91249868,
"salaries_expense": 32383653,
"service_revenue": 65104220
},
{
"depreciation": 4362820,
"expenses": 71463117,
"income_tax": 6148452,
"marketing_expense": 12283199,
"net_income": 24152959,
"net_profit": 18004507,
"operational_expense": 48913898,
"product_revenue": 38019517,
"quarter": 2,
"rd_expense": 8738198,
"revenue": 95616076,
"salaries_expense": 24799997,
"service_revenue": 57596559
},
{
"depreciation": 4568046,
"expenses": 74717762,
"income_tax": 6033040,
"marketing_expense": 8603537,
"net_income": 25473440,
"net_profit": 19440400,
"operational_expense": 38771524,
"product_revenue": 32192241,
"quarter": 3,
"rd_expense": 13434078,
"revenue": 100191202,
"salaries_expense": 24541122,
"service_revenue": 67998961
},
{
"depreciation": 3930310,
"expenses": 78120634,
"income_tax": 6901559,
"marketing_expense": 7850262,
"net_income": 26864610,
"net_profit": 19963051,
"operational_expense": 44417149,
"product_revenue": 22994623,
"quarter": 4,
"rd_expense": 11298452,
"revenue": 104985244,
"salaries_expense": 24045146,
"service_revenue": 81990621
}
],
"market_conditions": {
"gdp_growth": [
0.048304945638324534,
0.041439627332457055,
0.05001693973919395,
0.03390698951563727
],
"inflation_rate": [
0.009276793006488742,
0.012325459035989732,
0.009082382166306056,
0.006249037510310904
],
"interest_rate": [
0.016731516381389,
0.015835808099357966,
0.014826425861681392,
0.009647953039531806
],
"year": 2014
},
"random_event": null,
"year": 2014
}
] |
{
"advertising_type": "Digital Marketing",
"financial_health": "Good",
"founding_year": 2001,
"industry": "Advertising",
"location": "West Ryanchester",
"name": "Butler-George",
"num_employees": 334,
"region": "Asia-Pacific",
"revenue_size": "Small",
"website": "www.butler-george.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 103535,
"billable_hours_per_employee": 125,
"client_concentration": 0.16,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.75,
"gross_billings": 4000556,
"net_revenue": 3487898,
"new_client_acquisition": 3,
"organic_growth": 0.01,
"quarter": 1,
"revenue_per_employee": 10443
},
{
"average_project_size": 131226,
"billable_hours_per_employee": 155,
"client_concentration": 0.4,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.73,
"gross_billings": 4582447,
"net_revenue": 3546592,
"new_client_acquisition": 2,
"organic_growth": 0.09,
"quarter": 2,
"revenue_per_employee": 10619
},
{
"average_project_size": 189945,
"billable_hours_per_employee": 100,
"client_concentration": 0.17,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.76,
"gross_billings": 4525114,
"net_revenue": 3606275,
"new_client_acquisition": 2,
"organic_growth": 0.13,
"quarter": 3,
"revenue_per_employee": 10797
},
{
"average_project_size": 103123,
"billable_hours_per_employee": 91,
"client_concentration": 0.35,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.71,
"gross_billings": 4717416,
"net_revenue": 3666962,
"new_client_acquisition": 2,
"organic_growth": 0.13,
"quarter": 4,
"revenue_per_employee": 10979
}
],
"balance_sheet": [
{
"assets": 3829839,
"current_assets": 1634537,
"current_liabilities": 823403,
"equity": 2835549,
"fixed_assets": 2195302,
"liabilities": 1942552,
"long_term_liabilities": 1119149,
"quarter": 1
},
{
"assets": 3881155,
"current_assets": 1828823,
"current_liabilities": 1125166,
"equity": 2792651,
"fixed_assets": 2052332,
"liabilities": 1995394,
"long_term_liabilities": 870228,
"quarter": 2
},
{
"assets": 3933159,
"current_assets": 1633682,
"current_liabilities": 968596,
"equity": 2809261,
"fixed_assets": 2299477,
"liabilities": 2049672,
"long_term_liabilities": 1081076,
"quarter": 3
},
{
"assets": 3985860,
"current_assets": 1374730,
"current_liabilities": 1125429,
"equity": 2840705,
"fixed_assets": 2611130,
"liabilities": 2105428,
"long_term_liabilities": 979999,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 40959,
"financing_cash_flow": 173049,
"investing_cash_flow": -166187,
"net_cash_flow": 998177,
"operating_cash_flow": 1068368,
"quarter": 1
},
{
"change_in_working_capital": 40800,
"financing_cash_flow": -46516,
"investing_cash_flow": -328451,
"net_cash_flow": 522372,
"operating_cash_flow": 1104851,
"quarter": 2
},
{
"change_in_working_capital": -84482,
"financing_cash_flow": -9732,
"investing_cash_flow": -355960,
"net_cash_flow": 624443,
"operating_cash_flow": 1041884,
"quarter": 3
},
{
"change_in_working_capital": -40041,
"financing_cash_flow": 50592,
"investing_cash_flow": -119253,
"net_cash_flow": 1013891,
"operating_cash_flow": 1168892,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.910716612369345,
"current_ratio": 1.9850996413663784,
"debt_to_equity_ratio": 0.6850708628205684,
"profit_margin": 0.2718720558915427,
"quarter": 1,
"return_on_assets": 0.247598397739435,
"return_on_equity": 0.33441919007571375
},
{
"asset_turnover_ratio": 0.9137980833025221,
"current_ratio": 1.625380610505472,
"debt_to_equity_ratio": 0.714516063768799,
"profit_margin": 0.2557074509839305,
"quarter": 2,
"return_on_assets": 0.23366497859528929,
"return_on_equity": 0.3247416164783928
},
{
"asset_turnover_ratio": 0.9168902147103638,
"current_ratio": 1.6866495422240027,
"debt_to_equity_ratio": 0.729612520872927,
"profit_margin": 0.2567119811994371,
"quarter": 3,
"return_on_assets": 0.23537670356067478,
"return_on_equity": 0.3295436059518856
},
{
"asset_turnover_ratio": 0.9199926741029539,
"current_ratio": 1.2215164172950936,
"debt_to_equity_ratio": 0.7411639012146632,
"profit_margin": 0.2618715438011084,
"quarter": 4,
"return_on_assets": 0.24091990185305054,
"return_on_equity": 0.33804038082095816
}
],
"income_statement": [
{
"depreciation": 120106,
"expenses": 2229405,
"income_tax": 310231,
"marketing_expense": 388615,
"net_income": 1258493,
"net_profit": 948262,
"operational_expense": 1414697,
"product_revenue": 1118883,
"quarter": 1,
"rd_expense": 267807,
"revenue": 3487898,
"salaries_expense": 704004,
"service_revenue": 2369015
},
{
"depreciation": 197961,
"expenses": 2259405,
"income_tax": 380297,
"marketing_expense": 231137,
"net_income": 1287187,
"net_profit": 906890,
"operational_expense": 1147663,
"product_revenue": 774353,
"quarter": 2,
"rd_expense": 245316,
"revenue": 3546592,
"salaries_expense": 718648,
"service_revenue": 2772239
},
{
"depreciation": 116110,
"expenses": 2289809,
"income_tax": 390692,
"marketing_expense": 433605,
"net_income": 1316466,
"net_profit": 925774,
"operational_expense": 1589490,
"product_revenue": 1426442,
"quarter": 3,
"rd_expense": 360944,
"revenue": 3606275,
"salaries_expense": 1029360,
"service_revenue": 2179833
},
{
"depreciation": 208619,
"expenses": 2320623,
"income_tax": 386066,
"marketing_expense": 261553,
"net_income": 1346339,
"net_profit": 960273,
"operational_expense": 1477014,
"product_revenue": 853814,
"quarter": 4,
"rd_expense": 300470,
"revenue": 3666962,
"salaries_expense": 891856,
"service_revenue": 2813148
}
],
"market_conditions": {
"gdp_growth": [
0.005617814763321722,
-0.0013528321318526503,
-0.008061235993274898,
0.004302282640109687
],
"inflation_rate": [
0.024206061364894744,
0.018183838313846172,
0.027149662174686406,
0.024776897152447575
],
"interest_rate": [
0.04279237353742163,
0.039076070081435856,
0.04346091775986335,
0.04470083407431849
],
"year": 2001
},
"random_event": null,
"year": 2001
},
{
"advertising_kpis": [
{
"average_project_size": 189841,
"billable_hours_per_employee": 122,
"client_concentration": 0.18,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.73,
"gross_billings": 5918785,
"net_revenue": 4729160,
"new_client_acquisition": 4,
"organic_growth": 0.06,
"quarter": 1,
"revenue_per_employee": 14159
},
{
"average_project_size": 197640,
"billable_hours_per_employee": 126,
"client_concentration": 0.2,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.8,
"gross_billings": 5626239,
"net_revenue": 4925531,
"new_client_acquisition": 1,
"organic_growth": -0.05,
"quarter": 2,
"revenue_per_employee": 14747
},
{
"average_project_size": 61181,
"billable_hours_per_employee": 113,
"client_concentration": 0.11,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.69,
"gross_billings": 6641526,
"net_revenue": 5130056,
"new_client_acquisition": 3,
"organic_growth": 0.13,
"quarter": 3,
"revenue_per_employee": 15359
},
{
"average_project_size": 96141,
"billable_hours_per_employee": 114,
"client_concentration": 0.39,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.78,
"gross_billings": 6808691,
"net_revenue": 5343074,
"new_client_acquisition": 5,
"organic_growth": 0.04,
"quarter": 4,
"revenue_per_employee": 15997
}
],
"balance_sheet": [
{
"assets": 6433532,
"current_assets": 2568754,
"current_liabilities": 1584653,
"equity": 4910687,
"fixed_assets": 3864778,
"liabilities": 2761467,
"long_term_liabilities": 1176814,
"quarter": 1
},
{
"assets": 6660734,
"current_assets": 2880625,
"current_liabilities": 1476130,
"equity": 5203967,
"fixed_assets": 3780109,
"liabilities": 2808228,
"long_term_liabilities": 1332098,
"quarter": 2
},
{
"assets": 6895961,
"current_assets": 2663121,
"current_liabilities": 1193108,
"equity": 5413234,
"fixed_assets": 4232840,
"liabilities": 2855780,
"long_term_liabilities": 1662672,
"quarter": 3
},
{
"assets": 7139495,
"current_assets": 2651136,
"current_liabilities": 1565761,
"equity": 5625152,
"fixed_assets": 4488359,
"liabilities": 2904138,
"long_term_liabilities": 1338377,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -9400,
"financing_cash_flow": -132410,
"investing_cash_flow": -183581,
"net_cash_flow": 1181666,
"operating_cash_flow": 1421747,
"quarter": 1
},
{
"change_in_working_capital": -69887,
"financing_cash_flow": -191394,
"investing_cash_flow": -385701,
"net_cash_flow": 1373942,
"operating_cash_flow": 1625712,
"quarter": 2
},
{
"change_in_working_capital": 71412,
"financing_cash_flow": -74464,
"investing_cash_flow": -494748,
"net_cash_flow": 1236895,
"operating_cash_flow": 1554283,
"quarter": 3
},
{
"change_in_working_capital": 96718,
"financing_cash_flow": -104216,
"investing_cash_flow": -256014,
"net_cash_flow": 1163140,
"operating_cash_flow": 1591459,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7350798907971546,
"current_ratio": 1.6210198699652227,
"debt_to_equity_ratio": 0.5623382227374704,
"profit_margin": 0.26191162912652566,
"quarter": 1,
"return_on_assets": 0.19252597173683134,
"return_on_equity": 0.25222988148094144
},
{
"asset_turnover_ratio": 0.7394877201221367,
"current_ratio": 1.9514710763957104,
"debt_to_equity_ratio": 0.539632169074093,
"profit_margin": 0.2743787421092264,
"quarter": 2,
"return_on_assets": 0.20289971045233152,
"return_on_equity": 0.25969822637230405
},
{
"asset_turnover_ratio": 0.7439218406252588,
"current_ratio": 2.232087120361275,
"debt_to_equity_ratio": 0.527555247011306,
"profit_margin": 0.2676487352184849,
"quarter": 3,
"return_on_assets": 0.19910973974475785,
"return_on_equity": 0.25364744993473404
},
{
"asset_turnover_ratio": 0.7483826237009761,
"current_ratio": 1.6931932779012888,
"debt_to_equity_ratio": 0.5162772490414481,
"profit_margin": 0.26011150135670963,
"quarter": 4,
"return_on_assets": 0.19466292784013436,
"return_on_equity": 0.24706799034052768
}
],
"income_statement": [
{
"depreciation": 183125,
"expenses": 3032307,
"income_tax": 458231,
"marketing_expense": 350603,
"net_income": 1696853,
"net_profit": 1238622,
"operational_expense": 2107743,
"product_revenue": 996074,
"quarter": 1,
"rd_expense": 346502,
"revenue": 4729160,
"salaries_expense": 1328482,
"service_revenue": 3733086
},
{
"depreciation": 274251,
"expenses": 3159332,
"income_tax": 414738,
"marketing_expense": 563739,
"net_income": 1766199,
"net_profit": 1351461,
"operational_expense": 2204982,
"product_revenue": 1501872,
"quarter": 2,
"rd_expense": 326238,
"revenue": 4925531,
"salaries_expense": 969056,
"service_revenue": 3423659
},
{
"depreciation": 181230,
"expenses": 3291678,
"income_tax": 465325,
"marketing_expense": 514562,
"net_income": 1838378,
"net_profit": 1373053,
"operational_expense": 2221753,
"product_revenue": 1199912,
"quarter": 3,
"rd_expense": 374766,
"revenue": 5130056,
"salaries_expense": 1144124,
"service_revenue": 3930144
},
{
"depreciation": 201664,
"expenses": 3429568,
"income_tax": 523711,
"marketing_expense": 344665,
"net_income": 1913506,
"net_profit": 1389795,
"operational_expense": 2010746,
"product_revenue": 1701731,
"quarter": 4,
"rd_expense": 486262,
"revenue": 5343074,
"salaries_expense": 1664703,
"service_revenue": 3641343
}
],
"market_conditions": {
"gdp_growth": [
-0.0012422066071625139,
-0.008365697863824673,
-0.003469229368696331,
0.001479146930889956
],
"inflation_rate": [
0.029061669463164262,
0.02384273464696819,
0.027862330549186822,
0.031125361258745363
],
"interest_rate": [
0.040444329061257916,
0.046814584967368886,
0.046637304040030136,
0.041864086023366824
],
"year": 2002
},
"random_event": null,
"year": 2002
},
{
"advertising_kpis": [
{
"average_project_size": 57574,
"billable_hours_per_employee": 85,
"client_concentration": 0.16,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.7,
"gross_billings": 868952,
"net_revenue": 729010,
"new_client_acquisition": 3,
"organic_growth": 0.1,
"quarter": 1,
"revenue_per_employee": 2183
},
{
"average_project_size": 50749,
"billable_hours_per_employee": 101,
"client_concentration": 0.23,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.77,
"gross_billings": 840551,
"net_revenue": 755739,
"new_client_acquisition": 3,
"organic_growth": 0.06,
"quarter": 2,
"revenue_per_employee": 2263
},
{
"average_project_size": 87482,
"billable_hours_per_employee": 134,
"client_concentration": 0.23,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.75,
"gross_billings": 911705,
"net_revenue": 783448,
"new_client_acquisition": 4,
"organic_growth": 0.04,
"quarter": 3,
"revenue_per_employee": 2346
},
{
"average_project_size": 185665,
"billable_hours_per_employee": 107,
"client_concentration": 0.17,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.75,
"gross_billings": 938778,
"net_revenue": 812174,
"new_client_acquisition": 1,
"organic_growth": -0.03,
"quarter": 4,
"revenue_per_employee": 2432
}
],
"balance_sheet": [
{
"assets": 790759,
"current_assets": 345422,
"current_liabilities": 208809,
"equity": 545126,
"fixed_assets": 445337,
"liabilities": 370817,
"long_term_liabilities": 162008,
"quarter": 1
},
{
"assets": 810626,
"current_assets": 367453,
"current_liabilities": 164399,
"equity": 547874,
"fixed_assets": 443173,
"liabilities": 377924,
"long_term_liabilities": 213525,
"quarter": 2
},
{
"assets": 830993,
"current_assets": 283664,
"current_liabilities": 195819,
"equity": 559543,
"fixed_assets": 547329,
"liabilities": 385168,
"long_term_liabilities": 189349,
"quarter": 3
},
{
"assets": 851872,
"current_assets": 370875,
"current_liabilities": 234126,
"equity": 584334,
"fixed_assets": 480997,
"liabilities": 392550,
"long_term_liabilities": 158424,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -97440,
"financing_cash_flow": -76115,
"investing_cash_flow": -223815,
"net_cash_flow": 62548,
"operating_cash_flow": 159196,
"quarter": 1
},
{
"change_in_working_capital": 49422,
"financing_cash_flow": -64308,
"investing_cash_flow": -443211,
"net_cash_flow": -227883,
"operating_cash_flow": 149425,
"quarter": 2
},
{
"change_in_working_capital": -72555,
"financing_cash_flow": -5812,
"investing_cash_flow": -387819,
"net_cash_flow": 4014,
"operating_cash_flow": 170096,
"quarter": 3
},
{
"change_in_working_capital": 99040,
"financing_cash_flow": -99935,
"investing_cash_flow": -258601,
"net_cash_flow": -148279,
"operating_cash_flow": 171380,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9219117329047156,
"current_ratio": 1.6542486195518393,
"debt_to_equity_ratio": 0.6802408984344904,
"profit_margin": 0.17171780908355166,
"quarter": 1,
"return_on_assets": 0.15830866294281823,
"return_on_equity": 0.22964232122481776
},
{
"asset_turnover_ratio": 0.932290600104117,
"current_ratio": 2.2351291674523566,
"debt_to_equity_ratio": 0.6898009396321052,
"profit_margin": 0.1523965284311118,
"quarter": 2,
"return_on_assets": 0.14207785094482536,
"return_on_equity": 0.2102162175974768
},
{
"asset_turnover_ratio": 0.9427853182878797,
"current_ratio": 1.4486030466910769,
"debt_to_equity_ratio": 0.6883617523586212,
"profit_margin": 0.145150667306573,
"quarter": 3,
"return_on_assets": 0.13684591807632554,
"return_on_equity": 0.20323371036721039
},
{
"asset_turnover_ratio": 0.953399102212539,
"current_ratio": 1.584082929704518,
"debt_to_equity_ratio": 0.6717904486132931,
"profit_margin": 0.15392268159286066,
"quarter": 4,
"return_on_assets": 0.14674974644077984,
"return_on_equity": 0.2139392881468475
}
],
"income_statement": [
{
"depreciation": 34012,
"expenses": 570511,
"income_tax": 33315,
"marketing_expense": 85604,
"net_income": 158499,
"net_profit": 125184,
"operational_expense": 352730,
"product_revenue": 164306,
"quarter": 1,
"rd_expense": 86559,
"revenue": 729010,
"salaries_expense": 283958,
"service_revenue": 564704
},
{
"depreciation": 34253,
"expenses": 595259,
"income_tax": 45308,
"marketing_expense": 89396,
"net_income": 160480,
"net_profit": 115172,
"operational_expense": 378061,
"product_revenue": 180112,
"quarter": 2,
"rd_expense": 97763,
"revenue": 755739,
"salaries_expense": 182729,
"service_revenue": 575627
},
{
"depreciation": 56378,
"expenses": 621081,
"income_tax": 48649,
"marketing_expense": 78992,
"net_income": 162367,
"net_profit": 113718,
"operational_expense": 327531,
"product_revenue": 175861,
"quarter": 3,
"rd_expense": 68698,
"revenue": 783448,
"salaries_expense": 200999,
"service_revenue": 607587
},
{
"depreciation": 46368,
"expenses": 648023,
"income_tax": 39139,
"marketing_expense": 76353,
"net_income": 164151,
"net_profit": 125012,
"operational_expense": 331313,
"product_revenue": 179937,
"quarter": 4,
"rd_expense": 110061,
"revenue": 812174,
"salaries_expense": 214592,
"service_revenue": 632237
}
],
"market_conditions": {
"gdp_growth": [
-0.005199529744824485,
0.001878273920415575,
0.010391397709203007,
0.013718039701228845
],
"inflation_rate": [
0.023922596469741687,
0.027755559525805433,
0.029648451395615935,
0.02140491899768998
],
"interest_rate": [
0.04736110997276759,
0.04281923244338424,
0.04671382755712693,
0.04403359043669717
],
"year": 2003
},
"random_event": null,
"year": 2003
},
{
"advertising_kpis": [
{
"average_project_size": 91243,
"billable_hours_per_employee": 102,
"client_concentration": 0.19,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.72,
"gross_billings": 4529009,
"net_revenue": 3652616,
"new_client_acquisition": 3,
"organic_growth": 0.15,
"quarter": 1,
"revenue_per_employee": 10936
},
{
"average_project_size": 63827,
"billable_hours_per_employee": 146,
"client_concentration": 0.33,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.7,
"gross_billings": 4845854,
"net_revenue": 3800996,
"new_client_acquisition": 4,
"organic_growth": -0.03,
"quarter": 2,
"revenue_per_employee": 11380
},
{
"average_project_size": 135906,
"billable_hours_per_employee": 155,
"client_concentration": 0.11,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.75,
"gross_billings": 4657132,
"net_revenue": 3955404,
"new_client_acquisition": 2,
"organic_growth": 0.01,
"quarter": 3,
"revenue_per_employee": 11843
},
{
"average_project_size": 164961,
"billable_hours_per_employee": 118,
"client_concentration": 0.21,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.73,
"gross_billings": 4958516,
"net_revenue": 4116085,
"new_client_acquisition": 1,
"organic_growth": 0.09,
"quarter": 4,
"revenue_per_employee": 12324
}
],
"balance_sheet": [
{
"assets": 4872567,
"current_assets": 2260131,
"current_liabilities": 1612098,
"equity": 2994417,
"fixed_assets": 2612436,
"liabilities": 2835311,
"long_term_liabilities": 1223213,
"quarter": 1
},
{
"assets": 5015571,
"current_assets": 1568733,
"current_liabilities": 1341547,
"equity": 3097602,
"fixed_assets": 3446838,
"liabilities": 2887146,
"long_term_liabilities": 1545599,
"quarter": 2
},
{
"assets": 5162772,
"current_assets": 1672106,
"current_liabilities": 1458049,
"equity": 3310995,
"fixed_assets": 3490666,
"liabilities": 2939928,
"long_term_liabilities": 1481879,
"quarter": 3
},
{
"assets": 5314293,
"current_assets": 1935064,
"current_liabilities": 1745339,
"equity": 3391423,
"fixed_assets": 3379229,
"liabilities": 2993675,
"long_term_liabilities": 1248336,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -36779,
"financing_cash_flow": 149627,
"investing_cash_flow": -360940,
"net_cash_flow": 761602,
"operating_cash_flow": 1122483,
"quarter": 1
},
{
"change_in_working_capital": -39412,
"financing_cash_flow": 69760,
"investing_cash_flow": -322997,
"net_cash_flow": 1165078,
"operating_cash_flow": 1146119,
"quarter": 2
},
{
"change_in_working_capital": 46196,
"financing_cash_flow": -129042,
"investing_cash_flow": -145870,
"net_cash_flow": 1113088,
"operating_cash_flow": 1295320,
"quarter": 3
},
{
"change_in_working_capital": -10172,
"financing_cash_flow": 64694,
"investing_cash_flow": -310950,
"net_cash_flow": 1069468,
"operating_cash_flow": 1323149,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7496286864808631,
"current_ratio": 1.401981145066863,
"debt_to_equity_ratio": 0.9468657838904868,
"profit_margin": 0.2620480773232116,
"quarter": 1,
"return_on_assets": 0.1964387559986348,
"return_on_equity": 0.31964853258580883
},
{
"asset_turnover_ratio": 0.7578391373584383,
"current_ratio": 1.169346284550597,
"debt_to_equity_ratio": 0.9320584116358396,
"profit_margin": 0.25497974741357265,
"quarter": 2,
"return_on_assets": 0.1932336318237744,
"return_on_equity": 0.3128797695765951
},
{
"asset_turnover_ratio": 0.7661395854784988,
"current_ratio": 1.1468105667230661,
"debt_to_equity_ratio": 0.8879288552232788,
"profit_margin": 0.2751048944684285,
"quarter": 3,
"return_on_assets": 0.21076874981114796,
"return_on_equity": 0.32864773278123344
},
{
"asset_turnover_ratio": 0.7745310617988131,
"current_ratio": 1.1087038105491254,
"debt_to_equity_ratio": 0.8827194366494536,
"profit_margin": 0.2601513331235871,
"quarter": 4,
"return_on_assets": 0.20149528827258867,
"return_on_equity": 0.31573914548553805
}
],
"income_statement": [
{
"depreciation": 165322,
"expenses": 2394853,
"income_tax": 300602,
"marketing_expense": 340630,
"net_income": 1257763,
"net_profit": 957161,
"operational_expense": 1473756,
"product_revenue": 1281850,
"quarter": 1,
"rd_expense": 465958,
"revenue": 3652616,
"salaries_expense": 854488,
"service_revenue": 2370766
},
{
"depreciation": 176942,
"expenses": 2482635,
"income_tax": 349184,
"marketing_expense": 276325,
"net_income": 1318361,
"net_profit": 969177,
"operational_expense": 1674478,
"product_revenue": 829258,
"quarter": 2,
"rd_expense": 287648,
"revenue": 3800996,
"salaries_expense": 1165535,
"service_revenue": 2971738
},
{
"depreciation": 207169,
"expenses": 2573634,
"income_tax": 293619,
"marketing_expense": 346432,
"net_income": 1381770,
"net_profit": 1088151,
"operational_expense": 1502823,
"product_revenue": 884729,
"quarter": 3,
"rd_expense": 512317,
"revenue": 3955404,
"salaries_expense": 1115446,
"service_revenue": 3070675
},
{
"depreciation": 252344,
"expenses": 2667970,
"income_tax": 377310,
"marketing_expense": 377528,
"net_income": 1448115,
"net_profit": 1070805,
"operational_expense": 1807973,
"product_revenue": 977546,
"quarter": 4,
"rd_expense": 417179,
"revenue": 4116085,
"salaries_expense": 1120396,
"service_revenue": 3138539
}
],
"market_conditions": {
"gdp_growth": [
-0.011996611630343525,
0.002338318380884977,
-0.004588636464671751,
0.0029878821404004437
],
"inflation_rate": [
0.04281414260636094,
0.04341491047103449,
0.034286254177917724,
0.04351148169758147
],
"interest_rate": [
0.05661724044157079,
0.053924075408966626,
0.055053138752617005,
0.05286538825755078
],
"year": 2004
},
"random_event": null,
"year": 2004
},
{
"advertising_kpis": [
{
"average_project_size": 80143,
"billable_hours_per_employee": 98,
"client_concentration": 0.38,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.73,
"gross_billings": 4629234,
"net_revenue": 3834304,
"new_client_acquisition": 3,
"organic_growth": 0.12,
"quarter": 1,
"revenue_per_employee": 11480
},
{
"average_project_size": 59392,
"billable_hours_per_employee": 152,
"client_concentration": 0.18,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.75,
"gross_billings": 4363119,
"net_revenue": 3936142,
"new_client_acquisition": 5,
"organic_growth": 0.11,
"quarter": 2,
"revenue_per_employee": 11785
},
{
"average_project_size": 80405,
"billable_hours_per_employee": 107,
"client_concentration": 0.37,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.71,
"gross_billings": 5177490,
"net_revenue": 4040685,
"new_client_acquisition": 4,
"organic_growth": 0.05,
"quarter": 3,
"revenue_per_employee": 12098
},
{
"average_project_size": 180670,
"billable_hours_per_employee": 138,
"client_concentration": 0.29,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.63,
"gross_billings": 4589661,
"net_revenue": 4148005,
"new_client_acquisition": 1,
"organic_growth": 0.02,
"quarter": 4,
"revenue_per_employee": 12419
}
],
"balance_sheet": [
{
"assets": 4273263,
"current_assets": 1363104,
"current_liabilities": 1417496,
"equity": 2503238,
"fixed_assets": 2910159,
"liabilities": 2393440,
"long_term_liabilities": 975944,
"quarter": 1
},
{
"assets": 4391530,
"current_assets": 1721754,
"current_liabilities": 1169762,
"equity": 2658368,
"fixed_assets": 2669776,
"liabilities": 2423136,
"long_term_liabilities": 1253374,
"quarter": 2
},
{
"assets": 4513070,
"current_assets": 1590309,
"current_liabilities": 1027632,
"equity": 2714798,
"fixed_assets": 2922761,
"liabilities": 2453201,
"long_term_liabilities": 1425569,
"quarter": 3
},
{
"assets": 4637973,
"current_assets": 2236103,
"current_liabilities": 1008308,
"equity": 2887720,
"fixed_assets": 2401870,
"liabilities": 2483639,
"long_term_liabilities": 1475331,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -48358,
"financing_cash_flow": -9200,
"investing_cash_flow": -289818,
"net_cash_flow": 439083,
"operating_cash_flow": 911300,
"quarter": 1
},
{
"change_in_working_capital": 52876,
"financing_cash_flow": -1374,
"investing_cash_flow": -439113,
"net_cash_flow": 333550,
"operating_cash_flow": 974064,
"quarter": 2
},
{
"change_in_working_capital": -59362,
"financing_cash_flow": 61262,
"investing_cash_flow": -148271,
"net_cash_flow": 464498,
"operating_cash_flow": 947569,
"quarter": 3
},
{
"change_in_working_capital": -14905,
"financing_cash_flow": -55389,
"investing_cash_flow": -233466,
"net_cash_flow": 741721,
"operating_cash_flow": 959382,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8972777945097224,
"current_ratio": 0.961628110414421,
"debt_to_equity_ratio": 0.9561376105667939,
"profit_margin": 0.16258882968069302,
"quarter": 1,
"return_on_assets": 0.14588734650780913,
"return_on_equity": 0.24904343893788763
},
{
"asset_turnover_ratio": 0.896303110760942,
"current_ratio": 1.471884024271604,
"debt_to_equity_ratio": 0.9115126272961456,
"profit_margin": 0.17529194830877545,
"quarter": 2,
"return_on_assets": 0.1571147185605017,
"return_on_equity": 0.25954796326167034
},
{
"asset_turnover_ratio": 0.8953295650189339,
"current_ratio": 1.5475471764211313,
"debt_to_equity_ratio": 0.9036403445118201,
"profit_margin": 0.16208365660772864,
"quarter": 3,
"return_on_assets": 0.14511828976727592,
"return_on_equity": 0.24124409992935017
},
{
"asset_turnover_ratio": 0.8943572978971632,
"current_ratio": 2.217678526799351,
"debt_to_equity_ratio": 0.8600691895336113,
"profit_margin": 0.1768045120485631,
"quarter": 4,
"return_on_assets": 0.15812640565177935,
"return_on_equity": 0.2539671436288837
}
],
"income_statement": [
{
"depreciation": 287885,
"expenses": 2987458,
"income_tax": 223431,
"marketing_expense": 452685,
"net_income": 846846,
"net_profit": 623415,
"operational_expense": 1816331,
"product_revenue": 1087769,
"quarter": 1,
"rd_expense": 439669,
"revenue": 3834304,
"salaries_expense": 950529,
"service_revenue": 2746535
},
{
"depreciation": 284090,
"expenses": 3049902,
"income_tax": 196266,
"marketing_expense": 499613,
"net_income": 886240,
"net_profit": 689974,
"operational_expense": 1826548,
"product_revenue": 878200,
"quarter": 2,
"rd_expense": 459537,
"revenue": 3936142,
"salaries_expense": 1175779,
"service_revenue": 3057942
},
{
"depreciation": 292640,
"expenses": 3113652,
"income_tax": 272104,
"marketing_expense": 561920,
"net_income": 927033,
"net_profit": 654929,
"operational_expense": 2031714,
"product_revenue": 1348870,
"quarter": 3,
"rd_expense": 338052,
"revenue": 4040685,
"salaries_expense": 1451172,
"service_revenue": 2691815
},
{
"depreciation": 225996,
"expenses": 3178734,
"income_tax": 235885,
"marketing_expense": 567125,
"net_income": 969271,
"net_profit": 733386,
"operational_expense": 2222119,
"product_revenue": 1080300,
"quarter": 4,
"rd_expense": 627792,
"revenue": 4148005,
"salaries_expense": 1577005,
"service_revenue": 3067705
}
],
"market_conditions": {
"gdp_growth": [
0.004894044579506445,
-0.005692349186310804,
-0.009357863066020614,
-0.008187203615106201
],
"inflation_rate": [
0.022470088912660332,
0.02632518771273777,
0.02891713551603372,
0.019983675317900587
],
"interest_rate": [
0.05329515704535438,
0.046900366013880285,
0.0491656409928864,
0.05409195454339781
],
"year": 2005
},
"random_event": null,
"year": 2005
},
{
"advertising_kpis": [
{
"average_project_size": 115010,
"billable_hours_per_employee": 100,
"client_concentration": 0.33,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.65,
"gross_billings": 1872519,
"net_revenue": 1447588,
"new_client_acquisition": 1,
"organic_growth": 0.05,
"quarter": 1,
"revenue_per_employee": 4334
},
{
"average_project_size": 55428,
"billable_hours_per_employee": 141,
"client_concentration": 0.39,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.76,
"gross_billings": 1656034,
"net_revenue": 1482363,
"new_client_acquisition": 4,
"organic_growth": 0.1,
"quarter": 2,
"revenue_per_employee": 4438
},
{
"average_project_size": 70662,
"billable_hours_per_employee": 125,
"client_concentration": 0.39,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.67,
"gross_billings": 1878469,
"net_revenue": 1517974,
"new_client_acquisition": 1,
"organic_growth": -0.04,
"quarter": 3,
"revenue_per_employee": 4545
},
{
"average_project_size": 121933,
"billable_hours_per_employee": 116,
"client_concentration": 0.17,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.69,
"gross_billings": 1947401,
"net_revenue": 1554441,
"new_client_acquisition": 1,
"organic_growth": -0.03,
"quarter": 4,
"revenue_per_employee": 4654
}
],
"balance_sheet": [
{
"assets": 1889352,
"current_assets": 606557,
"current_liabilities": 537982,
"equity": 1238618,
"fixed_assets": 1282795,
"liabilities": 942444,
"long_term_liabilities": 404462,
"quarter": 1
},
{
"assets": 1950122,
"current_assets": 598901,
"current_liabilities": 454496,
"equity": 1288292,
"fixed_assets": 1351221,
"liabilities": 956242,
"long_term_liabilities": 501746,
"quarter": 2
},
{
"assets": 2012846,
"current_assets": 614808,
"current_liabilities": 431520,
"equity": 1336710,
"fixed_assets": 1398038,
"liabilities": 970241,
"long_term_liabilities": 538721,
"quarter": 3
},
{
"assets": 2077588,
"current_assets": 844864,
"current_liabilities": 524681,
"equity": 1388820,
"fixed_assets": 1232724,
"liabilities": 984446,
"long_term_liabilities": 459765,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -52327,
"financing_cash_flow": -143026,
"investing_cash_flow": -201738,
"net_cash_flow": -142226,
"operating_cash_flow": 373822,
"quarter": 1
},
{
"change_in_working_capital": -34873,
"financing_cash_flow": -58765,
"investing_cash_flow": -435744,
"net_cash_flow": -35278,
"operating_cash_flow": 394166,
"quarter": 2
},
{
"change_in_working_capital": 39427,
"financing_cash_flow": 167943,
"investing_cash_flow": -384904,
"net_cash_flow": -39480,
"operating_cash_flow": 367852,
"quarter": 3
},
{
"change_in_working_capital": 68018,
"financing_cash_flow": -96712,
"investing_cash_flow": -211535,
"net_cash_flow": -191386,
"operating_cash_flow": 368539,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7661822677828165,
"current_ratio": 1.127467089976988,
"debt_to_equity_ratio": 0.7608835008049294,
"profit_margin": 0.2015145193245592,
"quarter": 1,
"return_on_assets": 0.15439685140725498,
"return_on_equity": 0.2355124824602904
},
{
"asset_turnover_ratio": 0.7601385964570422,
"current_ratio": 1.3177255685418574,
"debt_to_equity_ratio": 0.7422556376970438,
"profit_margin": 0.19860992213108394,
"quarter": 2,
"return_on_assets": 0.1509710674511646,
"return_on_equity": 0.22852893598656204
},
{
"asset_turnover_ratio": 0.7541431386206396,
"current_ratio": 1.424749721913237,
"debt_to_equity_ratio": 0.725842553732672,
"profit_margin": 0.1937483777719513,
"quarter": 3,
"return_on_assets": 0.1461140097155967,
"return_on_equity": 0.22002154543618288
},
{
"asset_turnover_ratio": 0.748195022304711,
"current_ratio": 1.6102431763299987,
"debt_to_equity_ratio": 0.7088362782794027,
"profit_margin": 0.19021500333560423,
"quarter": 4,
"return_on_assets": 0.1423179186633731,
"return_on_equity": 0.2128987197765009
}
],
"income_statement": [
{
"depreciation": 82112,
"expenses": 1078582,
"income_tax": 77296,
"marketing_expense": 122248,
"net_income": 369006,
"net_profit": 291710,
"operational_expense": 633521,
"product_revenue": 532417,
"quarter": 1,
"rd_expense": 202524,
"revenue": 1447588,
"salaries_expense": 495257,
"service_revenue": 915171
},
{
"depreciation": 99754,
"expenses": 1098716,
"income_tax": 89235,
"marketing_expense": 208860,
"net_income": 383647,
"net_profit": 294412,
"operational_expense": 682091,
"product_revenue": 314933,
"quarter": 2,
"rd_expense": 147289,
"revenue": 1482363,
"salaries_expense": 492930,
"service_revenue": 1167430
},
{
"depreciation": 73747,
"expenses": 1119226,
"income_tax": 104643,
"marketing_expense": 215451,
"net_income": 398748,
"net_profit": 294105,
"operational_expense": 752506,
"product_revenue": 307355,
"quarter": 3,
"rd_expense": 118968,
"revenue": 1517974,
"salaries_expense": 387821,
"service_revenue": 1210619
},
{
"depreciation": 72861,
"expenses": 1140119,
"income_tax": 118644,
"marketing_expense": 125624,
"net_income": 414322,
"net_profit": 295678,
"operational_expense": 699606,
"product_revenue": 377521,
"quarter": 4,
"rd_expense": 163471,
"revenue": 1554441,
"salaries_expense": 379573,
"service_revenue": 1176920
}
],
"market_conditions": {
"gdp_growth": [
0.002331549736827759,
-0.0027562449724389242,
0.0006154542421437596,
0.004505148406065598
],
"inflation_rate": [
0.03247586379436376,
0.02832895227877574,
0.032128200186096675,
0.02721693461330392
],
"interest_rate": [
0.04940725959185514,
0.049851567253286135,
0.04417526299828256,
0.04228464850247276
],
"year": 2006
},
"random_event": null,
"year": 2006
},
{
"advertising_kpis": [
{
"average_project_size": 97770,
"billable_hours_per_employee": 113,
"client_concentration": 0.22,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.7,
"gross_billings": 4167040,
"net_revenue": 3249463,
"new_client_acquisition": 4,
"organic_growth": 0.06,
"quarter": 1,
"revenue_per_employee": 9729
},
{
"average_project_size": 118138,
"billable_hours_per_employee": 128,
"client_concentration": 0.28,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.72,
"gross_billings": 3733930,
"net_revenue": 3308853,
"new_client_acquisition": 4,
"organic_growth": 0.07,
"quarter": 2,
"revenue_per_employee": 9907
},
{
"average_project_size": 104431,
"billable_hours_per_employee": 131,
"client_concentration": 0.29,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.64,
"gross_billings": 4343743,
"net_revenue": 3369328,
"new_client_acquisition": 3,
"organic_growth": 0.03,
"quarter": 3,
"revenue_per_employee": 10088
},
{
"average_project_size": 79253,
"billable_hours_per_employee": 138,
"client_concentration": 0.39,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.67,
"gross_billings": 4030752,
"net_revenue": 3430910,
"new_client_acquisition": 4,
"organic_growth": 0,
"quarter": 4,
"revenue_per_employee": 10272
}
],
"balance_sheet": [
{
"assets": 4349408,
"current_assets": 1881657,
"current_liabilities": 1280768,
"equity": 2802203,
"fixed_assets": 2467751,
"liabilities": 2270707,
"long_term_liabilities": 989939,
"quarter": 1
},
{
"assets": 4437734,
"current_assets": 2114395,
"current_liabilities": 1211289,
"equity": 2864106,
"fixed_assets": 2323339,
"liabilities": 2322001,
"long_term_liabilities": 1110712,
"quarter": 2
},
{
"assets": 4527854,
"current_assets": 2162481,
"current_liabilities": 1240325,
"equity": 2941489,
"fixed_assets": 2365373,
"liabilities": 2374454,
"long_term_liabilities": 1134129,
"quarter": 3
},
{
"assets": 4619804,
"current_assets": 1924740,
"current_liabilities": 1365395,
"equity": 2916938,
"fixed_assets": 2695064,
"liabilities": 2428092,
"long_term_liabilities": 1062697,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -97614,
"financing_cash_flow": -21491,
"investing_cash_flow": -397670,
"net_cash_flow": 553328,
"operating_cash_flow": 906309,
"quarter": 1
},
{
"change_in_working_capital": 24248,
"financing_cash_flow": -117664,
"investing_cash_flow": -199460,
"net_cash_flow": 591353,
"operating_cash_flow": 936465,
"quarter": 2
},
{
"change_in_working_capital": 98344,
"financing_cash_flow": 95621,
"investing_cash_flow": -215180,
"net_cash_flow": 807081,
"operating_cash_flow": 953378,
"quarter": 3
},
{
"change_in_working_capital": 36304,
"financing_cash_flow": -98570,
"investing_cash_flow": -256069,
"net_cash_flow": 557976,
"operating_cash_flow": 875294,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7471046634392543,
"current_ratio": 1.4691630334299421,
"debt_to_equity_ratio": 0.8103292302520553,
"profit_margin": 0.22265278909161298,
"quarter": 1,
"return_on_assets": 0.16634493705810077,
"return_on_equity": 0.2581904308859851
},
{
"asset_turnover_ratio": 0.7456176958781215,
"current_ratio": 1.7455743427043422,
"debt_to_equity_ratio": 0.8107245332400407,
"profit_margin": 0.22617293666415522,
"quarter": 2,
"return_on_assets": 0.16863854390551575,
"return_on_equity": 0.26129375099943924
},
{
"asset_turnover_ratio": 0.7441335343409925,
"current_ratio": 1.7434793300143108,
"debt_to_equity_ratio": 0.8072285838906758,
"profit_margin": 0.23390094404581566,
"quarter": 3,
"return_on_assets": 0.17405353617850752,
"return_on_equity": 0.2679217906305276
},
{
"asset_turnover_ratio": 0.742652718600183,
"current_ratio": 1.409658011051747,
"debt_to_equity_ratio": 0.8324112476850725,
"profit_margin": 0.21138007117645172,
"quarter": 4,
"return_on_assets": 0.15698198451709205,
"return_on_equity": 0.24862578498411692
}
],
"income_statement": [
{
"depreciation": 182807,
"expenses": 2261713,
"income_tax": 264248,
"marketing_expense": 332366,
"net_income": 987750,
"net_profit": 723502,
"operational_expense": 1355308,
"product_revenue": 1036948,
"quarter": 1,
"rd_expense": 425360,
"revenue": 3249463,
"salaries_expense": 1027963,
"service_revenue": 2212515
},
{
"depreciation": 188092,
"expenses": 2308281,
"income_tax": 252199,
"marketing_expense": 296374,
"net_income": 1000572,
"net_profit": 748373,
"operational_expense": 1249967,
"product_revenue": 810183,
"quarter": 2,
"rd_expense": 389563,
"revenue": 3308853,
"salaries_expense": 1011348,
"service_revenue": 2498670
},
{
"depreciation": 165289,
"expenses": 2355809,
"income_tax": 225430,
"marketing_expense": 367055,
"net_income": 1013519,
"net_profit": 788089,
"operational_expense": 1504763,
"product_revenue": 775016,
"quarter": 3,
"rd_expense": 282565,
"revenue": 3369328,
"salaries_expense": 807939,
"service_revenue": 2594312
},
{
"depreciation": 150068,
"expenses": 2404315,
"income_tax": 301369,
"marketing_expense": 319466,
"net_income": 1026595,
"net_profit": 725226,
"operational_expense": 1320096,
"product_revenue": 1024031,
"quarter": 4,
"rd_expense": 426418,
"revenue": 3430910,
"salaries_expense": 894517,
"service_revenue": 2406879
}
],
"market_conditions": {
"gdp_growth": [
0.005806415271245079,
-0.003676026450829647,
-0.007722490165620028,
-0.01018121683185064
],
"inflation_rate": [
0.023249162561959597,
0.026182318052246405,
0.03186574986629679,
0.02245626625882656
],
"interest_rate": [
0.060168284567106003,
0.05342073200352106,
0.05219593921544101,
0.056644758454724796
],
"year": 2007
},
"random_event": null,
"year": 2007
},
{
"advertising_kpis": [
{
"average_project_size": 104059,
"billable_hours_per_employee": 96,
"client_concentration": 0.16,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.7,
"gross_billings": 3425054,
"net_revenue": 2667083,
"new_client_acquisition": 2,
"organic_growth": 0.05,
"quarter": 1,
"revenue_per_employee": 7985
},
{
"average_project_size": 74782,
"billable_hours_per_employee": 117,
"client_concentration": 0.19,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.69,
"gross_billings": 3590034,
"net_revenue": 2781304,
"new_client_acquisition": 3,
"organic_growth": 0.02,
"quarter": 2,
"revenue_per_employee": 8327
},
{
"average_project_size": 55841,
"billable_hours_per_employee": 125,
"client_concentration": 0.24,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.64,
"gross_billings": 3745440,
"net_revenue": 2900417,
"new_client_acquisition": 2,
"organic_growth": 0.12,
"quarter": 3,
"revenue_per_employee": 8684
},
{
"average_project_size": 150990,
"billable_hours_per_employee": 90,
"client_concentration": 0.23,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.69,
"gross_billings": 3657953,
"net_revenue": 3024631,
"new_client_acquisition": 5,
"organic_growth": 0.12,
"quarter": 4,
"revenue_per_employee": 9056
}
],
"balance_sheet": [
{
"assets": 3188961,
"current_assets": 1340949,
"current_liabilities": 963746,
"equity": 1886118,
"fixed_assets": 1848012,
"liabilities": 1840161,
"long_term_liabilities": 876415,
"quarter": 1
},
{
"assets": 3250074,
"current_assets": 1304231,
"current_liabilities": 1091764,
"equity": 1925317,
"fixed_assets": 1945843,
"liabilities": 1871719,
"long_term_liabilities": 779955,
"quarter": 2
},
{
"assets": 3312358,
"current_assets": 1080366,
"current_liabilities": 1122052,
"equity": 1922808,
"fixed_assets": 2231992,
"liabilities": 1903819,
"long_term_liabilities": 781767,
"quarter": 3
},
{
"assets": 3375835,
"current_assets": 1134924,
"current_liabilities": 859222,
"equity": 1997182,
"fixed_assets": 2240911,
"liabilities": 1936468,
"long_term_liabilities": 1077246,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -95280,
"financing_cash_flow": -186557,
"investing_cash_flow": -341314,
"net_cash_flow": 453878,
"operating_cash_flow": 646046,
"quarter": 1
},
{
"change_in_working_capital": 7265,
"financing_cash_flow": -62086,
"investing_cash_flow": -325973,
"net_cash_flow": 522944,
"operating_cash_flow": 694404,
"quarter": 2
},
{
"change_in_working_capital": 62987,
"financing_cash_flow": -139817,
"investing_cash_flow": -428909,
"net_cash_flow": 319900,
"operating_cash_flow": 711653,
"quarter": 3
},
{
"change_in_working_capital": 49208,
"financing_cash_flow": -174656,
"investing_cash_flow": -195545,
"net_cash_flow": 609630,
"operating_cash_flow": 777864,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8363485787377143,
"current_ratio": 1.3913925453387095,
"debt_to_equity_ratio": 0.9756340801582933,
"profit_margin": 0.20146279662087757,
"quarter": 1,
"return_on_assets": 0.16849312362239613,
"return_on_equity": 0.2848803733382535
},
{
"asset_turnover_ratio": 0.8557663610120877,
"current_ratio": 1.1946089081523112,
"debt_to_equity_ratio": 0.9721614674362715,
"profit_margin": 0.19665667614902937,
"quarter": 2,
"return_on_assets": 0.1682921681167875,
"return_on_equity": 0.2840893213948664
},
{
"asset_turnover_ratio": 0.875635121565966,
"current_ratio": 0.9628484241372057,
"debt_to_equity_ratio": 0.990124338987564,
"profit_margin": 0.1773086421711085,
"quarter": 3,
"return_on_assets": 0.15525767444219496,
"return_on_equity": 0.26745728122620666
},
{
"asset_turnover_ratio": 0.8959652945123207,
"current_ratio": 1.3208739999674124,
"debt_to_equity_ratio": 0.9696001666347884,
"profit_margin": 0.18442414959047898,
"quarter": 4,
"return_on_assets": 0.16523763750301776,
"return_on_equity": 0.2793010351585384
}
],
"income_statement": [
{
"depreciation": 108728,
"expenses": 1985516,
"income_tax": 144249,
"marketing_expense": 376835,
"net_income": 681567,
"net_profit": 537318,
"operational_expense": 1371816,
"product_revenue": 905222,
"quarter": 1,
"rd_expense": 335495,
"revenue": 2667083,
"salaries_expense": 987095,
"service_revenue": 1761861
},
{
"depreciation": 147442,
"expenses": 2077067,
"income_tax": 157275,
"marketing_expense": 378906,
"net_income": 704237,
"net_profit": 546962,
"operational_expense": 1429954,
"product_revenue": 798951,
"quarter": 2,
"rd_expense": 350704,
"revenue": 2781304,
"salaries_expense": 998255,
"service_revenue": 1982353
},
{
"depreciation": 197384,
"expenses": 2172840,
"income_tax": 213308,
"marketing_expense": 381526,
"net_income": 727577,
"net_profit": 514269,
"operational_expense": 1186828,
"product_revenue": 920839,
"quarter": 3,
"rd_expense": 433382,
"revenue": 2900417,
"salaries_expense": 693693,
"service_revenue": 1979578
},
{
"depreciation": 220049,
"expenses": 2273030,
"income_tax": 193786,
"marketing_expense": 246168,
"net_income": 751601,
"net_profit": 557815,
"operational_expense": 1375196,
"product_revenue": 931696,
"quarter": 4,
"rd_expense": 388970,
"revenue": 3024631,
"salaries_expense": 1099781,
"service_revenue": 2092935
}
],
"market_conditions": {
"gdp_growth": [
-0.011409420362318075,
-0.0036440676513915544,
-0.0073020830189832586,
-0.009882663231297198
],
"inflation_rate": [
0.033879947845907206,
0.04134307223161644,
0.0341114999916473,
0.041175165861963056
],
"interest_rate": [
0.0524906092412773,
0.052497281135519575,
0.04971514711999826,
0.04970213658965924
],
"year": 2008
},
"random_event": {
"description": "Butler-George Industry Recognition in 2008",
"impact": -0.08,
"type": "Industry Recognition"
},
"year": 2008
},
{
"advertising_kpis": [
{
"average_project_size": 65015,
"billable_hours_per_employee": 103,
"client_concentration": 0.12,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.72,
"gross_billings": 4942750,
"net_revenue": 3807217,
"new_client_acquisition": 4,
"organic_growth": -0.04,
"quarter": 1,
"revenue_per_employee": 11399
},
{
"average_project_size": 61832,
"billable_hours_per_employee": 130,
"client_concentration": 0.23,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.67,
"gross_billings": 5065385,
"net_revenue": 4001463,
"new_client_acquisition": 3,
"organic_growth": 0.15,
"quarter": 2,
"revenue_per_employee": 11980
},
{
"average_project_size": 83180,
"billable_hours_per_employee": 93,
"client_concentration": 0.27,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.8,
"gross_billings": 5309373,
"net_revenue": 4205619,
"new_client_acquisition": 1,
"organic_growth": -0.01,
"quarter": 3,
"revenue_per_employee": 12592
},
{
"average_project_size": 76399,
"billable_hours_per_employee": 143,
"client_concentration": 0.39,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.78,
"gross_billings": 5502839,
"net_revenue": 4420192,
"new_client_acquisition": 2,
"organic_growth": 0.1,
"quarter": 4,
"revenue_per_employee": 13234
}
],
"balance_sheet": [
{
"assets": 5292572,
"current_assets": 1952058,
"current_liabilities": 1444038,
"equity": 3394268,
"fixed_assets": 3340514,
"liabilities": 2820411,
"long_term_liabilities": 1376373,
"quarter": 1
},
{
"assets": 5467337,
"current_assets": 2655232,
"current_liabilities": 1509055,
"equity": 3534956,
"fixed_assets": 2812105,
"liabilities": 2866035,
"long_term_liabilities": 1356980,
"quarter": 2
},
{
"assets": 5647874,
"current_assets": 1986205,
"current_liabilities": 1717909,
"equity": 3733541,
"fixed_assets": 3661669,
"liabilities": 2912398,
"long_term_liabilities": 1194489,
"quarter": 3
},
{
"assets": 5834371,
"current_assets": 2904469,
"current_liabilities": 1557056,
"equity": 3951568,
"fixed_assets": 2929902,
"liabilities": 2959510,
"long_term_liabilities": 1402454,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 15462,
"financing_cash_flow": 117511,
"investing_cash_flow": -438645,
"net_cash_flow": 868790,
"operating_cash_flow": 1101825,
"quarter": 1
},
{
"change_in_working_capital": 1017,
"financing_cash_flow": -27838,
"investing_cash_flow": -288473,
"net_cash_flow": 1188329,
"operating_cash_flow": 1120639,
"quarter": 2
},
{
"change_in_working_capital": -75059,
"financing_cash_flow": -173086,
"investing_cash_flow": -158848,
"net_cash_flow": 798041,
"operating_cash_flow": 1147796,
"quarter": 3
},
{
"change_in_working_capital": 16978,
"financing_cash_flow": 59943,
"investing_cash_flow": -360578,
"net_cash_flow": 1069789,
"operating_cash_flow": 1300336,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7193510074118973,
"current_ratio": 1.3518051464019645,
"debt_to_equity_ratio": 0.8309335031883163,
"profit_margin": 0.24219974853022563,
"quarter": 1,
"return_on_assets": 0.17422663310012598,
"return_on_equity": 0.27166593798721844
},
{
"asset_turnover_ratio": 0.7318851938338536,
"current_ratio": 1.7595329527419479,
"debt_to_equity_ratio": 0.81076963899975,
"profit_margin": 0.23332816022539757,
"quarter": 2,
"return_on_assets": 0.17076942577346155,
"return_on_equity": 0.2641204020644104
},
{
"asset_turnover_ratio": 0.7446375397184852,
"current_ratio": 1.156175909201244,
"debt_to_equity_ratio": 0.7800632161264601,
"profit_margin": 0.23731702752912234,
"quarter": 3,
"return_on_assets": 0.1767151675125897,
"return_on_equity": 0.267323969389917
},
{
"asset_turnover_ratio": 0.7576124315714582,
"current_ratio": 1.8653593705043363,
"debt_to_equity_ratio": 0.7489457349588822,
"profit_margin": 0.24358828756759887,
"quarter": 4,
"return_on_assets": 0.18454551484641618,
"return_on_equity": 0.27247588805254014
}
],
"income_statement": [
{
"depreciation": 179718,
"expenses": 2602746,
"income_tax": 282364,
"marketing_expense": 327357,
"net_income": 1204471,
"net_profit": 922107,
"operational_expense": 1775392,
"product_revenue": 1176712,
"quarter": 1,
"rd_expense": 430419,
"revenue": 3807217,
"salaries_expense": 1048396,
"service_revenue": 2630505
},
{
"depreciation": 186985,
"expenses": 2722612,
"income_tax": 345197,
"marketing_expense": 341065,
"net_income": 1278851,
"net_profit": 933654,
"operational_expense": 1682609,
"product_revenue": 1173179,
"quarter": 2,
"rd_expense": 394058,
"revenue": 4001463,
"salaries_expense": 1184474,
"service_revenue": 2828284
},
{
"depreciation": 149731,
"expenses": 2847999,
"income_tax": 359555,
"marketing_expense": 422750,
"net_income": 1357620,
"net_profit": 998065,
"operational_expense": 1658252,
"product_revenue": 955706,
"quarter": 3,
"rd_expense": 456188,
"revenue": 4205619,
"salaries_expense": 1318173,
"service_revenue": 3249913
},
{
"depreciation": 223629,
"expenses": 2979160,
"income_tax": 364325,
"marketing_expense": 427074,
"net_income": 1441032,
"net_profit": 1076707,
"operational_expense": 1653944,
"product_revenue": 1046726,
"quarter": 4,
"rd_expense": 461353,
"revenue": 4420192,
"salaries_expense": 1047147,
"service_revenue": 3373466
}
],
"market_conditions": {
"gdp_growth": [
-0.015969984580259944,
-0.004028252232073223,
-0.00628438856836021,
-0.020252334150856744
],
"inflation_rate": [
0.015435527645879892,
0.019071692753662023,
0.020867011539852105,
0.024377910349365955
],
"interest_rate": [
0.05556540676702275,
0.06111214453798081,
0.06039351853890359,
0.05567594229295366
],
"year": 2009
},
"random_event": null,
"year": 2009
},
{
"advertising_kpis": [
{
"average_project_size": 161764,
"billable_hours_per_employee": 80,
"client_concentration": 0.13,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.7,
"gross_billings": 5796349,
"net_revenue": 4760052,
"new_client_acquisition": 3,
"organic_growth": 0.13,
"quarter": 1,
"revenue_per_employee": 14252
},
{
"average_project_size": 183460,
"billable_hours_per_employee": 140,
"client_concentration": 0.24,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.75,
"gross_billings": 6038617,
"net_revenue": 4963160,
"new_client_acquisition": 1,
"organic_growth": 0.06,
"quarter": 2,
"revenue_per_employee": 14860
},
{
"average_project_size": 166065,
"billable_hours_per_employee": 108,
"client_concentration": 0.39,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.65,
"gross_billings": 5925662,
"net_revenue": 5174936,
"new_client_acquisition": 2,
"organic_growth": 0.09,
"quarter": 3,
"revenue_per_employee": 15494
},
{
"average_project_size": 182477,
"billable_hours_per_employee": 103,
"client_concentration": 0.25,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.62,
"gross_billings": 6380613,
"net_revenue": 5395747,
"new_client_acquisition": 1,
"organic_growth": 0.03,
"quarter": 4,
"revenue_per_employee": 16155
}
],
"balance_sheet": [
{
"assets": 6080580,
"current_assets": 2439997,
"current_liabilities": 1333104,
"equity": 4543101,
"fixed_assets": 3640583,
"liabilities": 2930621,
"long_term_liabilities": 1597517,
"quarter": 1
},
{
"assets": 6180538,
"current_assets": 1912076,
"current_liabilities": 1656027,
"equity": 4641577,
"fixed_assets": 4268462,
"liabilities": 2971385,
"long_term_liabilities": 1315358,
"quarter": 2
},
{
"assets": 6282140,
"current_assets": 1928996,
"current_liabilities": 1621172,
"equity": 4623907,
"fixed_assets": 4353144,
"liabilities": 3012716,
"long_term_liabilities": 1391544,
"quarter": 3
},
{
"assets": 6385412,
"current_assets": 3177405,
"current_liabilities": 1388817,
"equity": 4837847,
"fixed_assets": 3208007,
"liabilities": 3054622,
"long_term_liabilities": 1665805,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 413,
"financing_cash_flow": 155224,
"investing_cash_flow": -249443,
"net_cash_flow": 1175716,
"operating_cash_flow": 1657336,
"quarter": 1
},
{
"change_in_working_capital": -45696,
"financing_cash_flow": -195164,
"investing_cash_flow": -447125,
"net_cash_flow": 1361208,
"operating_cash_flow": 1706581,
"quarter": 2
},
{
"change_in_working_capital": -4923,
"financing_cash_flow": 27566,
"investing_cash_flow": -373348,
"net_cash_flow": 1538123,
"operating_cash_flow": 1575033,
"quarter": 3
},
{
"change_in_working_capital": 16502,
"financing_cash_flow": -7659,
"investing_cash_flow": -446848,
"net_cash_flow": 1645159,
"operating_cash_flow": 1771135,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7828286117442744,
"current_ratio": 1.830312563760967,
"debt_to_equity_ratio": 0.6450706246680407,
"profit_margin": 0.29267369348065947,
"quarter": 1,
"return_on_assets": 0.22911334116153392,
"return_on_equity": 0.3066500172459296
},
{
"asset_turnover_ratio": 0.8030304157987541,
"current_ratio": 1.1546164404324326,
"debt_to_equity_ratio": 0.6401671242338541,
"profit_margin": 0.2886112879697612,
"quarter": 2,
"return_on_assets": 0.2317636425825713,
"return_on_equity": 0.30860718242959234
},
{
"asset_turnover_ratio": 0.8237536890295345,
"current_ratio": 1.189877446686718,
"debt_to_equity_ratio": 0.6515520316476954,
"profit_margin": 0.2617390823770574,
"quarter": 3,
"return_on_assets": 0.21560853467130628,
"return_on_equity": 0.2929304157717705
},
{
"asset_turnover_ratio": 0.8450115669905089,
"current_ratio": 2.2878500191169895,
"debt_to_equity_ratio": 0.6314011170671582,
"profit_margin": 0.27930460786986494,
"quarter": 4,
"return_on_assets": 0.2360156243637842,
"return_on_equity": 0.3115139854567538
}
],
"income_statement": [
{
"depreciation": 264194,
"expenses": 3014422,
"income_tax": 352488,
"marketing_expense": 600748,
"net_income": 1745630,
"net_profit": 1393142,
"operational_expense": 2019820,
"product_revenue": 1143322,
"quarter": 1,
"rd_expense": 326148,
"revenue": 4760052,
"salaries_expense": 942057,
"service_revenue": 3616730
},
{
"depreciation": 274157,
"expenses": 3126453,
"income_tax": 404283,
"marketing_expense": 602828,
"net_income": 1836707,
"net_profit": 1432424,
"operational_expense": 1791339,
"product_revenue": 1009509,
"quarter": 2,
"rd_expense": 511415,
"revenue": 4963160,
"salaries_expense": 996332,
"service_revenue": 3953651
},
{
"depreciation": 220550,
"expenses": 3242649,
"income_tax": 577804,
"marketing_expense": 415384,
"net_income": 1932287,
"net_profit": 1354483,
"operational_expense": 1935232,
"product_revenue": 1391060,
"quarter": 3,
"rd_expense": 497073,
"revenue": 5174936,
"salaries_expense": 1377794,
"service_revenue": 3783876
},
{
"depreciation": 264078,
"expenses": 3363163,
"income_tax": 525527,
"marketing_expense": 397744,
"net_income": 2032584,
"net_profit": 1507057,
"operational_expense": 2126150,
"product_revenue": 1813328,
"quarter": 4,
"rd_expense": 402757,
"revenue": 5395747,
"salaries_expense": 1116415,
"service_revenue": 3582419
}
],
"market_conditions": {
"gdp_growth": [
0.012733828255823608,
0.0009322366490907286,
0.00521168671064344,
0.004089056854990874
],
"inflation_rate": [
0.023081951109785302,
0.023897143175013638,
0.02779192945042707,
0.029277839986182178
],
"interest_rate": [
0.050804807856082164,
0.05142933675193696,
0.04310803485704713,
0.05243545166161664
],
"year": 2010
},
"random_event": null,
"year": 2010
}
] |
{
"advertising_type": "Traditional Advertising",
"financial_health": "Excellent",
"founding_year": 1991,
"industry": "Advertising",
"location": "Lake Keith",
"name": "Morgan, Mendoza and Haas",
"num_employees": 665,
"region": "Middle East & Africa",
"revenue_size": "Large",
"website": "www.morgan,mendozaandhaas.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 140343,
"billable_hours_per_employee": 133,
"client_concentration": 0.14,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.63,
"gross_billings": 107478098,
"net_revenue": 89386814,
"new_client_acquisition": 1,
"organic_growth": 0.03,
"quarter": 1,
"revenue_per_employee": 134416
},
{
"average_project_size": 118491,
"billable_hours_per_employee": 136,
"client_concentration": 0.32,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.63,
"gross_billings": 109425929,
"net_revenue": 92800810,
"new_client_acquisition": 5,
"organic_growth": 0.13,
"quarter": 2,
"revenue_per_employee": 139550
},
{
"average_project_size": 120680,
"billable_hours_per_employee": 98,
"client_concentration": 0.36,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.75,
"gross_billings": 124018060,
"net_revenue": 96345198,
"new_client_acquisition": 5,
"organic_growth": -0.01,
"quarter": 3,
"revenue_per_employee": 144880
},
{
"average_project_size": 161324,
"billable_hours_per_employee": 138,
"client_concentration": 0.19,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.72,
"gross_billings": 113385223,
"net_revenue": 100024960,
"new_client_acquisition": 5,
"organic_growth": 0.01,
"quarter": 4,
"revenue_per_employee": 150413
}
],
"balance_sheet": [
{
"assets": 91278767,
"current_assets": 38614618,
"current_liabilities": 22008575,
"equity": 64878365,
"fixed_assets": 52664149,
"liabilities": 51816069,
"long_term_liabilities": 29807494,
"quarter": 1
},
{
"assets": 94133772,
"current_assets": 42426345,
"current_liabilities": 21432917,
"equity": 68527754,
"fixed_assets": 51707427,
"liabilities": 52236977,
"long_term_liabilities": 30804060,
"quarter": 2
},
{
"assets": 97078076,
"current_assets": 44893615,
"current_liabilities": 25664207,
"equity": 74626566,
"fixed_assets": 52184461,
"liabilities": 52661304,
"long_term_liabilities": 26997097,
"quarter": 3
},
{
"assets": 100114471,
"current_assets": 50020850,
"current_liabilities": 21713665,
"equity": 75663693,
"fixed_assets": 50093621,
"liabilities": 53089079,
"long_term_liabilities": 31375414,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 82379,
"financing_cash_flow": -93223,
"investing_cash_flow": -410918,
"net_cash_flow": 29901124,
"operating_cash_flow": 30444220,
"quarter": 1
},
{
"change_in_working_capital": 96750,
"financing_cash_flow": 130411,
"investing_cash_flow": -457267,
"net_cash_flow": 30362431,
"operating_cash_flow": 30620059,
"quarter": 2
},
{
"change_in_working_capital": -19748,
"financing_cash_flow": 130650,
"investing_cash_flow": -446081,
"net_cash_flow": 33608982,
"operating_cash_flow": 33811557,
"quarter": 3
},
{
"change_in_working_capital": -98443,
"financing_cash_flow": 21449,
"investing_cash_flow": -102823,
"net_cash_flow": 31705295,
"operating_cash_flow": 31970534,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9792728028414319,
"current_ratio": 1.7545260426901788,
"debt_to_equity_ratio": 0.7986648399662969,
"profit_margin": 0.28433351478440655,
"quarter": 1,
"return_on_assets": 0.2784400779646815,
"return_on_equity": 0.39174333385251
},
{
"asset_turnover_ratio": 0.9858397047979762,
"current_ratio": 1.979494671677215,
"debt_to_equity_ratio": 0.7622747565898629,
"profit_margin": 0.286969036153887,
"quarter": 2,
"return_on_assets": 0.2829054698881077,
"return_on_equity": 0.3886156694993973
},
{
"asset_turnover_ratio": 0.9924506332408154,
"current_ratio": 1.7492695176593611,
"debt_to_equity_ratio": 0.7056643072655923,
"profit_margin": 0.3135578588981674,
"quarter": 3,
"return_on_assets": 0.31119069562112045,
"return_on_equity": 0.40481286516654136
},
{
"asset_turnover_ratio": 0.9991059134697919,
"current_ratio": 2.3036576275815253,
"debt_to_equity_ratio": 0.7016453584944631,
"profit_margin": 0.28631154663795916,
"quarter": 4,
"return_on_assets": 0.2860555593406671,
"return_on_equity": 0.378494623570647
}
],
"income_statement": [
{
"depreciation": 5028553,
"expenses": 54191957,
"income_tax": 9779190,
"marketing_expense": 9542161,
"net_income": 35194857,
"net_profit": 25415667,
"operational_expense": 35868333,
"product_revenue": 21826376,
"quarter": 1,
"rd_expense": 10659804,
"revenue": 89386814,
"salaries_expense": 24586239,
"service_revenue": 67560438
},
{
"depreciation": 3989100,
"expenses": 56205146,
"income_tax": 9964705,
"marketing_expense": 8259114,
"net_income": 36595664,
"net_profit": 26630959,
"operational_expense": 31716442,
"product_revenue": 36724527,
"quarter": 2,
"rd_expense": 5872068,
"revenue": 92800810,
"salaries_expense": 20834507,
"service_revenue": 56076283
},
{
"depreciation": 3601763,
"expenses": 58293124,
"income_tax": 7842280,
"marketing_expense": 7160400,
"net_income": 38052074,
"net_profit": 30209794,
"operational_expense": 34876479,
"product_revenue": 32569429,
"quarter": 3,
"rd_expense": 11315929,
"revenue": 96345198,
"salaries_expense": 25140202,
"service_revenue": 63775769
},
{
"depreciation": 3332233,
"expenses": 60458669,
"income_tax": 10927990,
"marketing_expense": 10692669,
"net_income": 39566291,
"net_profit": 28638301,
"operational_expense": 37356368,
"product_revenue": 23578202,
"quarter": 4,
"rd_expense": 11930681,
"revenue": 100024960,
"salaries_expense": 27255810,
"service_revenue": 76446758
}
],
"market_conditions": {
"gdp_growth": [
0.009817082064593158,
0.015659828316869143,
0.014566051553952773,
0.019346541868835228
],
"inflation_rate": [
0.016893957097386305,
0.016260707555495,
0.015779651296664626,
0.012800553844013218
],
"interest_rate": [
0.030444767002499967,
0.03409394119872626,
0.034135585113037104,
0.03657754186201469
],
"year": 1991
},
"random_event": null,
"year": 1991
},
{
"advertising_kpis": [
{
"average_project_size": 84380,
"billable_hours_per_employee": 131,
"client_concentration": 0.27,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.79,
"gross_billings": 96033621,
"net_revenue": 84692119,
"new_client_acquisition": 2,
"organic_growth": 0.09,
"quarter": 1,
"revenue_per_employee": 127357
},
{
"average_project_size": 170758,
"billable_hours_per_employee": 138,
"client_concentration": 0.27,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.78,
"gross_billings": 113014961,
"net_revenue": 88171825,
"new_client_acquisition": 1,
"organic_growth": 0.12,
"quarter": 2,
"revenue_per_employee": 132589
},
{
"average_project_size": 191829,
"billable_hours_per_employee": 151,
"client_concentration": 0.26,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.78,
"gross_billings": 108115407,
"net_revenue": 91794500,
"new_client_acquisition": 5,
"organic_growth": -0.03,
"quarter": 3,
"revenue_per_employee": 138037
},
{
"average_project_size": 84633,
"billable_hours_per_employee": 96,
"client_concentration": 0.15,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.67,
"gross_billings": 114813013,
"net_revenue": 95566019,
"new_client_acquisition": 1,
"organic_growth": 0.07,
"quarter": 4,
"revenue_per_employee": 143708
}
],
"balance_sheet": [
{
"assets": 125526270,
"current_assets": 47826661,
"current_liabilities": 43404953,
"equity": 67619970,
"fixed_assets": 77699609,
"liabilities": 72965756,
"long_term_liabilities": 29560803,
"quarter": 1
},
{
"assets": 128871975,
"current_assets": 52250420,
"current_liabilities": 33088304,
"equity": 70937793,
"fixed_assets": 76621555,
"liabilities": 74763128,
"long_term_liabilities": 41674824,
"quarter": 2
},
{
"assets": 132306854,
"current_assets": 47502478,
"current_liabilities": 38109387,
"equity": 72770868,
"fixed_assets": 84804376,
"liabilities": 76604774,
"long_term_liabilities": 38495387,
"quarter": 3
},
{
"assets": 135833285,
"current_assets": 57847850,
"current_liabilities": 37528611,
"equity": 74818076,
"fixed_assets": 77985435,
"liabilities": 78491785,
"long_term_liabilities": 40963174,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -17356,
"financing_cash_flow": 51377,
"investing_cash_flow": -258334,
"net_cash_flow": 20743447,
"operating_cash_flow": 21203483,
"quarter": 1
},
{
"change_in_working_capital": 56270,
"financing_cash_flow": 123525,
"investing_cash_flow": -440777,
"net_cash_flow": 21698446,
"operating_cash_flow": 22090528,
"quarter": 2
},
{
"change_in_working_capital": -999,
"financing_cash_flow": 160905,
"investing_cash_flow": -459723,
"net_cash_flow": 20996764,
"operating_cash_flow": 21143899,
"quarter": 3
},
{
"change_in_working_capital": -17592,
"financing_cash_flow": 173056,
"investing_cash_flow": -219851,
"net_cash_flow": 23815999,
"operating_cash_flow": 24174265,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6746963723211086,
"current_ratio": 1.1018710468365212,
"debt_to_equity_ratio": 1.0790563201965337,
"profit_margin": 0.1778141364015228,
"quarter": 1,
"return_on_assets": 0.11997055277751821,
"return_on_equity": 0.22270722687395456
},
{
"asset_turnover_ratio": 0.6841815297701459,
"current_ratio": 1.5791205254884022,
"debt_to_equity_ratio": 1.0539252045803005,
"profit_margin": 0.19086534729206298,
"quarter": 2,
"return_on_assets": 0.13058654529039382,
"return_on_equity": 0.23723526329611072
},
{
"asset_turnover_ratio": 0.6938000354841783,
"current_ratio": 1.2464770950002424,
"debt_to_equity_ratio": 1.0526846264909193,
"profit_margin": 0.18594565033852792,
"quarter": 3,
"return_on_assets": 0.12900909880299927,
"return_on_equity": 0.23455523438307757
},
{
"asset_turnover_ratio": 0.7035537644547137,
"current_ratio": 1.5414332813969587,
"debt_to_equity_ratio": 1.049101890831836,
"profit_margin": 0.18287437504328813,
"quarter": 4,
"return_on_assets": 0.1286619549840085,
"return_on_equity": 0.23358761591249685
}
],
"income_statement": [
{
"depreciation": 6144027,
"expenses": 64065508,
"income_tax": 5567155,
"marketing_expense": 6437774,
"net_income": 20626611,
"net_profit": 15059456,
"operational_expense": 38746770,
"product_revenue": 33307694,
"quarter": 1,
"rd_expense": 7128092,
"revenue": 84692119,
"salaries_expense": 22056569,
"service_revenue": 51384425
},
{
"depreciation": 5261582,
"expenses": 66954484,
"income_tax": 4388395,
"marketing_expense": 12411973,
"net_income": 21217341,
"net_profit": 16828946,
"operational_expense": 39458729,
"product_revenue": 20965447,
"quarter": 2,
"rd_expense": 8638263,
"revenue": 88171825,
"salaries_expense": 20441923,
"service_revenue": 67206378
},
{
"depreciation": 4075111,
"expenses": 69973736,
"income_tax": 4751976,
"marketing_expense": 7376407,
"net_income": 21820764,
"net_profit": 17068788,
"operational_expense": 37408846,
"product_revenue": 35654737,
"quarter": 3,
"rd_expense": 10373592,
"revenue": 91794500,
"salaries_expense": 31721716,
"service_revenue": 56139763
},
{
"depreciation": 6697689,
"expenses": 73129139,
"income_tax": 4960304,
"marketing_expense": 9751483,
"net_income": 22436880,
"net_profit": 17476576,
"operational_expense": 47419128,
"product_revenue": 30234219,
"quarter": 4,
"rd_expense": 11322686,
"revenue": 95566019,
"salaries_expense": 22794185,
"service_revenue": 65331800
}
],
"market_conditions": {
"gdp_growth": [
0.015269129754005389,
0.020691817234593658,
0.022571648959084825,
0.02376062219399224
],
"inflation_rate": [
0.019733411129530594,
0.015736745026287805,
0.017861008863831386,
0.01801312419106961
],
"interest_rate": [
0.04294427100196207,
0.041912647470708546,
0.037965617394989784,
0.03401124081973524
],
"year": 1992
},
"random_event": null,
"year": 1992
},
{
"advertising_kpis": [
{
"average_project_size": 71078,
"billable_hours_per_employee": 92,
"client_concentration": 0.18,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.78,
"gross_billings": 73206933,
"net_revenue": 57848304,
"new_client_acquisition": 4,
"organic_growth": 0.13,
"quarter": 1,
"revenue_per_employee": 86990
},
{
"average_project_size": 169740,
"billable_hours_per_employee": 142,
"client_concentration": 0.39,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.7,
"gross_billings": 73635406,
"net_revenue": 58951811,
"new_client_acquisition": 5,
"organic_growth": 0.02,
"quarter": 2,
"revenue_per_employee": 88649
},
{
"average_project_size": 55391,
"billable_hours_per_employee": 138,
"client_concentration": 0.32,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.8,
"gross_billings": 67863996,
"net_revenue": 60076368,
"new_client_acquisition": 5,
"organic_growth": 0.02,
"quarter": 3,
"revenue_per_employee": 90340
},
{
"average_project_size": 52438,
"billable_hours_per_employee": 131,
"client_concentration": 0.2,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.79,
"gross_billings": 70509182,
"net_revenue": 61222378,
"new_client_acquisition": 2,
"organic_growth": 0.09,
"quarter": 4,
"revenue_per_employee": 92064
}
],
"balance_sheet": [
{
"assets": 61089901,
"current_assets": 29763599,
"current_liabilities": 16735470,
"equity": 41617344,
"fixed_assets": 31326302,
"liabilities": 35569022,
"long_term_liabilities": 18833552,
"quarter": 1
},
{
"assets": 62548611,
"current_assets": 30593505,
"current_liabilities": 21368778,
"equity": 42536932,
"fixed_assets": 31955106,
"liabilities": 35886334,
"long_term_liabilities": 14517556,
"quarter": 2
},
{
"assets": 64042152,
"current_assets": 21983606,
"current_liabilities": 18837845,
"equity": 43112879,
"fixed_assets": 42058546,
"liabilities": 36206477,
"long_term_liabilities": 17368632,
"quarter": 3
},
{
"assets": 65571356,
"current_assets": 30010480,
"current_liabilities": 16536863,
"equity": 44856548,
"fixed_assets": 35560876,
"liabilities": 36529476,
"long_term_liabilities": 19992613,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -73935,
"financing_cash_flow": 141466,
"investing_cash_flow": -415260,
"net_cash_flow": 18635331,
"operating_cash_flow": 18811783,
"quarter": 1
},
{
"change_in_working_capital": 84698,
"financing_cash_flow": -25452,
"investing_cash_flow": -356913,
"net_cash_flow": 17812044,
"operating_cash_flow": 18013816,
"quarter": 2
},
{
"change_in_working_capital": -14566,
"financing_cash_flow": 57839,
"investing_cash_flow": -173780,
"net_cash_flow": 17442654,
"operating_cash_flow": 17614415,
"quarter": 3
},
{
"change_in_working_capital": -50602,
"financing_cash_flow": -133721,
"investing_cash_flow": -453176,
"net_cash_flow": 18164061,
"operating_cash_flow": 18402712,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9469372687312098,
"current_ratio": 1.778474043453814,
"debt_to_equity_ratio": 0.8546682363968253,
"profit_margin": 0.2782530149889961,
"quarter": 1,
"return_on_assets": 0.2634881500299043,
"return_on_equity": 0.3867730002183705
},
{
"asset_turnover_ratio": 0.9424959252892122,
"current_ratio": 1.4316918356304698,
"debt_to_equity_ratio": 0.8436512064386779,
"profit_margin": 0.26928188855809704,
"quarter": 2,
"return_on_assets": 0.25379708272019025,
"return_on_equity": 0.37319699032360865
},
{
"asset_turnover_ratio": 0.9380754100830341,
"current_ratio": 1.1669915534393664,
"debt_to_equity_ratio": 0.8398065227794228,
"profit_margin": 0.2542963982110237,
"quarter": 3,
"return_on_assets": 0.23854919803444458,
"return_on_equity": 0.354353602783057
},
{
"asset_turnover_ratio": 0.9336756433708645,
"current_ratio": 1.8147625701440473,
"debt_to_equity_ratio": 0.8143621751722848,
"profit_margin": 0.25831515397850113,
"quarter": 4,
"return_on_assets": 0.241182567583321,
"return_on_equity": 0.352560968356281
}
],
"income_statement": [
{
"depreciation": 2715318,
"expenses": 36841878,
"income_tax": 4909961,
"marketing_expense": 3719997,
"net_income": 21006426,
"net_profit": 16096465,
"operational_expense": 25006579,
"product_revenue": 20850084,
"quarter": 1,
"rd_expense": 6561448,
"revenue": 57848304,
"salaries_expense": 16372162,
"service_revenue": 36998220
},
{
"depreciation": 2139161,
"expenses": 37846697,
"income_tax": 5230459,
"marketing_expense": 4132071,
"net_income": 21105114,
"net_profit": 15874655,
"operational_expense": 23900820,
"product_revenue": 14342944,
"quarter": 2,
"rd_expense": 7540631,
"revenue": 58951811,
"salaries_expense": 15851972,
"service_revenue": 44608867
},
{
"depreciation": 2337211,
"expenses": 38878923,
"income_tax": 5920241,
"marketing_expense": 7499736,
"net_income": 21197445,
"net_profit": 15277204,
"operational_expense": 21976349,
"product_revenue": 16295254,
"quarter": 3,
"rd_expense": 4036062,
"revenue": 60076368,
"salaries_expense": 15653613,
"service_revenue": 43781114
},
{
"depreciation": 2588044,
"expenses": 39939301,
"income_tax": 5468409,
"marketing_expense": 6786172,
"net_income": 21283077,
"net_profit": 15814668,
"operational_expense": 25433881,
"product_revenue": 23775150,
"quarter": 4,
"rd_expense": 7364419,
"revenue": 61222378,
"salaries_expense": 12595754,
"service_revenue": 37447228
}
],
"market_conditions": {
"gdp_growth": [
0.03065253699501503,
0.02284029619016544,
0.025707750975344605,
0.032031320711952624
],
"inflation_rate": [
0.02041235980382344,
0.02053285628793605,
0.018898674631517624,
0.015871582700920244
],
"interest_rate": [
0.022275287807852057,
0.02005351740688024,
0.020784411305883255,
0.025480924658205586
],
"year": 1993
},
"random_event": null,
"year": 1993
},
{
"advertising_kpis": [
{
"average_project_size": 119924,
"billable_hours_per_employee": 108,
"client_concentration": 0.31,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.78,
"gross_billings": 77507402,
"net_revenue": 66593775,
"new_client_acquisition": 4,
"organic_growth": -0.02,
"quarter": 1,
"revenue_per_employee": 100141
},
{
"average_project_size": 149993,
"billable_hours_per_employee": 99,
"client_concentration": 0.4,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.73,
"gross_billings": 84421132,
"net_revenue": 68039572,
"new_client_acquisition": 3,
"organic_growth": 0.13,
"quarter": 2,
"revenue_per_employee": 102315
},
{
"average_project_size": 176322,
"billable_hours_per_employee": 147,
"client_concentration": 0.16,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.8,
"gross_billings": 80683025,
"net_revenue": 69516759,
"new_client_acquisition": 4,
"organic_growth": 0.05,
"quarter": 3,
"revenue_per_employee": 104536
},
{
"average_project_size": 144066,
"billable_hours_per_employee": 80,
"client_concentration": 0.19,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.64,
"gross_billings": 82265326,
"net_revenue": 71026017,
"new_client_acquisition": 1,
"organic_growth": 0.02,
"quarter": 4,
"revenue_per_employee": 106806
}
],
"balance_sheet": [
{
"assets": 88962654,
"current_assets": 27649388,
"current_liabilities": 20601368,
"equity": 53486165,
"fixed_assets": 61313266,
"liabilities": 47621862,
"long_term_liabilities": 27020494,
"quarter": 1
},
{
"assets": 90356271,
"current_assets": 39889656,
"current_liabilities": 21812640,
"equity": 55237789,
"fixed_assets": 50466615,
"liabilities": 47998163,
"long_term_liabilities": 26185523,
"quarter": 2
},
{
"assets": 91771720,
"current_assets": 42512751,
"current_liabilities": 27435073,
"equity": 55341883,
"fixed_assets": 49258969,
"liabilities": 48377438,
"long_term_liabilities": 20942365,
"quarter": 3
},
{
"assets": 93209342,
"current_assets": 35736305,
"current_liabilities": 25101870,
"equity": 57387546,
"fixed_assets": 57473037,
"liabilities": 48759710,
"long_term_liabilities": 23657840,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -77108,
"financing_cash_flow": -70495,
"investing_cash_flow": -122148,
"net_cash_flow": 15584828,
"operating_cash_flow": 15957375,
"quarter": 1
},
{
"change_in_working_capital": 83277,
"financing_cash_flow": 164922,
"investing_cash_flow": -239689,
"net_cash_flow": 16265191,
"operating_cash_flow": 16160308,
"quarter": 2
},
{
"change_in_working_capital": 18838,
"financing_cash_flow": 91449,
"investing_cash_flow": -391590,
"net_cash_flow": 14896338,
"operating_cash_flow": 15307380,
"quarter": 3
},
{
"change_in_working_capital": -14953,
"financing_cash_flow": 12544,
"investing_cash_flow": -355857,
"net_cash_flow": 17593711,
"operating_cash_flow": 17944494,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7485587716391644,
"current_ratio": 1.3421141741655214,
"debt_to_equity_ratio": 0.8903585067278613,
"profit_margin": 0.18238000473768007,
"quarter": 1,
"return_on_assets": 0.1365221523179828,
"return_on_equity": 0.2270750389376393
},
{
"asset_turnover_ratio": 0.7530143867933637,
"current_ratio": 1.8287404000616156,
"debt_to_equity_ratio": 0.8689370785640967,
"profit_margin": 0.18929691386065745,
"quarter": 2,
"return_on_assets": 0.14254329951265918,
"return_on_equity": 0.23316793146807524
},
{
"asset_turnover_ratio": 0.7574965250733015,
"current_ratio": 1.5495767406924705,
"debt_to_equity_ratio": 0.8741559805617746,
"profit_margin": 0.17186648474219002,
"quarter": 3,
"return_on_assets": 0.1301882649687725,
"return_on_equity": 0.21588714283538202
},
{
"asset_turnover_ratio": 0.7620053470605983,
"current_ratio": 1.4236511064713506,
"debt_to_equity_ratio": 0.8496566485000073,
"profit_margin": 0.1821573917061969,
"quarter": 4,
"return_on_assets": 0.1388049064867339,
"return_on_equity": 0.22544811377715995
}
],
"income_statement": [
{
"depreciation": 3812002,
"expenses": 50073510,
"income_tax": 4374892,
"marketing_expense": 6288156,
"net_income": 16520265,
"net_profit": 12145373,
"operational_expense": 32969908,
"product_revenue": 24597450,
"quarter": 1,
"rd_expense": 9015740,
"revenue": 66593775,
"salaries_expense": 23936329,
"service_revenue": 41996325
},
{
"depreciation": 3280627,
"expenses": 51449273,
"income_tax": 3710618,
"marketing_expense": 5354246,
"net_income": 16590299,
"net_profit": 12879681,
"operational_expense": 29951205,
"product_revenue": 23961910,
"quarter": 2,
"rd_expense": 8417474,
"revenue": 68039572,
"salaries_expense": 20063325,
"service_revenue": 44077662
},
{
"depreciation": 3359779,
"expenses": 52862835,
"income_tax": 4706323,
"marketing_expense": 9458346,
"net_income": 16653924,
"net_profit": 11947601,
"operational_expense": 26764090,
"product_revenue": 27534132,
"quarter": 3,
"rd_expense": 9330692,
"revenue": 69516759,
"salaries_expense": 16234744,
"service_revenue": 41982627
},
{
"depreciation": 5006580,
"expenses": 54315235,
"income_tax": 3772868,
"marketing_expense": 9036707,
"net_income": 16710782,
"net_profit": 12937914,
"operational_expense": 28703993,
"product_revenue": 25852851,
"quarter": 4,
"rd_expense": 7359749,
"revenue": 71026017,
"salaries_expense": 25537660,
"service_revenue": 45173166
}
],
"market_conditions": {
"gdp_growth": [
0.02224718703322564,
0.030971076618004682,
0.030395025590544786,
0.026531556575495798
],
"inflation_rate": [
0.017876137763493196,
0.015266286290025782,
0.01197196708864463,
0.019302125063986302
],
"interest_rate": [
0.035264302548607546,
0.03797153092727576,
0.033268246658297,
0.0342425731199667
],
"year": 1994
},
"random_event": null,
"year": 1994
},
{
"advertising_kpis": [
{
"average_project_size": 65203,
"billable_hours_per_employee": 130,
"client_concentration": 0.29,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.74,
"gross_billings": 97855284,
"net_revenue": 87189441,
"new_client_acquisition": 3,
"organic_growth": 0.14,
"quarter": 1,
"revenue_per_employee": 131112
},
{
"average_project_size": 169895,
"billable_hours_per_employee": 138,
"client_concentration": 0.18,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.78,
"gross_billings": 111914187,
"net_revenue": 90186169,
"new_client_acquisition": 3,
"organic_growth": 0,
"quarter": 2,
"revenue_per_employee": 135618
},
{
"average_project_size": 155728,
"billable_hours_per_employee": 98,
"client_concentration": 0.22,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.62,
"gross_billings": 111858867,
"net_revenue": 93285896,
"new_client_acquisition": 1,
"organic_growth": 0.04,
"quarter": 3,
"revenue_per_employee": 140280
},
{
"average_project_size": 140658,
"billable_hours_per_employee": 123,
"client_concentration": 0.15,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.63,
"gross_billings": 109749686,
"net_revenue": 96492161,
"new_client_acquisition": 2,
"organic_growth": 0.15,
"quarter": 4,
"revenue_per_employee": 145101
}
],
"balance_sheet": [
{
"assets": 93388367,
"current_assets": 45798239,
"current_liabilities": 17830830,
"equity": 72757356,
"fixed_assets": 47590128,
"liabilities": 40278399,
"long_term_liabilities": 22447569,
"quarter": 1
},
{
"assets": 95372158,
"current_assets": 43935736,
"current_liabilities": 16674484,
"equity": 76247008,
"fixed_assets": 51436422,
"liabilities": 40615761,
"long_term_liabilities": 23941277,
"quarter": 2
},
{
"assets": 97398090,
"current_assets": 33360873,
"current_liabilities": 22547454,
"equity": 80211436,
"fixed_assets": 64037217,
"liabilities": 40955949,
"long_term_liabilities": 18408495,
"quarter": 3
},
{
"assets": 99467058,
"current_assets": 31566500,
"current_liabilities": 20442323,
"equity": 81352717,
"fixed_assets": 67900558,
"liabilities": 41298986,
"long_term_liabilities": 20856663,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 95089,
"financing_cash_flow": 80743,
"investing_cash_flow": -434874,
"net_cash_flow": 25081475,
"operating_cash_flow": 25311595,
"quarter": 1
},
{
"change_in_working_capital": 69161,
"financing_cash_flow": 163871,
"investing_cash_flow": -141180,
"net_cash_flow": 27111882,
"operating_cash_flow": 27421979,
"quarter": 2
},
{
"change_in_working_capital": 17709,
"financing_cash_flow": 186937,
"investing_cash_flow": -492892,
"net_cash_flow": 28031743,
"operating_cash_flow": 28076655,
"quarter": 3
},
{
"change_in_working_capital": 53459,
"financing_cash_flow": 138612,
"investing_cash_flow": -317134,
"net_cash_flow": 27418329,
"operating_cash_flow": 27885593,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9336220752205678,
"current_ratio": 2.568486099637538,
"debt_to_equity_ratio": 0.5535989927946254,
"profit_margin": 0.2253413690311422,
"quarter": 1,
"return_on_assets": 0.21038367658789878,
"return_on_equity": 0.2700398843520372
},
{
"asset_turnover_ratio": 0.9456236588460125,
"current_ratio": 2.6349082826191204,
"debt_to_equity_ratio": 0.532686620306465,
"profit_margin": 0.23829164979831885,
"quarter": 2,
"return_on_assets": 0.22533422175473894,
"return_on_equity": 0.28185513849933624
},
{
"asset_turnover_ratio": 0.9577795211384535,
"current_ratio": 1.4795849234241703,
"debt_to_equity_ratio": 0.5105998725667996,
"profit_margin": 0.25480052204247466,
"quarter": 3,
"return_on_assets": 0.24404272198766938,
"return_on_equity": 0.2963329942129449
},
{
"asset_turnover_ratio": 0.9700916357654813,
"current_ratio": 1.5441738201671111,
"debt_to_equity_ratio": 0.5076534321527332,
"profit_margin": 0.24027490689114114,
"quarter": 4,
"return_on_assets": 0.23308867745942582,
"return_on_equity": 0.2849891909571994
}
],
"income_statement": [
{
"depreciation": 5664207,
"expenses": 59978636,
"income_tax": 7563417,
"marketing_expense": 10748427,
"net_income": 27210805,
"net_profit": 19647388,
"operational_expense": 41858166,
"product_revenue": 27027662,
"quarter": 1,
"rd_expense": 10598263,
"revenue": 87189441,
"salaries_expense": 19763732,
"service_revenue": 60161779
},
{
"depreciation": 5931368,
"expenses": 61669817,
"income_tax": 7025741,
"marketing_expense": 9628938,
"net_income": 28516352,
"net_profit": 21490611,
"operational_expense": 40776184,
"product_revenue": 24294810,
"quarter": 2,
"rd_expense": 9725244,
"revenue": 90186169,
"salaries_expense": 29031238,
"service_revenue": 65891359
},
{
"depreciation": 4307360,
"expenses": 63408683,
"income_tax": 6107918,
"marketing_expense": 7476448,
"net_income": 29877213,
"net_profit": 23769295,
"operational_expense": 41866699,
"product_revenue": 22242943,
"quarter": 3,
"rd_expense": 7389081,
"revenue": 93285896,
"salaries_expense": 27248627,
"service_revenue": 71042953
},
{
"depreciation": 4700948,
"expenses": 65196579,
"income_tax": 8110937,
"marketing_expense": 11838019,
"net_income": 31295582,
"net_profit": 23184645,
"operational_expense": 33674392,
"product_revenue": 30946557,
"quarter": 4,
"rd_expense": 9744089,
"revenue": 96492161,
"salaries_expense": 24323808,
"service_revenue": 65545604
}
],
"market_conditions": {
"gdp_growth": [
0.02102431592370765,
0.01276787602649075,
0.016173017882362483,
0.021266722413754192
],
"inflation_rate": [
0.012612261292140914,
0.01724271673087452,
0.013899619473580047,
0.011831253196301877
],
"interest_rate": [
0.021696294066380246,
0.02509535944866919,
0.020603011942760985,
0.02519697259027904
],
"year": 1995
},
"random_event": {
"description": "Morgan, Mendoza and Haas Senior Leadership Change in 1995",
"impact": 0.01,
"type": "Senior Leadership Change"
},
"year": 1995
},
{
"advertising_kpis": [
{
"average_project_size": 140146,
"billable_hours_per_employee": 95,
"client_concentration": 0.27,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.7,
"gross_billings": 36603213,
"net_revenue": 30539548,
"new_client_acquisition": 2,
"organic_growth": -0.04,
"quarter": 1,
"revenue_per_employee": 45924
},
{
"average_project_size": 131405,
"billable_hours_per_employee": 141,
"client_concentration": 0.32,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.65,
"gross_billings": 36043737,
"net_revenue": 31419471,
"new_client_acquisition": 2,
"organic_growth": 0.11,
"quarter": 2,
"revenue_per_employee": 47247
},
{
"average_project_size": 154018,
"billable_hours_per_employee": 130,
"client_concentration": 0.33,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.71,
"gross_billings": 41745605,
"net_revenue": 32324747,
"new_client_acquisition": 4,
"organic_growth": 0.14,
"quarter": 3,
"revenue_per_employee": 48609
},
{
"average_project_size": 171412,
"billable_hours_per_employee": 91,
"client_concentration": 0.16,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.69,
"gross_billings": 42692878,
"net_revenue": 33256107,
"new_client_acquisition": 2,
"organic_growth": 0.13,
"quarter": 4,
"revenue_per_employee": 50009
}
],
"balance_sheet": [
{
"assets": 37984668,
"current_assets": 17760429,
"current_liabilities": 8934682,
"equity": 28566607,
"fixed_assets": 20224239,
"liabilities": 17808981,
"long_term_liabilities": 8874299,
"quarter": 1
},
{
"assets": 38916155,
"current_assets": 11927319,
"current_liabilities": 7943347,
"equity": 28872398,
"fixed_assets": 26988836,
"liabilities": 17999542,
"long_term_liabilities": 10056195,
"quarter": 2
},
{
"assets": 39870485,
"current_assets": 12979424,
"current_liabilities": 8194616,
"equity": 30540350,
"fixed_assets": 26891061,
"liabilities": 18192142,
"long_term_liabilities": 9997526,
"quarter": 3
},
{
"assets": 40848218,
"current_assets": 18715897,
"current_liabilities": 10897971,
"equity": 31282896,
"fixed_assets": 22132321,
"liabilities": 18386803,
"long_term_liabilities": 7488832,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 58862,
"financing_cash_flow": -150856,
"investing_cash_flow": -120830,
"net_cash_flow": 9436959,
"operating_cash_flow": 9814602,
"quarter": 1
},
{
"change_in_working_capital": 72868,
"financing_cash_flow": -102412,
"investing_cash_flow": -440607,
"net_cash_flow": 9101286,
"operating_cash_flow": 9565252,
"quarter": 2
},
{
"change_in_working_capital": 71048,
"financing_cash_flow": -74263,
"investing_cash_flow": -201480,
"net_cash_flow": 10091989,
"operating_cash_flow": 10431999,
"quarter": 3
},
{
"change_in_working_capital": -94222,
"financing_cash_flow": 107652,
"investing_cash_flow": -349872,
"net_cash_flow": 9866548,
"operating_cash_flow": 10120711,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8039967073030624,
"current_ratio": 1.9878076242668736,
"debt_to_equity_ratio": 0.6234195401645004,
"profit_margin": 0.2747558673756403,
"quarter": 1,
"return_on_assets": 0.22090281268221168,
"return_on_equity": 0.29373176870462775
},
{
"asset_turnover_ratio": 0.8073631888864663,
"current_ratio": 1.5015482768158057,
"debt_to_equity_ratio": 0.623416939597466,
"profit_margin": 0.2532119334536218,
"quarter": 2,
"return_on_assets": 0.2044339940572238,
"return_on_equity": 0.2755498521459839
},
{
"asset_turnover_ratio": 0.8107437619582506,
"current_ratio": 1.5838965486607304,
"debt_to_equity_ratio": 0.5956756225779992,
"profit_margin": 0.27415549455035176,
"quarter": 3,
"return_on_assets": 0.22226985701327687,
"return_on_equity": 0.29017372099533895
},
{
"asset_turnover_ratio": 0.8141385017089362,
"current_ratio": 1.71737445438238,
"debt_to_equity_ratio": 0.5877589785804997,
"profit_margin": 0.2652589793507701,
"quarter": 4,
"return_on_assets": 0.2159575480134776,
"return_on_equity": 0.2819905484453869
}
],
"income_statement": [
{
"depreciation": 1423682,
"expenses": 19919477,
"income_tax": 2229151,
"marketing_expense": 2350612,
"net_income": 10620071,
"net_profit": 8390920,
"operational_expense": 12759806,
"product_revenue": 11152301,
"quarter": 1,
"rd_expense": 2786256,
"revenue": 30539548,
"salaries_expense": 7019194,
"service_revenue": 19387247
},
{
"depreciation": 1609467,
"expenses": 20384702,
"income_tax": 3078984,
"marketing_expense": 3761902,
"net_income": 11034769,
"net_profit": 7955785,
"operational_expense": 12925712,
"product_revenue": 11278194,
"quarter": 2,
"rd_expense": 2696156,
"revenue": 31419471,
"salaries_expense": 7935712,
"service_revenue": 20141277
},
{
"depreciation": 1569992,
"expenses": 20860793,
"income_tax": 2601947,
"marketing_expense": 2899795,
"net_income": 11463954,
"net_profit": 8862007,
"operational_expense": 14399815,
"product_revenue": 11498793,
"quarter": 3,
"rd_expense": 3078957,
"revenue": 32324747,
"salaries_expense": 9159390,
"service_revenue": 20825954
},
{
"depreciation": 1299230,
"expenses": 21348004,
"income_tax": 3086622,
"marketing_expense": 3889320,
"net_income": 11908103,
"net_profit": 8821481,
"operational_expense": 12961965,
"product_revenue": 11593234,
"quarter": 4,
"rd_expense": 3053014,
"revenue": 33256107,
"salaries_expense": 9694407,
"service_revenue": 21662873
}
],
"market_conditions": {
"gdp_growth": [
0.018017546640320632,
0.0259003450705236,
0.015558161512860196,
0.009047254228201263
],
"inflation_rate": [
0.014971108516324497,
0.012842838825033728,
0.013720724768047985,
0.018704352616656844
],
"interest_rate": [
0.029899400754500538,
0.03699730566391406,
0.03228514951173859,
0.031188335626097394
],
"year": 1996
},
"random_event": {
"description": "Morgan, Mendoza and Haas Award Nomination in 1996",
"impact": 0.03,
"type": "Award Nomination"
},
"year": 1996
},
{
"advertising_kpis": [
{
"average_project_size": 185861,
"billable_hours_per_employee": 128,
"client_concentration": 0.32,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.72,
"gross_billings": 61000922,
"net_revenue": 53883508,
"new_client_acquisition": 1,
"organic_growth": 0.02,
"quarter": 1,
"revenue_per_employee": 81028
},
{
"average_project_size": 99351,
"billable_hours_per_employee": 116,
"client_concentration": 0.18,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.66,
"gross_billings": 64023624,
"net_revenue": 54688646,
"new_client_acquisition": 3,
"organic_growth": 0.11,
"quarter": 2,
"revenue_per_employee": 82239
},
{
"average_project_size": 193066,
"billable_hours_per_employee": 80,
"client_concentration": 0.25,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.64,
"gross_billings": 70756963,
"net_revenue": 55505815,
"new_client_acquisition": 2,
"organic_growth": 0.08,
"quarter": 3,
"revenue_per_employee": 83467
},
{
"average_project_size": 184074,
"billable_hours_per_employee": 147,
"client_concentration": 0.11,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.69,
"gross_billings": 65034359,
"net_revenue": 56335194,
"new_client_acquisition": 2,
"organic_growth": 0,
"quarter": 4,
"revenue_per_employee": 84715
}
],
"balance_sheet": [
{
"assets": 57174502,
"current_assets": 25148772,
"current_liabilities": 14521217,
"equity": 45909640,
"fixed_assets": 32025730,
"liabilities": 25707086,
"long_term_liabilities": 11185869,
"quarter": 1
},
{
"assets": 59000093,
"current_assets": 23218095,
"current_liabilities": 15387804,
"equity": 48667776,
"fixed_assets": 35781998,
"liabilities": 26350743,
"long_term_liabilities": 10962939,
"quarter": 2
},
{
"assets": 60883975,
"current_assets": 19451347,
"current_liabilities": 14146706,
"equity": 49118477,
"fixed_assets": 41432628,
"liabilities": 27010516,
"long_term_liabilities": 12863810,
"quarter": 3
},
{
"assets": 62828010,
"current_assets": 24859976,
"current_liabilities": 16516521,
"equity": 51810355,
"fixed_assets": 37968034,
"liabilities": 27686809,
"long_term_liabilities": 11170288,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 66895,
"financing_cash_flow": 86903,
"investing_cash_flow": -378693,
"net_cash_flow": 16716028,
"operating_cash_flow": 17064797,
"quarter": 1
},
{
"change_in_working_capital": 8260,
"financing_cash_flow": -53947,
"investing_cash_flow": -224421,
"net_cash_flow": 17352891,
"operating_cash_flow": 17751774,
"quarter": 2
},
{
"change_in_working_capital": 34699,
"financing_cash_flow": 116747,
"investing_cash_flow": -464321,
"net_cash_flow": 17265444,
"operating_cash_flow": 17790157,
"quarter": 3
},
{
"change_in_working_capital": 47831,
"financing_cash_flow": -196508,
"investing_cash_flow": -431940,
"net_cash_flow": 18450066,
"operating_cash_flow": 18529052,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9424394811519303,
"current_ratio": 1.731863933993962,
"debt_to_equity_ratio": 0.5599496314935164,
"profit_margin": 0.2680267958797337,
"quarter": 1,
"return_on_assets": 0.25259903444371057,
"return_on_equity": 0.31457933453627607
},
{
"asset_turnover_ratio": 0.9269247423050672,
"current_ratio": 1.5088634479617755,
"debt_to_equity_ratio": 0.541441281393257,
"profit_margin": 0.2929022232512394,
"quarter": 2,
"return_on_assets": 0.2714983178077363,
"return_on_equity": 0.32913823717771695
},
{
"asset_turnover_ratio": 0.9116654259187249,
"current_ratio": 1.3749735804221845,
"debt_to_equity_ratio": 0.5499054052510627,
"profit_margin": 0.2746562319641645,
"quarter": 3,
"return_on_assets": 0.2503945906948421,
"return_on_equity": 0.31037236761229386
},
{
"asset_turnover_ratio": 0.8966573030086422,
"current_ratio": 1.5051581383270727,
"debt_to_equity_ratio": 0.5343875563099307,
"profit_margin": 0.2958923688094515,
"quarter": 4,
"return_on_assets": 0.2653140533975213,
"return_on_equity": 0.3217340240189437
}
],
"income_statement": [
{
"depreciation": 2622573,
"expenses": 33906573,
"income_tax": 5534711,
"marketing_expense": 5864073,
"net_income": 19976935,
"net_profit": 14442224,
"operational_expense": 20400512,
"product_revenue": 13423392,
"quarter": 1,
"rd_expense": 3915915,
"revenue": 53883508,
"salaries_expense": 10709925,
"service_revenue": 40460116
},
{
"depreciation": 1733348,
"expenses": 34262827,
"income_tax": 4407393,
"marketing_expense": 4251885,
"net_income": 20425819,
"net_profit": 16018426,
"operational_expense": 18513058,
"product_revenue": 11571202,
"quarter": 2,
"rd_expense": 6707208,
"revenue": 54688646,
"salaries_expense": 15552096,
"service_revenue": 43117444
},
{
"depreciation": 2545139,
"expenses": 34622825,
"income_tax": 5637972,
"marketing_expense": 6100895,
"net_income": 20882990,
"net_profit": 15245018,
"operational_expense": 20944231,
"product_revenue": 13923519,
"quarter": 3,
"rd_expense": 6147968,
"revenue": 55505815,
"salaries_expense": 13888164,
"service_revenue": 41582296
},
{
"depreciation": 1859898,
"expenses": 34986605,
"income_tax": 4679435,
"marketing_expense": 5384162,
"net_income": 21348589,
"net_profit": 16669154,
"operational_expense": 19841007,
"product_revenue": 14049961,
"quarter": 4,
"rd_expense": 4442430,
"revenue": 56335194,
"salaries_expense": 11131613,
"service_revenue": 42285233
}
],
"market_conditions": {
"gdp_growth": [
0.008786544045475905,
0.009132250534421573,
0.018477176641387358,
0.01985643659905235
],
"inflation_rate": [
0.01569925210997794,
0.009408868940504703,
0.008884379342822192,
0.011649961320474318
],
"interest_rate": [
0.020184660079749273,
0.022144508211344244,
0.019071357141868837,
0.024419086346949483
],
"year": 1997
},
"random_event": {
"description": "Morgan, Mendoza and Haas Economic Slowdown Impact in 1997",
"impact": -0.04,
"type": "Economic Slowdown Impact"
},
"year": 1997
},
{
"advertising_kpis": [
{
"average_project_size": 102416,
"billable_hours_per_employee": 106,
"client_concentration": 0.39,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.65,
"gross_billings": 83378400,
"net_revenue": 66175873,
"new_client_acquisition": 4,
"organic_growth": -0.05,
"quarter": 1,
"revenue_per_employee": 99513
},
{
"average_project_size": 133481,
"billable_hours_per_employee": 83,
"client_concentration": 0.39,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.66,
"gross_billings": 80259962,
"net_revenue": 68878907,
"new_client_acquisition": 3,
"organic_growth": 0.14,
"quarter": 2,
"revenue_per_employee": 103577
},
{
"average_project_size": 92939,
"billable_hours_per_employee": 89,
"client_concentration": 0.19,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.67,
"gross_billings": 79860206,
"net_revenue": 71692350,
"new_client_acquisition": 2,
"organic_growth": 0.02,
"quarter": 3,
"revenue_per_employee": 107808
},
{
"average_project_size": 103391,
"billable_hours_per_employee": 140,
"client_concentration": 0.36,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.71,
"gross_billings": 82662979,
"net_revenue": 74620711,
"new_client_acquisition": 1,
"organic_growth": 0.13,
"quarter": 4,
"revenue_per_employee": 112212
}
],
"balance_sheet": [
{
"assets": 84306207,
"current_assets": 34617159,
"current_liabilities": 16963416,
"equity": 57290796,
"fixed_assets": 49689048,
"liabilities": 37900266,
"long_term_liabilities": 20936850,
"quarter": 1
},
{
"assets": 86957785,
"current_assets": 36158253,
"current_liabilities": 16991883,
"equity": 60276005,
"fixed_assets": 50799532,
"liabilities": 38415609,
"long_term_liabilities": 21423726,
"quarter": 2
},
{
"assets": 89692760,
"current_assets": 34078609,
"current_liabilities": 18981640,
"equity": 62119208,
"fixed_assets": 55614151,
"liabilities": 38937959,
"long_term_liabilities": 19956319,
"quarter": 3
},
{
"assets": 92513754,
"current_assets": 30820278,
"current_liabilities": 18708116,
"equity": 66654599,
"fixed_assets": 61693476,
"liabilities": 39467411,
"long_term_liabilities": 20759295,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 29962,
"financing_cash_flow": -192271,
"investing_cash_flow": -353695,
"net_cash_flow": 14210476,
"operating_cash_flow": 14741129,
"quarter": 1
},
{
"change_in_working_capital": -51294,
"financing_cash_flow": -45010,
"investing_cash_flow": -442722,
"net_cash_flow": 16134120,
"operating_cash_flow": 16270145,
"quarter": 2
},
{
"change_in_working_capital": -47145,
"financing_cash_flow": -190425,
"investing_cash_flow": -151951,
"net_cash_flow": 15693329,
"operating_cash_flow": 16159933,
"quarter": 3
},
{
"change_in_working_capital": -29046,
"financing_cash_flow": -13115,
"investing_cash_flow": -461428,
"net_cash_flow": 18930031,
"operating_cash_flow": 19172754,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7849466291372829,
"current_ratio": 2.040695046327933,
"debt_to_equity_ratio": 0.661541969149809,
"profit_margin": 0.16448373865804536,
"quarter": 1,
"return_on_assets": 0.1291109562075305,
"return_on_equity": 0.18999308370580154
},
{
"asset_turnover_ratio": 0.7920959233264738,
"current_ratio": 2.1279721029152565,
"debt_to_equity_ratio": 0.6373283863122647,
"profit_margin": 0.17035445989292483,
"quarter": 2,
"return_on_assets": 0.13493707320166906,
"return_on_equity": 0.19466832614404356
},
{
"asset_turnover_ratio": 0.7993103345242135,
"current_ratio": 1.7953458710627743,
"debt_to_equity_ratio": 0.6268263916049928,
"profit_margin": 0.15851631310732595,
"quarter": 3,
"return_on_assets": 0.12670372725736168,
"return_on_equity": 0.18294513671198126
},
{
"asset_turnover_ratio": 0.806590455728345,
"current_ratio": 1.6474282070947177,
"debt_to_equity_ratio": 0.592118347302637,
"profit_margin": 0.18236567057100272,
"quarter": 4,
"return_on_assets": 0.14709440933507034,
"return_on_equity": 0.20416079616651808
}
],
"income_statement": [
{
"depreciation": 3856274,
"expenses": 51511882,
"income_tax": 3779136,
"marketing_expense": 8667341,
"net_income": 14663991,
"net_profit": 10884855,
"operational_expense": 32886412,
"product_revenue": 13899397,
"quarter": 1,
"rd_expense": 5608077,
"revenue": 66175873,
"salaries_expense": 22261473,
"service_revenue": 52276476
},
{
"depreciation": 4536316,
"expenses": 53464864,
"income_tax": 3680214,
"marketing_expense": 7691877,
"net_income": 15414043,
"net_profit": 11733829,
"operational_expense": 33705818,
"product_revenue": 25438995,
"quarter": 2,
"rd_expense": 8316242,
"revenue": 68878907,
"salaries_expense": 18449187,
"service_revenue": 43439912
},
{
"depreciation": 4795526,
"expenses": 55491890,
"income_tax": 4836053,
"marketing_expense": 9386690,
"net_income": 16200460,
"net_profit": 11364407,
"operational_expense": 36308079,
"product_revenue": 21306635,
"quarter": 3,
"rd_expense": 8729137,
"revenue": 71692350,
"salaries_expense": 24714114,
"service_revenue": 50385715
},
{
"depreciation": 5564498,
"expenses": 57595768,
"income_tax": 3416687,
"marketing_expense": 7145967,
"net_income": 17024943,
"net_profit": 13608256,
"operational_expense": 30794775,
"product_revenue": 23896944,
"quarter": 4,
"rd_expense": 9812468,
"revenue": 74620711,
"salaries_expense": 26918173,
"service_revenue": 50723767
}
],
"market_conditions": {
"gdp_growth": [
0.015947627835975232,
0.01697056661459781,
0.01967816335016672,
0.010010319519808828
],
"inflation_rate": [
0.016389644398884722,
0.011560695203444472,
0.020846546295861534,
0.016309803711694455
],
"interest_rate": [
0.027532948353492022,
0.02074656366589879,
0.022076057423285722,
0.021364874818131284
],
"year": 1998
},
"random_event": null,
"year": 1998
},
{
"advertising_kpis": [
{
"average_project_size": 62738,
"billable_hours_per_employee": 138,
"client_concentration": 0.26,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.77,
"gross_billings": 114564984,
"net_revenue": 96467375,
"new_client_acquisition": 1,
"organic_growth": 0.08,
"quarter": 1,
"revenue_per_employee": 145064
},
{
"average_project_size": 85980,
"billable_hours_per_employee": 127,
"client_concentration": 0.3,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.64,
"gross_billings": 113705963,
"net_revenue": 99484485,
"new_client_acquisition": 5,
"organic_growth": 0.01,
"quarter": 2,
"revenue_per_employee": 149601
},
{
"average_project_size": 100536,
"billable_hours_per_employee": 117,
"client_concentration": 0.2,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.72,
"gross_billings": 115961444,
"net_revenue": 102595959,
"new_client_acquisition": 5,
"organic_growth": 0.1,
"quarter": 3,
"revenue_per_employee": 154280
},
{
"average_project_size": 186502,
"billable_hours_per_employee": 156,
"client_concentration": 0.32,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.66,
"gross_billings": 136402125,
"net_revenue": 105804748,
"new_client_acquisition": 2,
"organic_growth": 0.09,
"quarter": 4,
"revenue_per_employee": 159105
}
],
"balance_sheet": [
{
"assets": 103433825,
"current_assets": 34279041,
"current_liabilities": 24492065,
"equity": 66126795,
"fixed_assets": 69154784,
"liabilities": 54939981,
"long_term_liabilities": 30447916,
"quarter": 1
},
{
"assets": 105397644,
"current_assets": 48922349,
"current_liabilities": 26964337,
"equity": 68597944,
"fixed_assets": 56475295,
"liabilities": 55986330,
"long_term_liabilities": 29021993,
"quarter": 2
},
{
"assets": 107398749,
"current_assets": 38940645,
"current_liabilities": 25433174,
"equity": 70193705,
"fixed_assets": 68458104,
"liabilities": 57052608,
"long_term_liabilities": 31619434,
"quarter": 3
},
{
"assets": 109437847,
"current_assets": 41557320,
"current_liabilities": 26037751,
"equity": 71148219,
"fixed_assets": 67880527,
"liabilities": 58139193,
"long_term_liabilities": 32101442,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 465,
"financing_cash_flow": -143830,
"investing_cash_flow": -262756,
"net_cash_flow": 23463657,
"operating_cash_flow": 23669760,
"quarter": 1
},
{
"change_in_working_capital": 66224,
"financing_cash_flow": 46929,
"investing_cash_flow": -203225,
"net_cash_flow": 25540705,
"operating_cash_flow": 26070946,
"quarter": 2
},
{
"change_in_working_capital": -68280,
"financing_cash_flow": 38939,
"investing_cash_flow": -290128,
"net_cash_flow": 24684841,
"operating_cash_flow": 25010268,
"quarter": 3
},
{
"change_in_working_capital": -90956,
"financing_cash_flow": -170075,
"investing_cash_flow": -200467,
"net_cash_flow": 24880566,
"operating_cash_flow": 25507481,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9326482415206051,
"current_ratio": 1.3995978289294921,
"debt_to_equity_ratio": 0.830827821006598,
"profit_margin": 0.1827866778794385,
"quarter": 1,
"return_on_assets": 0.17047567369765163,
"return_on_equity": 0.26665364622616294
},
{
"asset_turnover_ratio": 0.9438966681266614,
"current_ratio": 1.8143353200191794,
"debt_to_equity_ratio": 0.8161517202323149,
"profit_margin": 0.1928605249351193,
"quarter": 2,
"return_on_assets": 0.18204040689941797,
"return_on_equity": 0.2796968667165885
},
{
"asset_turnover_ratio": 0.9552807640245419,
"current_ratio": 1.5310965512994956,
"debt_to_equity_ratio": 0.8127880983059663,
"profit_margin": 0.19345366224414356,
"quarter": 3,
"return_on_assets": 0.18480256227193112,
"return_on_equity": 0.2827541871454142
},
{
"asset_turnover_ratio": 0.9668021703679898,
"current_ratio": 1.5960410712891449,
"debt_to_equity_ratio": 0.8171559853100469,
"profit_margin": 0.18760561671580184,
"quarter": 4,
"return_on_assets": 0.18137751741406244,
"return_on_equity": 0.27898892310993756
}
],
"income_statement": [
{
"depreciation": 6036809,
"expenses": 72206357,
"income_tax": 6628067,
"marketing_expense": 11582287,
"net_income": 24261018,
"net_profit": 17632951,
"operational_expense": 38681887,
"product_revenue": 27920278,
"quarter": 1,
"rd_expense": 12116361,
"revenue": 96467375,
"salaries_expense": 21767151,
"service_revenue": 68547097
},
{
"depreciation": 6884316,
"expenses": 74660523,
"income_tax": 5637332,
"marketing_expense": 10084727,
"net_income": 24823962,
"net_profit": 19186630,
"operational_expense": 38131205,
"product_revenue": 29110334,
"quarter": 2,
"rd_expense": 12836082,
"revenue": 99484485,
"salaries_expense": 33531331,
"service_revenue": 70374151
},
{
"depreciation": 5162704,
"expenses": 77198102,
"income_tax": 5550293,
"marketing_expense": 11071509,
"net_income": 25397857,
"net_profit": 19847564,
"operational_expense": 47066891,
"product_revenue": 35603232,
"quarter": 3,
"rd_expense": 15303511,
"revenue": 102595959,
"salaries_expense": 28968532,
"service_revenue": 66992727
},
{
"depreciation": 5657916,
"expenses": 79821929,
"income_tax": 6133254,
"marketing_expense": 14247466,
"net_income": 25982819,
"net_profit": 19849565,
"operational_expense": 52890162,
"product_revenue": 30754473,
"quarter": 4,
"rd_expense": 14135205,
"revenue": 105804748,
"salaries_expense": 35093264,
"service_revenue": 75050275
}
],
"market_conditions": {
"gdp_growth": [
0.0038861464684927464,
0.014808830745612294,
0.010994328260330977,
0.008599977372267708
],
"inflation_rate": [
0.019489318004186896,
0.016645557725403798,
0.019156080620909198,
0.017227511526619367
],
"interest_rate": [
0.0212355611296293,
0.026298156358334632,
0.02697730359533761,
0.023748380802873535
],
"year": 1999
},
"random_event": null,
"year": 1999
},
{
"advertising_kpis": [
{
"average_project_size": 182717,
"billable_hours_per_employee": 145,
"client_concentration": 0.35,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.75,
"gross_billings": 92440860,
"net_revenue": 79983630,
"new_client_acquisition": 3,
"organic_growth": 0.04,
"quarter": 1,
"revenue_per_employee": 120276
},
{
"average_project_size": 188198,
"billable_hours_per_employee": 128,
"client_concentration": 0.23,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.69,
"gross_billings": 99077532,
"net_revenue": 82872513,
"new_client_acquisition": 3,
"organic_growth": 0.09,
"quarter": 2,
"revenue_per_employee": 124620
},
{
"average_project_size": 162026,
"billable_hours_per_employee": 88,
"client_concentration": 0.3,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.69,
"gross_billings": 104818154,
"net_revenue": 85865738,
"new_client_acquisition": 4,
"organic_growth": -0.05,
"quarter": 3,
"revenue_per_employee": 129121
},
{
"average_project_size": 144339,
"billable_hours_per_employee": 157,
"client_concentration": 0.2,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.71,
"gross_billings": 113161895,
"net_revenue": 88967074,
"new_client_acquisition": 3,
"organic_growth": 0.02,
"quarter": 4,
"revenue_per_employee": 133785
}
],
"balance_sheet": [
{
"assets": 92565700,
"current_assets": 42074030,
"current_liabilities": 28826387,
"equity": 59275558,
"fixed_assets": 50491670,
"liabilities": 54209321,
"long_term_liabilities": 25382934,
"quarter": 1
},
{
"assets": 93777119,
"current_assets": 29793040,
"current_liabilities": 28817981,
"equity": 61464386,
"fixed_assets": 63984079,
"liabilities": 55030618,
"long_term_liabilities": 26212637,
"quarter": 2
},
{
"assets": 95004392,
"current_assets": 43736030,
"current_liabilities": 29518969,
"equity": 63060436,
"fixed_assets": 51268362,
"liabilities": 55864359,
"long_term_liabilities": 26345390,
"quarter": 3
},
{
"assets": 96247727,
"current_assets": 32231130,
"current_liabilities": 27896864,
"equity": 63762721,
"fixed_assets": 64016597,
"liabilities": 56710732,
"long_term_liabilities": 28813868,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 4263,
"financing_cash_flow": 13742,
"investing_cash_flow": -434515,
"net_cash_flow": 23622097,
"operating_cash_flow": 23600611,
"quarter": 1
},
{
"change_in_working_capital": -7150,
"financing_cash_flow": -102718,
"investing_cash_flow": -402482,
"net_cash_flow": 27047520,
"operating_cash_flow": 26985973,
"quarter": 2
},
{
"change_in_working_capital": 19955,
"financing_cash_flow": 55031,
"investing_cash_flow": -460127,
"net_cash_flow": 27933454,
"operating_cash_flow": 28500521,
"quarter": 3
},
{
"change_in_working_capital": 13074,
"financing_cash_flow": -193524,
"investing_cash_flow": -446819,
"net_cash_flow": 28727972,
"operating_cash_flow": 29191431,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8640741657006861,
"current_ratio": 1.4595665422794748,
"debt_to_equity_ratio": 0.9145307581921034,
"profit_margin": 0.2615432557887158,
"quarter": 1,
"return_on_assets": 0.22599277054027572,
"return_on_equity": 0.35291407969537797
},
{
"asset_turnover_ratio": 0.8837178395297045,
"current_ratio": 1.0338350906678715,
"debt_to_equity_ratio": 0.8953252701491234,
"profit_margin": 0.27413051900574076,
"quarter": 2,
"return_on_assets": 0.24225403000490983,
"return_on_equity": 0.3696105416232418
},
{
"asset_turnover_ratio": 0.903808089209181,
"current_ratio": 1.4816245784193887,
"debt_to_equity_ratio": 0.8858860252726448,
"profit_margin": 0.27857913478831337,
"quarter": 3,
"return_on_assets": 0.2517820755065724,
"return_on_equity": 0.3793250493859573
},
{
"asset_turnover_ratio": 0.9243550655487168,
"current_ratio": 1.1553674993719725,
"debt_to_equity_ratio": 0.88940263386815,
"profit_margin": 0.27229990726681647,
"quarter": 4,
"return_on_assets": 0.25170179863052766,
"return_on_equity": 0.3799355739539409
}
],
"income_statement": [
{
"depreciation": 2681432,
"expenses": 51607791,
"income_tax": 7456660,
"marketing_expense": 6520258,
"net_income": 28375839,
"net_profit": 20919179,
"operational_expense": 30505555,
"product_revenue": 29679952,
"quarter": 1,
"rd_expense": 8429095,
"revenue": 79983630,
"salaries_expense": 19445754,
"service_revenue": 50303678
},
{
"depreciation": 4268088,
"expenses": 53206771,
"income_tax": 6947857,
"marketing_expense": 6662720,
"net_income": 29665742,
"net_profit": 22717885,
"operational_expense": 29968759,
"product_revenue": 30062379,
"quarter": 2,
"rd_expense": 7240672,
"revenue": 82872513,
"salaries_expense": 17858346,
"service_revenue": 52810134
},
{
"depreciation": 4580118,
"expenses": 54855294,
"income_tax": 7090041,
"marketing_expense": 9847789,
"net_income": 31010444,
"net_profit": 23920403,
"operational_expense": 36352236,
"product_revenue": 33268971,
"quarter": 3,
"rd_expense": 10714842,
"revenue": 85865738,
"salaries_expense": 23385222,
"service_revenue": 52596767
},
{
"depreciation": 4965705,
"expenses": 56554893,
"income_tax": 8186455,
"marketing_expense": 9919430,
"net_income": 32412181,
"net_profit": 24225726,
"operational_expense": 31125054,
"product_revenue": 25709699,
"quarter": 4,
"rd_expense": 9976631,
"revenue": 88967074,
"salaries_expense": 23274344,
"service_revenue": 63257375
}
],
"market_conditions": {
"gdp_growth": [
0.01084593971930221,
0.02400837980070608,
0.016342138251418288,
0.026684035806118507
],
"inflation_rate": [
0.014399712285066053,
0.015106914860091223,
0.006915867708138548,
0.014004841351899017
],
"interest_rate": [
0.028352962040234412,
0.03251040819077099,
0.030975787572658366,
0.029412932273566207
],
"year": 2000
},
"random_event": {
"description": "Morgan, Mendoza and Haas Expansion to New Market in 2000",
"impact": 0.09,
"type": "Expansion to New Market"
},
"year": 2000
}
] |
{
"advertising_type": "Digital Marketing",
"financial_health": "Distressed",
"founding_year": 2009,
"industry": "Advertising",
"location": "West Jacobview",
"name": "Gordon-Johnson",
"num_employees": 816,
"region": "Latin America",
"revenue_size": "Small",
"website": "www.gordon-johnson.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 188949,
"billable_hours_per_employee": 116,
"client_concentration": 0.16,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.66,
"gross_billings": 4538809,
"net_revenue": 4116622,
"new_client_acquisition": 4,
"organic_growth": 0.1,
"quarter": 1,
"revenue_per_employee": 5045
},
{
"average_project_size": 83798,
"billable_hours_per_employee": 131,
"client_concentration": 0.31,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.65,
"gross_billings": 4971803,
"net_revenue": 4083040,
"new_client_acquisition": 5,
"organic_growth": -0.01,
"quarter": 2,
"revenue_per_employee": 5004
},
{
"average_project_size": 191684,
"billable_hours_per_employee": 93,
"client_concentration": 0.38,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.7,
"gross_billings": 4735028,
"net_revenue": 4049732,
"new_client_acquisition": 1,
"organic_growth": 0.03,
"quarter": 3,
"revenue_per_employee": 4963
},
{
"average_project_size": 130108,
"billable_hours_per_employee": 93,
"client_concentration": 0.1,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.75,
"gross_billings": 4448956,
"net_revenue": 4016696,
"new_client_acquisition": 3,
"organic_growth": 0.15,
"quarter": 4,
"revenue_per_employee": 4922
}
],
"balance_sheet": [
{
"assets": 4496234,
"current_assets": 2208175,
"current_liabilities": 1134873,
"equity": 2983835,
"fixed_assets": 2288059,
"liabilities": 2586949,
"long_term_liabilities": 1452076,
"quarter": 1
},
{
"assets": 4558719,
"current_assets": 1463875,
"current_liabilities": 1411300,
"equity": 2927521,
"fixed_assets": 3094844,
"liabilities": 2659928,
"long_term_liabilities": 1248628,
"quarter": 2
},
{
"assets": 4622072,
"current_assets": 1865590,
"current_liabilities": 1556589,
"equity": 2878890,
"fixed_assets": 2756482,
"liabilities": 2734965,
"long_term_liabilities": 1178376,
"quarter": 3
},
{
"assets": 4686305,
"current_assets": 1930872,
"current_liabilities": 1590098,
"equity": 2965064,
"fixed_assets": 2755433,
"liabilities": 2812119,
"long_term_liabilities": 1222021,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -29738,
"financing_cash_flow": 113864,
"investing_cash_flow": -421154,
"net_cash_flow": 666700,
"operating_cash_flow": 1215304,
"quarter": 1
},
{
"change_in_working_capital": -47743,
"financing_cash_flow": -194071,
"investing_cash_flow": -148709,
"net_cash_flow": 1068528,
"operating_cash_flow": 1269380,
"quarter": 2
},
{
"change_in_working_capital": -48357,
"financing_cash_flow": 40088,
"investing_cash_flow": -417453,
"net_cash_flow": 670093,
"operating_cash_flow": 1245254,
"quarter": 3
},
{
"change_in_working_capital": 68395,
"financing_cash_flow": 64587,
"investing_cash_flow": -126668,
"net_cash_flow": 1078318,
"operating_cash_flow": 1298218,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9155711201863604,
"current_ratio": 1.9457463522350078,
"debt_to_equity_ratio": 0.8669879534223575,
"profit_margin": 0.2610271236951073,
"quarter": 1,
"return_on_assets": 0.23898889604055304,
"return_on_equity": 0.3601238004112158
},
{
"asset_turnover_ratio": 0.8956551171502345,
"current_ratio": 1.037252887408772,
"debt_to_equity_ratio": 0.9085939947142992,
"profit_margin": 0.25195197695834476,
"quarter": 2,
"return_on_assets": 0.22566207743885947,
"return_on_equity": 0.35139969960932815
},
{
"asset_turnover_ratio": 0.8761724179112744,
"current_ratio": 1.1985116173890475,
"debt_to_equity_ratio": 0.9500067734439315,
"profit_margin": 0.24490089714578644,
"quarter": 3,
"return_on_assets": 0.21457541120086404,
"return_on_equity": 0.3445018739861544
},
{
"asset_turnover_ratio": 0.8571136535074009,
"current_ratio": 1.2143100613924425,
"debt_to_equity_ratio": 0.9484176395517938,
"profit_margin": 0.27158590045151537,
"quarter": 4,
"return_on_assets": 0.2327799833770956,
"return_on_equity": 0.3679104397072036
}
],
"income_statement": [
{
"depreciation": 140754,
"expenses": 2696638,
"income_tax": 345434,
"marketing_expense": 415746,
"net_income": 1419984,
"net_profit": 1074550,
"operational_expense": 1626451,
"product_revenue": 1198592,
"quarter": 1,
"rd_expense": 339913,
"revenue": 4116622,
"salaries_expense": 956259,
"service_revenue": 2918030
},
{
"depreciation": 240650,
"expenses": 2676961,
"income_tax": 377349,
"marketing_expense": 496398,
"net_income": 1406079,
"net_profit": 1028730,
"operational_expense": 1808976,
"product_revenue": 1139532,
"quarter": 2,
"rd_expense": 316195,
"revenue": 4083040,
"salaries_expense": 1075598,
"service_revenue": 2943508
},
{
"depreciation": 253471,
"expenses": 2657428,
"income_tax": 400521,
"marketing_expense": 456733,
"net_income": 1392304,
"net_profit": 991783,
"operational_expense": 1507837,
"product_revenue": 1289703,
"quarter": 3,
"rd_expense": 279435,
"revenue": 4049732,
"salaries_expense": 1132912,
"service_revenue": 2760029
},
{
"depreciation": 207340,
"expenses": 2638038,
"income_tax": 287780,
"marketing_expense": 349429,
"net_income": 1378658,
"net_profit": 1090878,
"operational_expense": 1690082,
"product_revenue": 1228351,
"quarter": 4,
"rd_expense": 459652,
"revenue": 4016696,
"salaries_expense": 1254800,
"service_revenue": 2788345
}
],
"market_conditions": {
"gdp_growth": [
0.0012097163938614187,
-0.003248397033702678,
0.012565263302473343,
0.0008779143697289502
],
"inflation_rate": [
0.0188926854852865,
0.024911610516643035,
0.027343598916878546,
0.026808599118884772
],
"interest_rate": [
0.06090261432267919,
0.05700121793557657,
0.05470318519286449,
0.057303863179137535
],
"year": 2009
},
"random_event": null,
"year": 2009
},
{
"advertising_kpis": [
{
"average_project_size": 193233,
"billable_hours_per_employee": 153,
"client_concentration": 0.18,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.68,
"gross_billings": 5061467,
"net_revenue": 4007437,
"new_client_acquisition": 2,
"organic_growth": 0.09,
"quarter": 1,
"revenue_per_employee": 4911
},
{
"average_project_size": 115651,
"billable_hours_per_employee": 104,
"client_concentration": 0.28,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.65,
"gross_billings": 4938307,
"net_revenue": 4013389,
"new_client_acquisition": 3,
"organic_growth": 0.09,
"quarter": 2,
"revenue_per_employee": 4918
},
{
"average_project_size": 198100,
"billable_hours_per_employee": 122,
"client_concentration": 0.21,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.73,
"gross_billings": 4893381,
"net_revenue": 4019351,
"new_client_acquisition": 3,
"organic_growth": -0.01,
"quarter": 3,
"revenue_per_employee": 4926
},
{
"average_project_size": 110096,
"billable_hours_per_employee": 81,
"client_concentration": 0.28,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.67,
"gross_billings": 4828721,
"net_revenue": 4025322,
"new_client_acquisition": 4,
"organic_growth": 0.04,
"quarter": 4,
"revenue_per_employee": 4933
}
],
"balance_sheet": [
{
"assets": 5510741,
"current_assets": 2545788,
"current_liabilities": 1650988,
"equity": 3549313,
"fixed_assets": 2964953,
"liabilities": 3044209,
"long_term_liabilities": 1393221,
"quarter": 1
},
{
"assets": 5600637,
"current_assets": 1884444,
"current_liabilities": 1865733,
"equity": 3610944,
"fixed_assets": 3716193,
"liabilities": 3123080,
"long_term_liabilities": 1257347,
"quarter": 2
},
{
"assets": 5691999,
"current_assets": 2506137,
"current_liabilities": 1683179,
"equity": 3557944,
"fixed_assets": 3185862,
"liabilities": 3203995,
"long_term_liabilities": 1520816,
"quarter": 3
},
{
"assets": 5784851,
"current_assets": 2280848,
"current_liabilities": 1951517,
"equity": 3655867,
"fixed_assets": 3504003,
"liabilities": 3287006,
"long_term_liabilities": 1335489,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -13891,
"financing_cash_flow": -18975,
"investing_cash_flow": -113427,
"net_cash_flow": 1038932,
"operating_cash_flow": 1311653,
"quarter": 1
},
{
"change_in_working_capital": 83455,
"financing_cash_flow": 76759,
"investing_cash_flow": -298750,
"net_cash_flow": 992498,
"operating_cash_flow": 1258045,
"quarter": 2
},
{
"change_in_working_capital": 28495,
"financing_cash_flow": -25739,
"investing_cash_flow": -382868,
"net_cash_flow": 690087,
"operating_cash_flow": 1207523,
"quarter": 3
},
{
"change_in_working_capital": -69077,
"financing_cash_flow": 180889,
"investing_cash_flow": -152275,
"net_cash_flow": 946767,
"operating_cash_flow": 1287183,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7272047443347456,
"current_ratio": 1.541978500146579,
"debt_to_equity_ratio": 0.8576896430379626,
"profit_margin": 0.2701928938620869,
"quarter": 1,
"return_on_assets": 0.19648555430204395,
"return_on_equity": 0.305067769452849
},
{
"asset_turnover_ratio": 0.7165950944508633,
"current_ratio": 1.010028766173938,
"debt_to_equity_ratio": 0.8648929476613317,
"profit_margin": 0.2824014816405786,
"quarter": 2,
"return_on_assets": 0.20236751640929415,
"return_on_equity": 0.31387554057886247
},
{
"asset_turnover_ratio": 0.7061404965109798,
"current_ratio": 1.4889307673158945,
"debt_to_equity_ratio": 0.9005186703332037,
"profit_margin": 0.26619720447405565,
"quarter": 3,
"return_on_assets": 0.18797262613714444,
"return_on_equity": 0.30071861726884963
},
{
"asset_turnover_ratio": 0.6958384926422478,
"current_ratio": 1.1687564084760727,
"debt_to_equity_ratio": 0.8991043711382279,
"profit_margin": 0.2876843144473908,
"quarter": 4,
"return_on_assets": 0.20018181972189084,
"return_on_equity": 0.3167571467999246
}
],
"income_statement": [
{
"depreciation": 228872,
"expenses": 2473548,
"income_tax": 451108,
"marketing_expense": 492159,
"net_income": 1533889,
"net_profit": 1082781,
"operational_expense": 1238004,
"product_revenue": 1496741,
"quarter": 1,
"rd_expense": 273747,
"revenue": 4007437,
"salaries_expense": 822842,
"service_revenue": 2510696
},
{
"depreciation": 124658,
"expenses": 2485263,
"income_tax": 394739,
"marketing_expense": 476484,
"net_income": 1528126,
"net_profit": 1133387,
"operational_expense": 1353604,
"product_revenue": 863025,
"quarter": 2,
"rd_expense": 421901,
"revenue": 4013389,
"salaries_expense": 752876,
"service_revenue": 3150364
},
{
"depreciation": 137583,
"expenses": 2497035,
"income_tax": 452376,
"marketing_expense": 490705,
"net_income": 1522316,
"net_profit": 1069940,
"operational_expense": 1612407,
"product_revenue": 1607546,
"quarter": 3,
"rd_expense": 425859,
"revenue": 4019351,
"salaries_expense": 891928,
"service_revenue": 2411805
},
{
"depreciation": 129161,
"expenses": 2508862,
"income_tax": 358438,
"marketing_expense": 464972,
"net_income": 1516460,
"net_profit": 1158022,
"operational_expense": 1328590,
"product_revenue": 1128330,
"quarter": 4,
"rd_expense": 362981,
"revenue": 4025322,
"salaries_expense": 1243936,
"service_revenue": 2896992
}
],
"market_conditions": {
"gdp_growth": [
-0.016189106680942682,
-0.0250489137281681,
-0.010105784923344385,
-0.015291381873449477
],
"inflation_rate": [
0.03296111753256908,
0.030528080711840513,
0.03313772431220085,
0.030273896713726198
],
"interest_rate": [
0.045727954192120085,
0.03906532627235322,
0.04729737226145064,
0.04383347162456047
],
"year": 2010
},
"random_event": null,
"year": 2010
},
{
"advertising_kpis": [
{
"average_project_size": 106326,
"billable_hours_per_employee": 93,
"client_concentration": 0.37,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.66,
"gross_billings": 4520995,
"net_revenue": 3967935,
"new_client_acquisition": 4,
"organic_growth": 0.04,
"quarter": 1,
"revenue_per_employee": 4863
},
{
"average_project_size": 118425,
"billable_hours_per_employee": 132,
"client_concentration": 0.2,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.76,
"gross_billings": 4809098,
"net_revenue": 3894482,
"new_client_acquisition": 1,
"organic_growth": -0.02,
"quarter": 2,
"revenue_per_employee": 4773
},
{
"average_project_size": 133452,
"billable_hours_per_employee": 100,
"client_concentration": 0.11,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.7,
"gross_billings": 4360616,
"net_revenue": 3822390,
"new_client_acquisition": 5,
"organic_growth": 0.08,
"quarter": 3,
"revenue_per_employee": 4684
},
{
"average_project_size": 143456,
"billable_hours_per_employee": 132,
"client_concentration": 0.3,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.62,
"gross_billings": 4721306,
"net_revenue": 3751632,
"new_client_acquisition": 1,
"organic_growth": 0.12,
"quarter": 4,
"revenue_per_employee": 4598
}
],
"balance_sheet": [
{
"assets": 5455989,
"current_assets": 1722027,
"current_liabilities": 1338280,
"equity": 4004570,
"fixed_assets": 3733962,
"liabilities": 2612045,
"long_term_liabilities": 1273765,
"quarter": 1
},
{
"assets": 5588856,
"current_assets": 2711881,
"current_liabilities": 1140838,
"equity": 3996814,
"fixed_assets": 2876975,
"liabilities": 2666679,
"long_term_liabilities": 1525841,
"quarter": 2
},
{
"assets": 5724958,
"current_assets": 2846204,
"current_liabilities": 1624598,
"equity": 4117007,
"fixed_assets": 2878754,
"liabilities": 2722455,
"long_term_liabilities": 1097857,
"quarter": 3
},
{
"assets": 5864374,
"current_assets": 2775296,
"current_liabilities": 1522531,
"equity": 4155693,
"fixed_assets": 3089078,
"liabilities": 2779399,
"long_term_liabilities": 1256868,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -44995,
"financing_cash_flow": -59676,
"investing_cash_flow": -326977,
"net_cash_flow": 1305832,
"operating_cash_flow": 1363829,
"quarter": 1
},
{
"change_in_working_capital": -56950,
"financing_cash_flow": -144768,
"investing_cash_flow": -291742,
"net_cash_flow": 989170,
"operating_cash_flow": 1248534,
"quarter": 2
},
{
"change_in_working_capital": -49486,
"financing_cash_flow": -29845,
"investing_cash_flow": -179120,
"net_cash_flow": 940372,
"operating_cash_flow": 1290188,
"quarter": 3
},
{
"change_in_working_capital": 37082,
"financing_cash_flow": 174005,
"investing_cash_flow": -447452,
"net_cash_flow": 739096,
"operating_cash_flow": 1254333,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7272622800375881,
"current_ratio": 1.2867464207789103,
"debt_to_equity_ratio": 0.6522660360538085,
"profit_margin": 0.29250126325154013,
"quarter": 1,
"return_on_assets": 0.21272513562618986,
"return_on_equity": 0.28982537450962276
},
{
"asset_turnover_ratio": 0.6968299057982528,
"current_ratio": 2.3770956086666115,
"debt_to_equity_ratio": 0.6672011757364741,
"profit_margin": 0.2759383661293081,
"quarter": 2,
"return_on_assets": 0.19228210567600953,
"return_on_equity": 0.26887340766920853
},
{
"asset_turnover_ratio": 0.6676712737455891,
"current_ratio": 1.7519435577293583,
"debt_to_equity_ratio": 0.6612704326225338,
"profit_margin": 0.29157255015840877,
"quarter": 3,
"return_on_assets": 0.19467461595351443,
"return_on_equity": 0.27070733666471786
},
{
"asset_turnover_ratio": 0.6397327319164842,
"current_ratio": 1.8228174007622833,
"debt_to_equity_ratio": 0.6688172105109785,
"profit_margin": 0.28540059366163845,
"quarter": 4,
"return_on_assets": 0.1825801014737464,
"return_on_equity": 0.2576508899959646
}
],
"income_statement": [
{
"depreciation": 203203,
"expenses": 2468216,
"income_tax": 339093,
"marketing_expense": 253928,
"net_income": 1499719,
"net_profit": 1160626,
"operational_expense": 1442659,
"product_revenue": 1199866,
"quarter": 1,
"rd_expense": 407304,
"revenue": 3967935,
"salaries_expense": 781273,
"service_revenue": 2768069
},
{
"depreciation": 173897,
"expenses": 2417701,
"income_tax": 402144,
"marketing_expense": 352757,
"net_income": 1476781,
"net_profit": 1074637,
"operational_expense": 1409440,
"product_revenue": 1233280,
"quarter": 2,
"rd_expense": 422499,
"revenue": 3894482,
"salaries_expense": 897332,
"service_revenue": 2661202
},
{
"depreciation": 175684,
"expenses": 2368220,
"income_tax": 339666,
"marketing_expense": 464600,
"net_income": 1454170,
"net_profit": 1114504,
"operational_expense": 1338587,
"product_revenue": 842429,
"quarter": 3,
"rd_expense": 253724,
"revenue": 3822390,
"salaries_expense": 814049,
"service_revenue": 2979961
},
{
"depreciation": 183615,
"expenses": 2319752,
"income_tax": 361162,
"marketing_expense": 397637,
"net_income": 1431880,
"net_profit": 1070718,
"operational_expense": 1297175,
"product_revenue": 929387,
"quarter": 4,
"rd_expense": 375977,
"revenue": 3751632,
"salaries_expense": 1062862,
"service_revenue": 2822245
}
],
"market_conditions": {
"gdp_growth": [
-0.0032424985588089053,
-0.0039778779302401986,
0.013348181433025562,
0.005486772702206754
],
"inflation_rate": [
0.029854135150424305,
0.02659281263517104,
0.030562977943378148,
0.03001701237402288
],
"interest_rate": [
0.037442801635590585,
0.0420012453504015,
0.04174305421293903,
0.044536935561979026
],
"year": 2011
},
"random_event": null,
"year": 2011
},
{
"advertising_kpis": [
{
"average_project_size": 170559,
"billable_hours_per_employee": 89,
"client_concentration": 0.3,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.73,
"gross_billings": 4160370,
"net_revenue": 3689957,
"new_client_acquisition": 5,
"organic_growth": 0.06,
"quarter": 1,
"revenue_per_employee": 4522
},
{
"average_project_size": 165698,
"billable_hours_per_employee": 87,
"client_concentration": 0.25,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.64,
"gross_billings": 4573842,
"net_revenue": 3628269,
"new_client_acquisition": 1,
"organic_growth": 0.13,
"quarter": 2,
"revenue_per_employee": 4446
},
{
"average_project_size": 86622,
"billable_hours_per_employee": 82,
"client_concentration": 0.26,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.79,
"gross_billings": 4550672,
"net_revenue": 3567614,
"new_client_acquisition": 2,
"organic_growth": 0.06,
"quarter": 3,
"revenue_per_employee": 4372
},
{
"average_project_size": 116466,
"billable_hours_per_employee": 109,
"client_concentration": 0.27,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.69,
"gross_billings": 4527716,
"net_revenue": 3507972,
"new_client_acquisition": 5,
"organic_growth": 0.13,
"quarter": 4,
"revenue_per_employee": 4299
}
],
"balance_sheet": [
{
"assets": 4272351,
"current_assets": 2117565,
"current_liabilities": 1071880,
"equity": 2387659,
"fixed_assets": 2154786,
"liabilities": 2522493,
"long_term_liabilities": 1450613,
"quarter": 1
},
{
"assets": 4412467,
"current_assets": 1767746,
"current_liabilities": 1174213,
"equity": 2540956,
"fixed_assets": 2644721,
"liabilities": 2562140,
"long_term_liabilities": 1387927,
"quarter": 2
},
{
"assets": 4557178,
"current_assets": 1841460,
"current_liabilities": 1184037,
"equity": 2617993,
"fixed_assets": 2715718,
"liabilities": 2602411,
"long_term_liabilities": 1418374,
"quarter": 3
},
{
"assets": 4706636,
"current_assets": 1999683,
"current_liabilities": 1302013,
"equity": 2685483,
"fixed_assets": 2706953,
"liabilities": 2643314,
"long_term_liabilities": 1341301,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -67643,
"financing_cash_flow": -129073,
"investing_cash_flow": -445557,
"net_cash_flow": 778583,
"operating_cash_flow": 784858,
"quarter": 1
},
{
"change_in_working_capital": 54315,
"financing_cash_flow": -43320,
"investing_cash_flow": -377223,
"net_cash_flow": 530683,
"operating_cash_flow": 829715,
"quarter": 2
},
{
"change_in_working_capital": -52622,
"financing_cash_flow": -11747,
"investing_cash_flow": -391278,
"net_cash_flow": 440200,
"operating_cash_flow": 875832,
"quarter": 3
},
{
"change_in_working_capital": -22524,
"financing_cash_flow": -84656,
"investing_cash_flow": -397486,
"net_cash_flow": 552089,
"operating_cash_flow": 812203,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8636830166809796,
"current_ratio": 1.9755616300332126,
"debt_to_equity_ratio": 1.0564712130165992,
"profit_margin": 0.17284781367370947,
"quarter": 1,
"return_on_assets": 0.14928572114042127,
"return_on_equity": 0.2671239904860786
},
{
"asset_turnover_ratio": 0.8222767445059646,
"current_ratio": 1.505473027466056,
"debt_to_equity_ratio": 1.0083370196099422,
"profit_margin": 0.19034669149393277,
"quarter": 2,
"return_on_assets": 0.15651765780911223,
"return_on_equity": 0.2717988819955954
},
{
"asset_turnover_ratio": 0.782855969198482,
"current_ratio": 1.5552385609571322,
"debt_to_equity_ratio": 0.9940481124281081,
"profit_margin": 0.1859018380351686,
"quarter": 3,
"return_on_assets": 0.14553436359080116,
"return_on_equity": 0.25333375604900393
},
{
"asset_turnover_ratio": 0.7453246862514968,
"current_ratio": 1.535839503906643,
"debt_to_equity_ratio": 0.9842974243367022,
"profit_margin": 0.17735631869353574,
"quarter": 4,
"return_on_assets": 0.13218804258498001,
"return_on_equity": 0.23167564270561386
}
],
"income_statement": [
{
"depreciation": 147057,
"expenses": 2821674,
"income_tax": 230482,
"marketing_expense": 508093,
"net_income": 868283,
"net_profit": 637801,
"operational_expense": 1484653,
"product_revenue": 943599,
"quarter": 1,
"rd_expense": 282490,
"revenue": 3689957,
"salaries_expense": 1316909,
"service_revenue": 2746358
},
{
"depreciation": 139086,
"expenses": 2753902,
"income_tax": 183738,
"marketing_expense": 327433,
"net_income": 874367,
"net_profit": 690629,
"operational_expense": 1737849,
"product_revenue": 778270,
"quarter": 2,
"rd_expense": 359681,
"revenue": 3628269,
"salaries_expense": 1255042,
"service_revenue": 2849999
},
{
"depreciation": 212606,
"expenses": 2687759,
"income_tax": 216629,
"marketing_expense": 329971,
"net_income": 879855,
"net_profit": 663226,
"operational_expense": 1442854,
"product_revenue": 903077,
"quarter": 3,
"rd_expense": 311330,
"revenue": 3567614,
"salaries_expense": 919606,
"service_revenue": 2664537
},
{
"depreciation": 190042,
"expenses": 2623204,
"income_tax": 262607,
"marketing_expense": 340007,
"net_income": 884768,
"net_profit": 622161,
"operational_expense": 1750209,
"product_revenue": 1106345,
"quarter": 4,
"rd_expense": 435652,
"revenue": 3507972,
"salaries_expense": 1184847,
"service_revenue": 2401627
}
],
"market_conditions": {
"gdp_growth": [
0.0005955002469141459,
-0.005490876505593999,
0.013260806028303969,
0.006193841447427044
],
"inflation_rate": [
0.01943504496318,
0.022073149842155703,
0.028649896331618057,
0.027912532540725014
],
"interest_rate": [
0.05466276721642255,
0.0539412994853266,
0.04713225967573956,
0.04966798221914014
],
"year": 2012
},
"random_event": null,
"year": 2012
},
{
"advertising_kpis": [
{
"average_project_size": 124331,
"billable_hours_per_employee": 141,
"client_concentration": 0.21,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.63,
"gross_billings": 3833426,
"net_revenue": 3405055,
"new_client_acquisition": 5,
"organic_growth": 0.14,
"quarter": 1,
"revenue_per_employee": 4173
},
{
"average_project_size": 169781,
"billable_hours_per_employee": 92,
"client_concentration": 0.35,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.75,
"gross_billings": 3929601,
"net_revenue": 3362150,
"new_client_acquisition": 3,
"organic_growth": 0.15,
"quarter": 2,
"revenue_per_employee": 4120
},
{
"average_project_size": 157147,
"billable_hours_per_employee": 138,
"client_concentration": 0.15,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.65,
"gross_billings": 3656707,
"net_revenue": 3319786,
"new_client_acquisition": 4,
"organic_growth": 0.11,
"quarter": 3,
"revenue_per_employee": 4068
},
{
"average_project_size": 134969,
"billable_hours_per_employee": 138,
"client_concentration": 0.15,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.68,
"gross_billings": 3766824,
"net_revenue": 3277956,
"new_client_acquisition": 4,
"organic_growth": 0.05,
"quarter": 4,
"revenue_per_employee": 4017
}
],
"balance_sheet": [
{
"assets": 3828676,
"current_assets": 1678541,
"current_liabilities": 927865,
"equity": 2964481,
"fixed_assets": 2150135,
"liabilities": 1776542,
"long_term_liabilities": 848677,
"quarter": 1
},
{
"assets": 3915123,
"current_assets": 1687836,
"current_liabilities": 730831,
"equity": 3012745,
"fixed_assets": 2227287,
"liabilities": 1809111,
"long_term_liabilities": 1078280,
"quarter": 2
},
{
"assets": 4003522,
"current_assets": 1822809,
"current_liabilities": 749015,
"equity": 3032336,
"fixed_assets": 2180713,
"liabilities": 1842276,
"long_term_liabilities": 1093261,
"quarter": 3
},
{
"assets": 4093916,
"current_assets": 1801195,
"current_liabilities": 1017456,
"equity": 3074031,
"fixed_assets": 2292721,
"liabilities": 1876050,
"long_term_liabilities": 858594,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -89340,
"financing_cash_flow": -189427,
"investing_cash_flow": -101296,
"net_cash_flow": 465715,
"operating_cash_flow": 1073421,
"quarter": 1
},
{
"change_in_working_capital": -88218,
"financing_cash_flow": -10211,
"investing_cash_flow": -302623,
"net_cash_flow": 344428,
"operating_cash_flow": 1055302,
"quarter": 2
},
{
"change_in_working_capital": -37565,
"financing_cash_flow": -72571,
"investing_cash_flow": -252805,
"net_cash_flow": 563371,
"operating_cash_flow": 1058884,
"quarter": 3
},
{
"change_in_working_capital": -27932,
"financing_cash_flow": -168333,
"investing_cash_flow": -180996,
"net_cash_flow": 623129,
"operating_cash_flow": 1034707,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8893557459549986,
"current_ratio": 1.8090357972334337,
"debt_to_equity_ratio": 0.5992758934869207,
"profit_margin": 0.2679389907064644,
"quarter": 1,
"return_on_assets": 0.23829308095017704,
"return_on_equity": 0.30775943580006077
},
{
"asset_turnover_ratio": 0.8587597375612465,
"current_ratio": 2.309475104367494,
"debt_to_equity_ratio": 0.600485935583662,
"profit_margin": 0.26968844340674863,
"quarter": 2,
"return_on_assets": 0.23159757688328056,
"return_on_equity": 0.3009657305878858
},
{
"asset_turnover_ratio": 0.8292163749818285,
"current_ratio": 2.433608138688811,
"debt_to_equity_ratio": 0.6075434912226085,
"profit_margin": 0.26239341933486077,
"quarter": 3,
"return_on_assets": 0.21758091999994006,
"return_on_equity": 0.28726697832957826
},
{
"asset_turnover_ratio": 0.8006896086778527,
"current_ratio": 1.7702927694170558,
"debt_to_equity_ratio": 0.6102898767123689,
"profit_margin": 0.2611886797748353,
"quarter": 4,
"return_on_assets": 0.20913106179999785,
"return_on_equity": 0.27851540859542406
}
],
"income_statement": [
{
"depreciation": 161074,
"expenses": 2138530,
"income_tax": 354178,
"marketing_expense": 306055,
"net_income": 1266525,
"net_profit": 912347,
"operational_expense": 1318540,
"product_revenue": 858642,
"quarter": 1,
"rd_expense": 346950,
"revenue": 3405055,
"salaries_expense": 1038254,
"service_revenue": 2546413
},
{
"depreciation": 148569,
"expenses": 2128399,
"income_tax": 327018,
"marketing_expense": 408470,
"net_income": 1233751,
"net_profit": 906733,
"operational_expense": 1229764,
"product_revenue": 1181111,
"quarter": 2,
"rd_expense": 240908,
"revenue": 3362150,
"salaries_expense": 1008305,
"service_revenue": 2181039
},
{
"depreciation": 187794,
"expenses": 2118316,
"income_tax": 330380,
"marketing_expense": 310717,
"net_income": 1201470,
"net_profit": 871090,
"operational_expense": 1134609,
"product_revenue": 1230991,
"quarter": 3,
"rd_expense": 396256,
"revenue": 3319786,
"salaries_expense": 939740,
"service_revenue": 2088795
},
{
"depreciation": 178542,
"expenses": 2108281,
"income_tax": 313510,
"marketing_expense": 382869,
"net_income": 1169675,
"net_profit": 856165,
"operational_expense": 1206033,
"product_revenue": 1063088,
"quarter": 4,
"rd_expense": 346928,
"revenue": 3277956,
"salaries_expense": 887104,
"service_revenue": 2214868
}
],
"market_conditions": {
"gdp_growth": [
-0.012044789093857793,
-0.008762604000588025,
-0.01717708778223146,
-0.0065676149685964715
],
"inflation_rate": [
0.038716436406479926,
0.04491826503083985,
0.03880751190857302,
0.03735289965891403
],
"interest_rate": [
0.051881871851183,
0.05176102807293051,
0.05261413436796583,
0.0576811802900283
],
"year": 2013
},
"random_event": {
"description": "Gordon-Johnson Technology Adoption in 2013",
"impact": 0.07,
"type": "Technology Adoption"
},
"year": 2013
},
{
"advertising_kpis": [
{
"average_project_size": 192643,
"billable_hours_per_employee": 113,
"client_concentration": 0.23,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.67,
"gross_billings": 1775910,
"net_revenue": 1422471,
"new_client_acquisition": 2,
"organic_growth": 0.08,
"quarter": 1,
"revenue_per_employee": 1743
},
{
"average_project_size": 79393,
"billable_hours_per_employee": 98,
"client_concentration": 0.25,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.79,
"gross_billings": 1642875,
"net_revenue": 1428598,
"new_client_acquisition": 1,
"organic_growth": 0,
"quarter": 2,
"revenue_per_employee": 1751
},
{
"average_project_size": 116865,
"billable_hours_per_employee": 129,
"client_concentration": 0.22,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.76,
"gross_billings": 1766509,
"net_revenue": 1434752,
"new_client_acquisition": 3,
"organic_growth": -0.05,
"quarter": 3,
"revenue_per_employee": 1758
},
{
"average_project_size": 155710,
"billable_hours_per_employee": 122,
"client_concentration": 0.17,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.78,
"gross_billings": 1678607,
"net_revenue": 1440932,
"new_client_acquisition": 5,
"organic_growth": 0.05,
"quarter": 4,
"revenue_per_employee": 1766
}
],
"balance_sheet": [
{
"assets": 1888061,
"current_assets": 664128,
"current_liabilities": 440164,
"equity": 1112073,
"fixed_assets": 1223933,
"liabilities": 1035181,
"long_term_liabilities": 595017,
"quarter": 1
},
{
"assets": 1923393,
"current_assets": 698617,
"current_liabilities": 620280,
"equity": 1134677,
"fixed_assets": 1224776,
"liabilities": 1056284,
"long_term_liabilities": 436004,
"quarter": 2
},
{
"assets": 1959386,
"current_assets": 722646,
"current_liabilities": 448144,
"equity": 1131302,
"fixed_assets": 1236740,
"liabilities": 1077818,
"long_term_liabilities": 629674,
"quarter": 3
},
{
"assets": 1996053,
"current_assets": 659311,
"current_liabilities": 636829,
"equity": 1130851,
"fixed_assets": 1336742,
"liabilities": 1099790,
"long_term_liabilities": 462961,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -23594,
"financing_cash_flow": -183707,
"investing_cash_flow": -110090,
"net_cash_flow": -99424,
"operating_cash_flow": 349741,
"quarter": 1
},
{
"change_in_working_capital": -71499,
"financing_cash_flow": 86049,
"investing_cash_flow": -487769,
"net_cash_flow": 214742,
"operating_cash_flow": 332466,
"quarter": 2
},
{
"change_in_working_capital": 29760,
"financing_cash_flow": 33133,
"investing_cash_flow": -467572,
"net_cash_flow": 264667,
"operating_cash_flow": 339970,
"quarter": 3
},
{
"change_in_working_capital": 38210,
"financing_cash_flow": -4933,
"investing_cash_flow": -123881,
"net_cash_flow": -106827,
"operating_cash_flow": 297266,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7534030944974766,
"current_ratio": 1.508819440026899,
"debt_to_equity_ratio": 0.9308570570457155,
"profit_margin": 0.18221320504952299,
"quarter": 1,
"return_on_assets": 0.13727999254261383,
"return_on_equity": 0.23307192963051887
},
{
"asset_turnover_ratio": 0.7427488817937884,
"current_ratio": 1.1262929644676598,
"debt_to_equity_ratio": 0.9309116162573138,
"profit_margin": 0.18729411632943627,
"quarter": 2,
"return_on_assets": 0.1391124954702445,
"return_on_equity": 0.2358098383945387
},
{
"asset_turnover_ratio": 0.732245713708274,
"current_ratio": 1.612530793673462,
"debt_to_equity_ratio": 0.9527234991187146,
"profit_margin": 0.17406074359889376,
"quarter": 3,
"return_on_assets": 0.12745523342516482,
"return_on_equity": 0.2207491898714932
},
{
"asset_turnover_ratio": 0.7218906512001435,
"current_ratio": 1.035303040533644,
"debt_to_equity_ratio": 0.9725330746490917,
"profit_margin": 0.16280296363742355,
"quarter": 4,
"return_on_assets": 0.11752593743753297,
"return_on_equity": 0.20744377464405125
}
],
"income_statement": [
{
"depreciation": 90548,
"expenses": 1084413,
"income_tax": 78865,
"marketing_expense": 170946,
"net_income": 338058,
"net_profit": 259193,
"operational_expense": 702748,
"product_revenue": 293573,
"quarter": 1,
"rd_expense": 118311,
"revenue": 1422471,
"salaries_expense": 325399,
"service_revenue": 1128898
},
{
"depreciation": 64898,
"expenses": 1093409,
"income_tax": 67621,
"marketing_expense": 215881,
"net_income": 335189,
"net_profit": 267568,
"operational_expense": 726144,
"product_revenue": 383668,
"quarter": 2,
"rd_expense": 179949,
"revenue": 1428598,
"salaries_expense": 469449,
"service_revenue": 1044930
},
{
"depreciation": 90236,
"expenses": 1102479,
"income_tax": 82539,
"marketing_expense": 213030,
"net_income": 332273,
"net_profit": 249734,
"operational_expense": 750251,
"product_revenue": 552842,
"quarter": 3,
"rd_expense": 153928,
"revenue": 1434752,
"salaries_expense": 506703,
"service_revenue": 881910
},
{
"depreciation": 62678,
"expenses": 1111625,
"income_tax": 94719,
"marketing_expense": 120228,
"net_income": 329307,
"net_profit": 234588,
"operational_expense": 758983,
"product_revenue": 365422,
"quarter": 4,
"rd_expense": 173548,
"revenue": 1440932,
"salaries_expense": 378789,
"service_revenue": 1075510
}
],
"market_conditions": {
"gdp_growth": [
-0.006385098327605145,
0.008731074295731304,
0.0008758118392213337,
0.0073014166199088255
],
"inflation_rate": [
0.02716072654892006,
0.025911228048877147,
0.02864463510310239,
0.02480723018933687
],
"interest_rate": [
0.04854090729747889,
0.04721793757666878,
0.041131031156166495,
0.04467310785095207
],
"year": 2014
},
"random_event": {
"description": "Gordon-Johnson New Ad Campaign Launch in 2014",
"impact": 0.09,
"type": "New Ad Campaign Launch"
},
"year": 2014
},
{
"advertising_kpis": [
{
"average_project_size": 62546,
"billable_hours_per_employee": 156,
"client_concentration": 0.33,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.67,
"gross_billings": 4539610,
"net_revenue": 3907040,
"new_client_acquisition": 4,
"organic_growth": -0.04,
"quarter": 1,
"revenue_per_employee": 4788
},
{
"average_project_size": 124191,
"billable_hours_per_employee": 91,
"client_concentration": 0.16,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.69,
"gross_billings": 4809259,
"net_revenue": 3891625,
"new_client_acquisition": 3,
"organic_growth": 0.03,
"quarter": 2,
"revenue_per_employee": 4769
},
{
"average_project_size": 149792,
"billable_hours_per_employee": 82,
"client_concentration": 0.23,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.62,
"gross_billings": 4838396,
"net_revenue": 3876271,
"new_client_acquisition": 2,
"organic_growth": 0.11,
"quarter": 3,
"revenue_per_employee": 4750
},
{
"average_project_size": 151340,
"billable_hours_per_employee": 122,
"client_concentration": 0.2,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.8,
"gross_billings": 4800489,
"net_revenue": 3860978,
"new_client_acquisition": 3,
"organic_growth": -0.01,
"quarter": 4,
"revenue_per_employee": 4732
}
],
"balance_sheet": [
{
"assets": 5299911,
"current_assets": 2443363,
"current_liabilities": 1443169,
"equity": 3194329,
"fixed_assets": 2856548,
"liabilities": 2718187,
"long_term_liabilities": 1275018,
"quarter": 1
},
{
"assets": 5405271,
"current_assets": 1775224,
"current_liabilities": 1418647,
"equity": 3354406,
"fixed_assets": 3630047,
"liabilities": 2743040,
"long_term_liabilities": 1324393,
"quarter": 2
},
{
"assets": 5512727,
"current_assets": 2432106,
"current_liabilities": 1171277,
"equity": 3362808,
"fixed_assets": 3080621,
"liabilities": 2768122,
"long_term_liabilities": 1596845,
"quarter": 3
},
{
"assets": 5622319,
"current_assets": 1938715,
"current_liabilities": 1313252,
"equity": 3506923,
"fixed_assets": 3683604,
"liabilities": 2793432,
"long_term_liabilities": 1480180,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 28754,
"financing_cash_flow": -189169,
"investing_cash_flow": -130610,
"net_cash_flow": 668318,
"operating_cash_flow": 797066,
"quarter": 1
},
{
"change_in_working_capital": -69534,
"financing_cash_flow": 95605,
"investing_cash_flow": -432837,
"net_cash_flow": 226451,
"operating_cash_flow": 847972,
"quarter": 2
},
{
"change_in_working_capital": 29772,
"financing_cash_flow": 35586,
"investing_cash_flow": -315508,
"net_cash_flow": 383479,
"operating_cash_flow": 896015,
"quarter": 3
},
{
"change_in_working_capital": 75205,
"financing_cash_flow": -111136,
"investing_cash_flow": -212262,
"net_cash_flow": 801316,
"operating_cash_flow": 875781,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7371897377144635,
"current_ratio": 1.6930539666525541,
"debt_to_equity_ratio": 0.8509414653280861,
"profit_margin": 0.1567951697448708,
"quarter": 1,
"return_on_assets": 0.11558779005911608,
"return_on_equity": 0.19177893072379207
},
{
"asset_turnover_ratio": 0.7199685270174243,
"current_ratio": 1.2513500539598645,
"debt_to_equity_ratio": 0.8177423961202073,
"profit_margin": 0.17786271801625286,
"quarter": 2,
"return_on_assets": 0.12805555910147706,
"return_on_equity": 0.20634800915571938
},
{
"asset_turnover_ratio": 0.7031494576096368,
"current_ratio": 2.076456722022203,
"debt_to_equity_ratio": 0.823157908509793,
"profit_margin": 0.15948394732979196,
"quarter": 3,
"return_on_assets": 0.11214105106238709,
"return_on_equity": 0.1838353542634608
},
{
"asset_turnover_ratio": 0.6867233965201903,
"current_ratio": 1.4762703578597254,
"debt_to_equity_ratio": 0.7965478569104597,
"profit_margin": 0.1756125002525267,
"quarter": 4,
"return_on_assets": 0.12059721264481792,
"return_on_equity": 0.19334214067431763
}
],
"income_statement": [
{
"depreciation": 184461,
"expenses": 3039362,
"income_tax": 255073,
"marketing_expense": 573449,
"net_income": 867678,
"net_profit": 612605,
"operational_expense": 2107968,
"product_revenue": 1279288,
"quarter": 1,
"rd_expense": 566911,
"revenue": 3907040,
"salaries_expense": 1263626,
"service_revenue": 2627752
},
{
"depreciation": 155797,
"expenses": 3016489,
"income_tax": 182961,
"marketing_expense": 377340,
"net_income": 875136,
"net_profit": 692175,
"operational_expense": 1933823,
"product_revenue": 798638,
"quarter": 2,
"rd_expense": 479109,
"revenue": 3891625,
"salaries_expense": 1359654,
"service_revenue": 3092987
},
{
"depreciation": 277812,
"expenses": 2993789,
"income_tax": 264279,
"marketing_expense": 446540,
"net_income": 882482,
"net_profit": 618203,
"operational_expense": 2011090,
"product_revenue": 1185361,
"quarter": 3,
"rd_expense": 435846,
"revenue": 3876271,
"salaries_expense": 1111538,
"service_revenue": 2690910
},
{
"depreciation": 197745,
"expenses": 2971260,
"income_tax": 211682,
"marketing_expense": 354919,
"net_income": 889718,
"net_profit": 678036,
"operational_expense": 1625913,
"product_revenue": 1417293,
"quarter": 4,
"rd_expense": 557799,
"revenue": 3860978,
"salaries_expense": 901188,
"service_revenue": 2443685
}
],
"market_conditions": {
"gdp_growth": [
0.007257449155361296,
-0.0063669450176796465,
0.0030123874989149042,
0.0032573622495083495
],
"inflation_rate": [
0.03826650390305436,
0.031272884744372245,
0.03240276106652806,
0.03398202236738525
],
"interest_rate": [
0.0499236364768282,
0.056852518926869024,
0.05821492854892241,
0.04852295870560701
],
"year": 2015
},
"random_event": null,
"year": 2015
},
{
"advertising_kpis": [
{
"average_project_size": 107319,
"billable_hours_per_employee": 126,
"client_concentration": 0.17,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.74,
"gross_billings": 5010809,
"net_revenue": 4516342,
"new_client_acquisition": 2,
"organic_growth": 0.05,
"quarter": 1,
"revenue_per_employee": 5535
},
{
"average_project_size": 144249,
"billable_hours_per_employee": 85,
"client_concentration": 0.13,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.65,
"gross_billings": 5083530,
"net_revenue": 4493857,
"new_client_acquisition": 4,
"organic_growth": -0.04,
"quarter": 2,
"revenue_per_employee": 5507
},
{
"average_project_size": 142441,
"billable_hours_per_employee": 151,
"client_concentration": 0.36,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.63,
"gross_billings": 5797159,
"net_revenue": 4471484,
"new_client_acquisition": 1,
"organic_growth": -0.04,
"quarter": 3,
"revenue_per_employee": 5480
},
{
"average_project_size": 135948,
"billable_hours_per_employee": 84,
"client_concentration": 0.27,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.69,
"gross_billings": 5362134,
"net_revenue": 4449222,
"new_client_acquisition": 1,
"organic_growth": 0.05,
"quarter": 4,
"revenue_per_employee": 5452
}
],
"balance_sheet": [
{
"assets": 5344655,
"current_assets": 1840385,
"current_liabilities": 1564077,
"equity": 3574580,
"fixed_assets": 3504270,
"liabilities": 2828638,
"long_term_liabilities": 1264561,
"quarter": 1
},
{
"assets": 5531861,
"current_assets": 1811982,
"current_liabilities": 1455851,
"equity": 3788268,
"fixed_assets": 3719879,
"liabilities": 2873442,
"long_term_liabilities": 1417591,
"quarter": 2
},
{
"assets": 5725624,
"current_assets": 2641008,
"current_liabilities": 1384835,
"equity": 3946741,
"fixed_assets": 3084616,
"liabilities": 2918956,
"long_term_liabilities": 1534121,
"quarter": 3
},
{
"assets": 5926175,
"current_assets": 2885112,
"current_liabilities": 1301348,
"equity": 4024934,
"fixed_assets": 3041063,
"liabilities": 2965191,
"long_term_liabilities": 1663843,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -36106,
"financing_cash_flow": -57905,
"investing_cash_flow": -283316,
"net_cash_flow": 1104264,
"operating_cash_flow": 1308998,
"quarter": 1
},
{
"change_in_working_capital": 38555,
"financing_cash_flow": 114502,
"investing_cash_flow": -417258,
"net_cash_flow": 880106,
"operating_cash_flow": 1340547,
"quarter": 2
},
{
"change_in_working_capital": 8051,
"financing_cash_flow": 124878,
"investing_cash_flow": -143825,
"net_cash_flow": 810029,
"operating_cash_flow": 1324442,
"quarter": 3
},
{
"change_in_working_capital": -20365,
"financing_cash_flow": -129204,
"investing_cash_flow": -419359,
"net_cash_flow": 1232324,
"operating_cash_flow": 1311706,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8450203053330851,
"current_ratio": 1.1766588217843494,
"debt_to_equity_ratio": 0.7913203788976607,
"profit_margin": 0.23438503992833137,
"quarter": 1,
"return_on_assets": 0.19806011800574594,
"return_on_equity": 0.296136329303023
},
{
"asset_turnover_ratio": 0.8123589873281343,
"current_ratio": 1.2446205003121886,
"debt_to_equity_ratio": 0.758510749503467,
"profit_margin": 0.25142077284613196,
"quarter": 2,
"return_on_assets": 0.20424392442254063,
"return_on_equity": 0.29824949026837594
},
{
"asset_turnover_ratio": 0.7809601189320151,
"current_ratio": 1.9070921806569014,
"debt_to_equity_ratio": 0.7395864081276172,
"profit_margin": 0.2549652419644127,
"quarter": 3,
"return_on_assets": 0.19911768568805777,
"return_on_equity": 0.2888644073680031
},
{
"asset_turnover_ratio": 0.7507746565027189,
"current_ratio": 2.217018045903171,
"debt_to_equity_ratio": 0.7367054962888833,
"profit_margin": 0.2391316953840469,
"quarter": 4,
"return_on_assets": 0.17953401646087064,
"return_on_equity": 0.26433973824167056
}
],
"income_statement": [
{
"depreciation": 250435,
"expenses": 3078209,
"income_tax": 379570,
"marketing_expense": 485116,
"net_income": 1438133,
"net_profit": 1058563,
"operational_expense": 1603516,
"product_revenue": 1195513,
"quarter": 1,
"rd_expense": 320185,
"revenue": 4516342,
"salaries_expense": 1032088,
"service_revenue": 3320829
},
{
"depreciation": 210698,
"expenses": 3061960,
"income_tax": 302048,
"marketing_expense": 554225,
"net_income": 1431897,
"net_profit": 1129849,
"operational_expense": 2064105,
"product_revenue": 1552705,
"quarter": 2,
"rd_expense": 429336,
"revenue": 4493857,
"salaries_expense": 1340546,
"service_revenue": 2941152
},
{
"depreciation": 184369,
"expenses": 3045798,
"income_tax": 285613,
"marketing_expense": 327374,
"net_income": 1425686,
"net_profit": 1140073,
"operational_expense": 1713533,
"product_revenue": 1215539,
"quarter": 3,
"rd_expense": 346733,
"revenue": 4471484,
"salaries_expense": 964534,
"service_revenue": 3255945
},
{
"depreciation": 247756,
"expenses": 3029721,
"income_tax": 355551,
"marketing_expense": 590563,
"net_income": 1419501,
"net_profit": 1063950,
"operational_expense": 2062103,
"product_revenue": 1685187,
"quarter": 4,
"rd_expense": 309667,
"revenue": 4449222,
"salaries_expense": 910866,
"service_revenue": 2764035
}
],
"market_conditions": {
"gdp_growth": [
0.015771295439833743,
0.012120159313078508,
0.0013872158339434115,
0.0037431255648058626
],
"inflation_rate": [
0.03629605616922959,
0.03390279052664858,
0.0282058994210556,
0.03484279011844965
],
"interest_rate": [
0.04624489269967721,
0.0479718392056247,
0.04583326566554041,
0.049486357816265605
],
"year": 2016
},
"random_event": null,
"year": 2016
},
{
"advertising_kpis": [
{
"average_project_size": 118388,
"billable_hours_per_employee": 137,
"client_concentration": 0.21,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.79,
"gross_billings": 2800940,
"net_revenue": 2225422,
"new_client_acquisition": 2,
"organic_growth": 0.13,
"quarter": 1,
"revenue_per_employee": 2727
},
{
"average_project_size": 83631,
"billable_hours_per_employee": 130,
"client_concentration": 0.26,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.68,
"gross_billings": 2790869,
"net_revenue": 2209398,
"new_client_acquisition": 2,
"organic_growth": -0.01,
"quarter": 2,
"revenue_per_employee": 2708
},
{
"average_project_size": 142328,
"billable_hours_per_employee": 98,
"client_concentration": 0.21,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.71,
"gross_billings": 2465135,
"net_revenue": 2193491,
"new_client_acquisition": 3,
"organic_growth": -0.02,
"quarter": 3,
"revenue_per_employee": 2688
},
{
"average_project_size": 148857,
"billable_hours_per_employee": 129,
"client_concentration": 0.26,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.7,
"gross_billings": 2579722,
"net_revenue": 2177698,
"new_client_acquisition": 1,
"organic_growth": 0.11,
"quarter": 4,
"revenue_per_employee": 2669
}
],
"balance_sheet": [
{
"assets": 2990417,
"current_assets": 1377208,
"current_liabilities": 626832,
"equity": 2285185,
"fixed_assets": 1613209,
"liabilities": 1219878,
"long_term_liabilities": 593046,
"quarter": 1
},
{
"assets": 3087176,
"current_assets": 1427551,
"current_liabilities": 602404,
"equity": 2400548,
"fixed_assets": 1659625,
"liabilities": 1248375,
"long_term_liabilities": 645971,
"quarter": 2
},
{
"assets": 3187066,
"current_assets": 1055973,
"current_liabilities": 516552,
"equity": 2471173,
"fixed_assets": 2131093,
"liabilities": 1277538,
"long_term_liabilities": 760986,
"quarter": 3
},
{
"assets": 3290188,
"current_assets": 1026908,
"current_liabilities": 688726,
"equity": 2497485,
"fixed_assets": 2263280,
"liabilities": 1307383,
"long_term_liabilities": 618657,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -55787,
"financing_cash_flow": -170529,
"investing_cash_flow": -472444,
"net_cash_flow": 51633,
"operating_cash_flow": 596496,
"quarter": 1
},
{
"change_in_working_capital": 84148,
"financing_cash_flow": -20541,
"investing_cash_flow": -425467,
"net_cash_flow": 321199,
"operating_cash_flow": 672430,
"quarter": 2
},
{
"change_in_working_capital": -51840,
"financing_cash_flow": -112074,
"investing_cash_flow": -310032,
"net_cash_flow": 294059,
"operating_cash_flow": 678757,
"quarter": 3
},
{
"change_in_working_capital": -84368,
"financing_cash_flow": -39151,
"investing_cash_flow": -324456,
"net_cash_flow": 343565,
"operating_cash_flow": 595486,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.744184506709265,
"current_ratio": 2.197092681930725,
"debt_to_equity_ratio": 0.5338202377488037,
"profit_margin": 0.23125771202046175,
"quarter": 1,
"return_on_assets": 0.17209840634266058,
"return_on_equity": 0.22520977513855553
},
{
"asset_turnover_ratio": 0.7156695957729653,
"current_ratio": 2.369756840924031,
"debt_to_equity_ratio": 0.5200375081023166,
"profit_margin": 0.25425342106763926,
"quarter": 2,
"return_on_assets": 0.18196144307937093,
"return_on_equity": 0.23400781821484096
},
{
"asset_turnover_ratio": 0.6882477488699638,
"current_ratio": 2.0442724062630675,
"debt_to_equity_ratio": 0.5169763509070389,
"profit_margin": 0.25605074285693447,
"quarter": 3,
"return_on_assets": 0.1762263473677671,
"return_on_equity": 0.22727870529501576
},
{
"asset_turnover_ratio": 0.6618764642020456,
"current_ratio": 1.4910254586003724,
"debt_to_equity_ratio": 0.5234798206996238,
"profit_margin": 0.23634131087046964,
"quarter": 4,
"return_on_assets": 0.15642875118382293,
"return_on_equity": 0.20607931579168642
}
],
"income_statement": [
{
"depreciation": 81850,
"expenses": 1491959,
"income_tax": 218817,
"marketing_expense": 173051,
"net_income": 733463,
"net_profit": 514646,
"operational_expense": 903556,
"product_revenue": 666109,
"quarter": 1,
"rd_expense": 282552,
"revenue": 2225422,
"salaries_expense": 611348,
"service_revenue": 1559313
},
{
"depreciation": 110683,
"expenses": 1475817,
"income_tax": 171834,
"marketing_expense": 173472,
"net_income": 733581,
"net_profit": 561747,
"operational_expense": 961408,
"product_revenue": 578533,
"quarter": 2,
"rd_expense": 231774,
"revenue": 2209398,
"salaries_expense": 660606,
"service_revenue": 1630865
},
{
"depreciation": 117112,
"expenses": 1459850,
"income_tax": 171996,
"marketing_expense": 156679,
"net_income": 733641,
"net_profit": 561645,
"operational_expense": 782402,
"product_revenue": 721345,
"quarter": 3,
"rd_expense": 232321,
"revenue": 2193491,
"salaries_expense": 589967,
"service_revenue": 1472146
},
{
"depreciation": 80806,
"expenses": 1444055,
"income_tax": 218963,
"marketing_expense": 180897,
"net_income": 733643,
"net_profit": 514680,
"operational_expense": 844684,
"product_revenue": 747620,
"quarter": 4,
"rd_expense": 148857,
"revenue": 2177698,
"salaries_expense": 628767,
"service_revenue": 1430078
}
],
"market_conditions": {
"gdp_growth": [
-0.013785139883235355,
0.0013117924565339539,
-0.00003178488169547529,
0.0006006486058114744
],
"inflation_rate": [
0.03956654158646643,
0.03668328063079983,
0.037794549989570825,
0.04076990562010319
],
"interest_rate": [
0.03945953642664513,
0.038783466071308635,
0.04575339954300603,
0.041762679395033565
],
"year": 2017
},
"random_event": {
"description": "Gordon-Johnson Data Privacy Regulation Impact in 2017",
"impact": 0.1,
"type": "Data Privacy Regulation Impact"
},
"year": 2017
},
{
"advertising_kpis": [
{
"average_project_size": 112342,
"billable_hours_per_employee": 106,
"client_concentration": 0.18,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.71,
"gross_billings": 3701343,
"net_revenue": 2943849,
"new_client_acquisition": 3,
"organic_growth": -0.01,
"quarter": 1,
"revenue_per_employee": 3608
},
{
"average_project_size": 88364,
"billable_hours_per_employee": 153,
"client_concentration": 0.3,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.68,
"gross_billings": 3729080,
"net_revenue": 2969240,
"new_client_acquisition": 1,
"organic_growth": -0.02,
"quarter": 2,
"revenue_per_employee": 3639
},
{
"average_project_size": 126859,
"billable_hours_per_employee": 154,
"client_concentration": 0.12,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.69,
"gross_billings": 3521102,
"net_revenue": 2994851,
"new_client_acquisition": 1,
"organic_growth": 0.05,
"quarter": 3,
"revenue_per_employee": 3670
},
{
"average_project_size": 153154,
"billable_hours_per_employee": 114,
"client_concentration": 0.16,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.65,
"gross_billings": 3568465,
"net_revenue": 3020682,
"new_client_acquisition": 3,
"organic_growth": 0.12,
"quarter": 4,
"revenue_per_employee": 3702
}
],
"balance_sheet": [
{
"assets": 3702824,
"current_assets": 1191101,
"current_liabilities": 933253,
"equity": 2911898,
"fixed_assets": 2511723,
"liabilities": 1599057,
"long_term_liabilities": 665804,
"quarter": 1
},
{
"assets": 3749171,
"current_assets": 1801329,
"current_liabilities": 830278,
"equity": 2923039,
"fixed_assets": 1947842,
"liabilities": 1617379,
"long_term_liabilities": 787101,
"quarter": 2
},
{
"assets": 3796098,
"current_assets": 1723885,
"current_liabilities": 739867,
"equity": 2886367,
"fixed_assets": 2072213,
"liabilities": 1635911,
"long_term_liabilities": 896044,
"quarter": 3
},
{
"assets": 3843612,
"current_assets": 1356941,
"current_liabilities": 978623,
"equity": 3004541,
"fixed_assets": 2486671,
"liabilities": 1654656,
"long_term_liabilities": 676033,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 3921,
"financing_cash_flow": 89129,
"investing_cash_flow": -256739,
"net_cash_flow": 647631,
"operating_cash_flow": 949745,
"quarter": 1
},
{
"change_in_working_capital": 74331,
"financing_cash_flow": -125168,
"investing_cash_flow": -331627,
"net_cash_flow": 414429,
"operating_cash_flow": 889771,
"quarter": 2
},
{
"change_in_working_capital": -25937,
"financing_cash_flow": -99517,
"investing_cash_flow": -236126,
"net_cash_flow": 577316,
"operating_cash_flow": 899394,
"quarter": 3
},
{
"change_in_working_capital": -14618,
"financing_cash_flow": 61743,
"investing_cash_flow": -293253,
"net_cash_flow": 514485,
"operating_cash_flow": 946593,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7950280650660145,
"current_ratio": 1.2762894949172412,
"debt_to_equity_ratio": 0.5491459522277222,
"profit_margin": 0.2745150991100427,
"quarter": 1,
"return_on_assets": 0.2182472080768624,
"return_on_equity": 0.2775272348138568
},
{
"asset_turnover_ratio": 0.7919724120345538,
"current_ratio": 2.169549235316364,
"debt_to_equity_ratio": 0.5533210470335839,
"profit_margin": 0.2664813218197249,
"quarter": 2,
"return_on_assets": 0.2110458552037237,
"return_on_equity": 0.2706932750469631
},
{
"asset_turnover_ratio": 0.7889287895096491,
"current_ratio": 2.3299930933532647,
"debt_to_equity_ratio": 0.5667716544708279,
"profit_margin": 0.242476169932995,
"quarter": 3,
"return_on_assets": 0.19129643123017373,
"return_on_equity": 0.2515896280687799
},
{
"asset_turnover_ratio": 0.7858967034133518,
"current_ratio": 1.386581962614817,
"debt_to_equity_ratio": 0.5507183959213737,
"profit_margin": 0.27000028470391785,
"quarter": 4,
"return_on_assets": 0.21219233366947549,
"return_on_equity": 0.2714507806683284
}
],
"income_statement": [
{
"depreciation": 141614,
"expenses": 1933415,
"income_tax": 202303,
"marketing_expense": 198054,
"net_income": 1010434,
"net_profit": 808131,
"operational_expense": 996987,
"product_revenue": 1017005,
"quarter": 1,
"rd_expense": 237895,
"revenue": 2943849,
"salaries_expense": 778015,
"service_revenue": 1926844
},
{
"depreciation": 98524,
"expenses": 1949495,
"income_tax": 228498,
"marketing_expense": 361471,
"net_income": 1019745,
"net_profit": 791247,
"operational_expense": 1349031,
"product_revenue": 885634,
"quarter": 2,
"rd_expense": 300615,
"revenue": 2969240,
"salaries_expense": 855312,
"service_revenue": 2083606
},
{
"depreciation": 173214,
"expenses": 1965710,
"income_tax": 302961,
"marketing_expense": 267082,
"net_income": 1029141,
"net_profit": 726180,
"operational_expense": 1018796,
"product_revenue": 971449,
"quarter": 3,
"rd_expense": 371600,
"revenue": 2994851,
"salaries_expense": 951261,
"service_revenue": 2023402
},
{
"depreciation": 131008,
"expenses": 1982059,
"income_tax": 223038,
"marketing_expense": 304877,
"net_income": 1038623,
"net_profit": 815585,
"operational_expense": 1287693,
"product_revenue": 667456,
"quarter": 4,
"rd_expense": 309487,
"revenue": 3020682,
"salaries_expense": 889538,
"service_revenue": 2353226
}
],
"market_conditions": {
"gdp_growth": [
-0.004821439951257693,
0.003016267071301461,
-0.014065875121513,
0.0015724170082371917
],
"inflation_rate": [
0.03576178247208078,
0.038992705245859724,
0.03755819463616287,
0.03211914733483628
],
"interest_rate": [
0.043806956702569906,
0.045608409798954905,
0.04448686897083777,
0.04190821691353469
],
"year": 2018
},
"random_event": {
"description": "Gordon-Johnson Partnership with Major Brand in 2018",
"impact": 0.01,
"type": "Partnership with Major Brand"
},
"year": 2018
}
] |
{
"advertising_type": "Social Media Campaigns",
"financial_health": "Distressed",
"founding_year": 1992,
"industry": "Advertising",
"location": "Smithstad",
"name": "Foster Ltd",
"num_employees": 804,
"region": "Middle East & Africa",
"revenue_size": "Medium",
"website": "www.fosterltd.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 114092,
"billable_hours_per_employee": 121,
"client_concentration": 0.31,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.77,
"gross_billings": 14332974,
"net_revenue": 11767705,
"new_client_acquisition": 5,
"organic_growth": 0.01,
"quarter": 1,
"revenue_per_employee": 14636
},
{
"average_project_size": 56947,
"billable_hours_per_employee": 118,
"client_concentration": 0.32,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.64,
"gross_billings": 14391282,
"net_revenue": 11639582,
"new_client_acquisition": 3,
"organic_growth": 0.08,
"quarter": 2,
"revenue_per_employee": 14477
},
{
"average_project_size": 189185,
"billable_hours_per_employee": 117,
"client_concentration": 0.26,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.79,
"gross_billings": 13945036,
"net_revenue": 11512853,
"new_client_acquisition": 1,
"organic_growth": 0.11,
"quarter": 3,
"revenue_per_employee": 14319
},
{
"average_project_size": 87056,
"billable_hours_per_employee": 84,
"client_concentration": 0.39,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.75,
"gross_billings": 14685187,
"net_revenue": 11387505,
"new_client_acquisition": 4,
"organic_growth": 0.02,
"quarter": 4,
"revenue_per_employee": 14164
}
],
"balance_sheet": [
{
"assets": 12180652,
"current_assets": 3900780,
"current_liabilities": 2781525,
"equity": 7819187,
"fixed_assets": 8279872,
"liabilities": 6860419,
"long_term_liabilities": 4078894,
"quarter": 1
},
{
"assets": 12597722,
"current_assets": 4728572,
"current_liabilities": 3474058,
"equity": 8016648,
"fixed_assets": 7869150,
"liabilities": 7037787,
"long_term_liabilities": 3563729,
"quarter": 2
},
{
"assets": 13029073,
"current_assets": 3979320,
"current_liabilities": 4188247,
"equity": 8351378,
"fixed_assets": 9049753,
"liabilities": 7219740,
"long_term_liabilities": 3031493,
"quarter": 3
},
{
"assets": 13475194,
"current_assets": 4169369,
"current_liabilities": 4281120,
"equity": 8585126,
"fixed_assets": 9305825,
"liabilities": 7406398,
"long_term_liabilities": 3125278,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -7320,
"financing_cash_flow": 71949,
"investing_cash_flow": -267661,
"net_cash_flow": 2839035,
"operating_cash_flow": 3011956,
"quarter": 1
},
{
"change_in_working_capital": -39002,
"financing_cash_flow": -75821,
"investing_cash_flow": -376212,
"net_cash_flow": 2936970,
"operating_cash_flow": 3071703,
"quarter": 2
},
{
"change_in_working_capital": -41643,
"financing_cash_flow": 155181,
"investing_cash_flow": -170107,
"net_cash_flow": 2759451,
"operating_cash_flow": 2979564,
"quarter": 3
},
{
"change_in_working_capital": -98921,
"financing_cash_flow": -42213,
"investing_cash_flow": -266629,
"net_cash_flow": 2914767,
"operating_cash_flow": 3234454,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9660981201991486,
"current_ratio": 1.4023889772696632,
"debt_to_equity_ratio": 0.8773826486052834,
"profit_margin": 0.21235695490327128,
"quarter": 1,
"return_on_assets": 0.20515765494326577,
"return_on_equity": 0.3195925612215183
},
{
"asset_turnover_ratio": 0.9239433923053708,
"current_ratio": 1.3611091121679604,
"debt_to_equity_ratio": 0.8778964724408506,
"profit_margin": 0.21106539736564423,
"quarter": 2,
"return_on_assets": 0.19501247924029438,
"return_on_equity": 0.3064513996373547
},
{
"asset_turnover_ratio": 0.883627944981197,
"current_ratio": 0.9501158838053247,
"debt_to_equity_ratio": 0.864496853094184,
"profit_margin": 0.2208006130192056,
"quarter": 3,
"return_on_assets": 0.19510559193274918,
"return_on_equity": 0.30438629409422013
},
{
"asset_turnover_ratio": 0.8450716924743347,
"current_ratio": 0.9738967840191352,
"debt_to_equity_ratio": 0.8627011414858675,
"profit_margin": 0.2209728996825907,
"quarter": 4,
"return_on_assets": 0.1867379423257283,
"return_on_equity": 0.2931034442592922
}
],
"income_statement": [
{
"depreciation": 513002,
"expenses": 8525238,
"income_tax": 743513,
"marketing_expense": 1461873,
"net_income": 3242467,
"net_profit": 2498954,
"operational_expense": 5448767,
"product_revenue": 4279585,
"quarter": 1,
"rd_expense": 979778,
"revenue": 11767705,
"salaries_expense": 4197505,
"service_revenue": 7488120
},
{
"depreciation": 614990,
"expenses": 8422818,
"income_tax": 760051,
"marketing_expense": 1011062,
"net_income": 3216764,
"net_profit": 2456713,
"operational_expense": 5091967,
"product_revenue": 3387759,
"quarter": 2,
"rd_expense": 1143037,
"revenue": 11639582,
"salaries_expense": 3514155,
"service_revenue": 8251823
},
{
"depreciation": 437519,
"expenses": 8321629,
"income_tax": 649179,
"marketing_expense": 1517079,
"net_income": 3191224,
"net_profit": 2542045,
"operational_expense": 5719686,
"product_revenue": 3346770,
"quarter": 3,
"rd_expense": 1366764,
"revenue": 11512853,
"salaries_expense": 3681281,
"service_revenue": 8166083
},
{
"depreciation": 718124,
"expenses": 8221655,
"income_tax": 649520,
"marketing_expense": 884036,
"net_income": 3165850,
"net_profit": 2516330,
"operational_expense": 4134833,
"product_revenue": 4211815,
"quarter": 4,
"rd_expense": 1468279,
"revenue": 11387505,
"salaries_expense": 3399069,
"service_revenue": 7175690
}
],
"market_conditions": {
"gdp_growth": [
0.013979752365587175,
0.013045216545420478,
0.025553421865372995,
0.020204205581711855
],
"inflation_rate": [
0.011728672610245055,
0.009944315174749582,
0.016367902250850108,
0.014951265667660116
],
"interest_rate": [
0.03714347936231825,
0.0392749358966018,
0.03642300053437591,
0.033192129220360266
],
"year": 1992
},
"random_event": {
"description": "Foster Ltd Partnership with Major Brand in 1992",
"impact": 0,
"type": "Partnership with Major Brand"
},
"year": 1992
},
{
"advertising_kpis": [
{
"average_project_size": 156787,
"billable_hours_per_employee": 121,
"client_concentration": 0.23,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.62,
"gross_billings": 21384993,
"net_revenue": 16700885,
"new_client_acquisition": 3,
"organic_growth": 0.06,
"quarter": 1,
"revenue_per_employee": 20772
},
{
"average_project_size": 136549,
"billable_hours_per_employee": 88,
"client_concentration": 0.16,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.78,
"gross_billings": 19590171,
"net_revenue": 16794823,
"new_client_acquisition": 2,
"organic_growth": 0.12,
"quarter": 2,
"revenue_per_employee": 20889
},
{
"average_project_size": 146321,
"billable_hours_per_employee": 83,
"client_concentration": 0.15,
"client_retention_rate": 0.9,
"employee_utilization_rate": 0.76,
"gross_billings": 21862021,
"net_revenue": 16889290,
"new_client_acquisition": 2,
"organic_growth": 0.12,
"quarter": 3,
"revenue_per_employee": 21007
},
{
"average_project_size": 74479,
"billable_hours_per_employee": 139,
"client_concentration": 0.25,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.68,
"gross_billings": 21916558,
"net_revenue": 16984289,
"new_client_acquisition": 5,
"organic_growth": 0.03,
"quarter": 4,
"revenue_per_employee": 21125
}
],
"balance_sheet": [
{
"assets": 21595613,
"current_assets": 10110891,
"current_liabilities": 5299640,
"equity": 15967109,
"fixed_assets": 11484722,
"liabilities": 9252939,
"long_term_liabilities": 3953299,
"quarter": 1
},
{
"assets": 21939079,
"current_assets": 10663841,
"current_liabilities": 3995829,
"equity": 16426590,
"fixed_assets": 11275238,
"liabilities": 9360623,
"long_term_liabilities": 5364794,
"quarter": 2
},
{
"assets": 22288008,
"current_assets": 7525554,
"current_liabilities": 5623004,
"equity": 16641731,
"fixed_assets": 14762454,
"liabilities": 9469560,
"long_term_liabilities": 3846556,
"quarter": 3
},
{
"assets": 22642487,
"current_assets": 7241004,
"current_liabilities": 4044270,
"equity": 16562049,
"fixed_assets": 15401483,
"liabilities": 9579764,
"long_term_liabilities": 5535494,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 17163,
"financing_cash_flow": 152157,
"investing_cash_flow": -279067,
"net_cash_flow": 4074898,
"operating_cash_flow": 4580832,
"quarter": 1
},
{
"change_in_working_capital": 12339,
"financing_cash_flow": -160772,
"investing_cash_flow": -485363,
"net_cash_flow": 4190882,
"operating_cash_flow": 4621765,
"quarter": 2
},
{
"change_in_working_capital": -71232,
"financing_cash_flow": 129126,
"investing_cash_flow": -410801,
"net_cash_flow": 4182238,
"operating_cash_flow": 4495595,
"quarter": 3
},
{
"change_in_working_capital": -30386,
"financing_cash_flow": 152373,
"investing_cash_flow": -466925,
"net_cash_flow": 4563450,
"operating_cash_flow": 4551092,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7733461884133597,
"current_ratio": 1.9078448724819044,
"debt_to_equity_ratio": 0.5794999583205701,
"profit_margin": 0.2170205351393055,
"quarter": 1,
"return_on_assets": 0.1678320036574095,
"return_on_equity": 0.22699381584981979
},
{
"asset_turnover_ratio": 0.7655208771525915,
"current_ratio": 2.6687430818485978,
"debt_to_equity_ratio": 0.5698457805302257,
"profit_margin": 0.2291262015681856,
"quarter": 2,
"return_on_assets": 0.17540089080311894,
"return_on_equity": 0.2342624975725333
},
{
"asset_turnover_ratio": 0.7577747638999411,
"current_ratio": 1.338351173145173,
"debt_to_equity_ratio": 0.5690249409751906,
"profit_margin": 0.22637322232018042,
"quarter": 3,
"return_on_assets": 0.1715399150969436,
"return_on_equity": 0.22974070425726748
},
{
"asset_turnover_ratio": 0.7501070443366049,
"current_ratio": 1.7904353566898352,
"debt_to_equity_ratio": 0.5784165956760543,
"profit_margin": 0.20603311684109943,
"quarter": 4,
"return_on_assets": 0.1545468923091355,
"return_on_equity": 0.2112858137299316
}
],
"income_statement": [
{
"depreciation": 956397,
"expenses": 11726974,
"income_tax": 1349476,
"marketing_expense": 1318997,
"net_income": 4973911,
"net_profit": 3624435,
"operational_expense": 6732877,
"product_revenue": 6221564,
"quarter": 1,
"rd_expense": 1933684,
"revenue": 16700885,
"salaries_expense": 3533762,
"service_revenue": 10479321
},
{
"depreciation": 773631,
"expenses": 11840571,
"income_tax": 1106118,
"marketing_expense": 1212672,
"net_income": 4954252,
"net_profit": 3848134,
"operational_expense": 7991378,
"product_revenue": 4788519,
"quarter": 2,
"rd_expense": 1534593,
"revenue": 16794823,
"salaries_expense": 5640644,
"service_revenue": 12006304
},
{
"depreciation": 672312,
"expenses": 11955268,
"income_tax": 1110739,
"marketing_expense": 2229143,
"net_income": 4934022,
"net_profit": 3823283,
"operational_expense": 7720132,
"product_revenue": 5953242,
"quarter": 3,
"rd_expense": 1956170,
"revenue": 16889290,
"salaries_expense": 4056172,
"service_revenue": 10936048
},
{
"depreciation": 1051766,
"expenses": 12071076,
"income_tax": 1413887,
"marketing_expense": 1211524,
"net_income": 4913213,
"net_profit": 3499326,
"operational_expense": 7647374,
"product_revenue": 4049388,
"quarter": 4,
"rd_expense": 1859725,
"revenue": 16984289,
"salaries_expense": 5670192,
"service_revenue": 12934901
}
],
"market_conditions": {
"gdp_growth": [
0.02515594161456365,
0.013317835599777162,
0.028326493341604378,
0.011326125698866915
],
"inflation_rate": [
0.013990693339875269,
0.009484126549252049,
0.01475164306750985,
0.005936574336282611
],
"interest_rate": [
0.029241104514260888,
0.02743243345654922,
0.022693105477023835,
0.02879068272278259
],
"year": 1993
},
"random_event": {
"description": "Foster Ltd Award Nomination in 1993",
"impact": -0.03,
"type": "Award Nomination"
},
"year": 1993
},
{
"advertising_kpis": [
{
"average_project_size": 89045,
"billable_hours_per_employee": 89,
"client_concentration": 0.28,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.77,
"gross_billings": 6023542,
"net_revenue": 5156229,
"new_client_acquisition": 4,
"organic_growth": 0,
"quarter": 1,
"revenue_per_employee": 6413
},
{
"average_project_size": 78228,
"billable_hours_per_employee": 159,
"client_concentration": 0.37,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.71,
"gross_billings": 6231979,
"net_revenue": 5114614,
"new_client_acquisition": 5,
"organic_growth": 0.08,
"quarter": 2,
"revenue_per_employee": 6361
},
{
"average_project_size": 133387,
"billable_hours_per_employee": 91,
"client_concentration": 0.38,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.61,
"gross_billings": 6526124,
"net_revenue": 5073334,
"new_client_acquisition": 5,
"organic_growth": 0.08,
"quarter": 3,
"revenue_per_employee": 6310
},
{
"average_project_size": 106719,
"billable_hours_per_employee": 156,
"client_concentration": 0.11,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.71,
"gross_billings": 5818735,
"net_revenue": 5032388,
"new_client_acquisition": 2,
"organic_growth": 0.1,
"quarter": 4,
"revenue_per_employee": 6259
}
],
"balance_sheet": [
{
"assets": 5539156,
"current_assets": 2084987,
"current_liabilities": 1433932,
"equity": 4161649,
"fixed_assets": 3454169,
"liabilities": 2423048,
"long_term_liabilities": 989116,
"quarter": 1
},
{
"assets": 5645608,
"current_assets": 2138095,
"current_liabilities": 1083606,
"equity": 4315268,
"fixed_assets": 3507513,
"liabilities": 2442602,
"long_term_liabilities": 1358996,
"quarter": 2
},
{
"assets": 5754106,
"current_assets": 1769763,
"current_liabilities": 1290187,
"equity": 4303931,
"fixed_assets": 3984343,
"liabilities": 2462313,
"long_term_liabilities": 1172126,
"quarter": 3
},
{
"assets": 5864689,
"current_assets": 1796287,
"current_liabilities": 1131175,
"equity": 4397282,
"fixed_assets": 4068402,
"liabilities": 2482184,
"long_term_liabilities": 1351009,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 99779,
"financing_cash_flow": -37628,
"investing_cash_flow": -320285,
"net_cash_flow": 984552,
"operating_cash_flow": 1401406,
"quarter": 1
},
{
"change_in_working_capital": 64675,
"financing_cash_flow": 87632,
"investing_cash_flow": -117733,
"net_cash_flow": 1085790,
"operating_cash_flow": 1369060,
"quarter": 2
},
{
"change_in_working_capital": 54591,
"financing_cash_flow": 158127,
"investing_cash_flow": -135854,
"net_cash_flow": 1150551,
"operating_cash_flow": 1270450,
"quarter": 3
},
{
"change_in_working_capital": 82893,
"financing_cash_flow": -119977,
"investing_cash_flow": -277295,
"net_cash_flow": 1146381,
"operating_cash_flow": 1361931,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9308690710281494,
"current_ratio": 1.4540347798919335,
"debt_to_equity_ratio": 0.5822326678679534,
"profit_margin": 0.20277241371552737,
"quarter": 1,
"return_on_assets": 0.18875456838550855,
"return_on_equity": 0.25123238408621196
},
{
"asset_turnover_ratio": 0.9059456483694937,
"current_ratio": 1.9731295323207882,
"debt_to_equity_ratio": 0.5660371499522162,
"profit_margin": 0.21746743742538538,
"quarter": 2,
"return_on_assets": 0.19701367859759303,
"return_on_equity": 0.25775038769318614
},
{
"asset_turnover_ratio": 0.8816893536545903,
"current_ratio": 1.3717104574763193,
"debt_to_equity_ratio": 0.5721079171575938,
"profit_margin": 0.19950155065682645,
"quarter": 3,
"return_on_assets": 0.17589839325170584,
"return_on_equity": 0.23516594480720068
},
{
"asset_turnover_ratio": 0.8580826707093931,
"current_ratio": 1.5879832917099477,
"debt_to_equity_ratio": 0.564481422842565,
"profit_margin": 0.20164919716047333,
"quarter": 4,
"return_on_assets": 0.1730316816458639,
"return_on_equity": 0.2307736915667451
}
],
"income_statement": [
{
"depreciation": 355865,
"expenses": 3679181,
"income_tax": 431507,
"marketing_expense": 384853,
"net_income": 1477048,
"net_profit": 1045541,
"operational_expense": 1885215,
"product_revenue": 1401668,
"quarter": 1,
"rd_expense": 408971,
"revenue": 5156229,
"salaries_expense": 1835049,
"service_revenue": 3754561
},
{
"depreciation": 256798,
"expenses": 3690498,
"income_tax": 311854,
"marketing_expense": 530467,
"net_income": 1424116,
"net_profit": 1112262,
"operational_expense": 2181513,
"product_revenue": 1769735,
"quarter": 2,
"rd_expense": 409922,
"revenue": 5114614,
"salaries_expense": 1311617,
"service_revenue": 3344879
},
{
"depreciation": 258312,
"expenses": 3701850,
"income_tax": 359346,
"marketing_expense": 629859,
"net_income": 1371484,
"net_profit": 1012138,
"operational_expense": 2154909,
"product_revenue": 1630938,
"quarter": 3,
"rd_expense": 379856,
"revenue": 5073334,
"salaries_expense": 1415089,
"service_revenue": 3442396
},
{
"depreciation": 347154,
"expenses": 3713237,
"income_tax": 304374,
"marketing_expense": 595246,
"net_income": 1319151,
"net_profit": 1014777,
"operational_expense": 1969877,
"product_revenue": 1884231,
"quarter": 4,
"rd_expense": 614766,
"revenue": 5032388,
"salaries_expense": 1243939,
"service_revenue": 3148157
}
],
"market_conditions": {
"gdp_growth": [
0.023652390453637116,
0.019144330500685456,
0.02645113808140724,
0.021252575344120426
],
"inflation_rate": [
0.011687520635233125,
0.013122139649918547,
0.020416580315917372,
0.01278092871669537
],
"interest_rate": [
0.04345338786487508,
0.04134367457110915,
0.037913560582215254,
0.03691931349037809
],
"year": 1994
},
"random_event": null,
"year": 1994
},
{
"advertising_kpis": [
{
"average_project_size": 164773,
"billable_hours_per_employee": 89,
"client_concentration": 0.36,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.6,
"gross_billings": 18799681,
"net_revenue": 15602944,
"new_client_acquisition": 2,
"organic_growth": -0.03,
"quarter": 1,
"revenue_per_employee": 19407
},
{
"average_project_size": 66156,
"billable_hours_per_employee": 126,
"client_concentration": 0.21,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.62,
"gross_billings": 17596430,
"net_revenue": 15451594,
"new_client_acquisition": 5,
"organic_growth": 0.08,
"quarter": 2,
"revenue_per_employee": 19218
},
{
"average_project_size": 113458,
"billable_hours_per_employee": 159,
"client_concentration": 0.3,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.71,
"gross_billings": 18220862,
"net_revenue": 15301712,
"new_client_acquisition": 4,
"organic_growth": 0.07,
"quarter": 3,
"revenue_per_employee": 19032
},
{
"average_project_size": 55717,
"billable_hours_per_employee": 144,
"client_concentration": 0.38,
"client_retention_rate": 0.9,
"employee_utilization_rate": 0.72,
"gross_billings": 18102426,
"net_revenue": 15153284,
"new_client_acquisition": 4,
"organic_growth": 0.07,
"quarter": 4,
"revenue_per_employee": 18847
}
],
"balance_sheet": [
{
"assets": 19180973,
"current_assets": 7925885,
"current_liabilities": 6750144,
"equity": 12049683,
"fixed_assets": 11255088,
"liabilities": 11348684,
"long_term_liabilities": 4598540,
"quarter": 1
},
{
"assets": 19757294,
"current_assets": 8448877,
"current_liabilities": 5700226,
"equity": 12416525,
"fixed_assets": 11308417,
"liabilities": 11510387,
"long_term_liabilities": 5810161,
"quarter": 2
},
{
"assets": 20350932,
"current_assets": 7978600,
"current_liabilities": 6339665,
"equity": 12896563,
"fixed_assets": 12372332,
"liabilities": 11674395,
"long_term_liabilities": 5334730,
"quarter": 3
},
{
"assets": 20962406,
"current_assets": 9398326,
"current_liabilities": 6135748,
"equity": 13029631,
"fixed_assets": 11564080,
"liabilities": 11840739,
"long_term_liabilities": 5704991,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -29451,
"financing_cash_flow": 61850,
"investing_cash_flow": -137608,
"net_cash_flow": 4599696,
"operating_cash_flow": 4778877,
"quarter": 1
},
{
"change_in_working_capital": -85722,
"financing_cash_flow": -4799,
"investing_cash_flow": -454335,
"net_cash_flow": 4750129,
"operating_cash_flow": 5083882,
"quarter": 2
},
{
"change_in_working_capital": 4208,
"financing_cash_flow": 59221,
"investing_cash_flow": -372587,
"net_cash_flow": 4312031,
"operating_cash_flow": 4862368,
"quarter": 3
},
{
"change_in_working_capital": 35818,
"financing_cash_flow": -33798,
"investing_cash_flow": -158919,
"net_cash_flow": 4339424,
"operating_cash_flow": 4630300,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8134594631878164,
"current_ratio": 1.1741801360089503,
"debt_to_equity_ratio": 0.9418242786967923,
"profit_margin": 0.2702947597581585,
"quarter": 1,
"return_on_assets": 0.21987383017535136,
"return_on_equity": 0.35000041079918864
},
{
"asset_turnover_ratio": 0.7820703584205407,
"current_ratio": 1.482200354863123,
"debt_to_equity_ratio": 0.9270216103136747,
"profit_margin": 0.26985034683153075,
"quarter": 2,
"return_on_assets": 0.21104195746644253,
"return_on_equity": 0.33581199248582033
},
{
"asset_turnover_ratio": 0.7518924440413834,
"current_ratio": 1.258520757800294,
"debt_to_equity_ratio": 0.9052330454245833,
"profit_margin": 0.2757878334136729,
"quarter": 3,
"return_on_assets": 0.20736278810228445,
"return_on_equity": 0.3272209812800511
},
{
"asset_turnover_ratio": 0.7228790435601715,
"current_ratio": 1.531732724355694,
"debt_to_equity_ratio": 0.9087547452418261,
"profit_margin": 0.2578955162458514,
"quarter": 4,
"return_on_assets": 0.1864272641222577,
"return_on_equity": 0.29992898494209086
}
],
"income_statement": [
{
"depreciation": 561483,
"expenses": 10154018,
"income_tax": 1231532,
"marketing_expense": 1966572,
"net_income": 5448926,
"net_profit": 4217394,
"operational_expense": 5965360,
"product_revenue": 4422723,
"quarter": 1,
"rd_expense": 1789855,
"revenue": 15602944,
"salaries_expense": 4277131,
"service_revenue": 11180221
},
{
"depreciation": 914264,
"expenses": 10032334,
"income_tax": 1249642,
"marketing_expense": 1696855,
"net_income": 5419260,
"net_profit": 4169618,
"operational_expense": 6679200,
"product_revenue": 5539603,
"quarter": 2,
"rd_expense": 1782443,
"revenue": 15451594,
"salaries_expense": 4657119,
"service_revenue": 9911991
},
{
"depreciation": 642342,
"expenses": 9912109,
"income_tax": 1169577,
"marketing_expense": 1505409,
"net_income": 5389603,
"net_profit": 4220026,
"operational_expense": 6482430,
"product_revenue": 5677735,
"quarter": 3,
"rd_expense": 1660402,
"revenue": 15301712,
"salaries_expense": 4560780,
"service_revenue": 9623977
},
{
"depreciation": 722336,
"expenses": 9793325,
"income_tax": 1451995,
"marketing_expense": 1667111,
"net_income": 5359959,
"net_profit": 3907964,
"operational_expense": 5026495,
"product_revenue": 3640665,
"quarter": 4,
"rd_expense": 1335612,
"revenue": 15153284,
"salaries_expense": 3411662,
"service_revenue": 11512619
}
],
"market_conditions": {
"gdp_growth": [
0.0070820210928902155,
0.01733834700100565,
0.012898375647689392,
0.02143487023062572
],
"inflation_rate": [
0.00633321812780425,
0.005896232211770965,
0.00964029456903124,
0.006927700206025157
],
"interest_rate": [
0.039525308113008334,
0.036111372538305646,
0.03508968955865608,
0.04265883317593808
],
"year": 1995
},
"random_event": {
"description": "Foster Ltd Introduction of New Service in 1995",
"impact": -0.01,
"type": "Introduction of New Service"
},
"year": 1995
},
{
"advertising_kpis": [
{
"average_project_size": 120575,
"billable_hours_per_employee": 88,
"client_concentration": 0.21,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.79,
"gross_billings": 14765317,
"net_revenue": 11933068,
"new_client_acquisition": 2,
"organic_growth": 0.12,
"quarter": 1,
"revenue_per_employee": 14842
},
{
"average_project_size": 112595,
"billable_hours_per_employee": 136,
"client_concentration": 0.31,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.77,
"gross_billings": 15589486,
"net_revenue": 12031328,
"new_client_acquisition": 2,
"organic_growth": 0.14,
"quarter": 2,
"revenue_per_employee": 14964
},
{
"average_project_size": 97330,
"billable_hours_per_employee": 142,
"client_concentration": 0.38,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.76,
"gross_billings": 14797347,
"net_revenue": 12130397,
"new_client_acquisition": 4,
"organic_growth": 0.03,
"quarter": 3,
"revenue_per_employee": 15088
},
{
"average_project_size": 79055,
"billable_hours_per_employee": 105,
"client_concentration": 0.33,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.67,
"gross_billings": 13991548,
"net_revenue": 12230282,
"new_client_acquisition": 3,
"organic_growth": 0.06,
"quarter": 4,
"revenue_per_employee": 15212
}
],
"balance_sheet": [
{
"assets": 15707305,
"current_assets": 6415526,
"current_liabilities": 4334188,
"equity": 10103068,
"fixed_assets": 9291779,
"liabilities": 8001851,
"long_term_liabilities": 3667663,
"quarter": 1
},
{
"assets": 16247009,
"current_assets": 5950394,
"current_liabilities": 3802786,
"equity": 10431215,
"fixed_assets": 10296615,
"liabilities": 8100920,
"long_term_liabilities": 4298134,
"quarter": 2
},
{
"assets": 16805257,
"current_assets": 5609522,
"current_liabilities": 4300442,
"equity": 10932798,
"fixed_assets": 11195735,
"liabilities": 8201216,
"long_term_liabilities": 3900774,
"quarter": 3
},
{
"assets": 17382687,
"current_assets": 5236471,
"current_liabilities": 4133100,
"equity": 11554060,
"fixed_assets": 12146216,
"liabilities": 8302753,
"long_term_liabilities": 4169653,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -42483,
"financing_cash_flow": 85381,
"investing_cash_flow": -496983,
"net_cash_flow": 2623971,
"operating_cash_flow": 2995125,
"quarter": 1
},
{
"change_in_working_capital": 65575,
"financing_cash_flow": -33555,
"investing_cash_flow": -207101,
"net_cash_flow": 2628837,
"operating_cash_flow": 2777768,
"quarter": 2
},
{
"change_in_working_capital": -89453,
"financing_cash_flow": -88964,
"investing_cash_flow": -374497,
"net_cash_flow": 2681514,
"operating_cash_flow": 3095200,
"quarter": 3
},
{
"change_in_working_capital": -17421,
"financing_cash_flow": 77512,
"investing_cash_flow": -436729,
"net_cash_flow": 2560446,
"operating_cash_flow": 3144830,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.759714540463816,
"current_ratio": 1.480214056243061,
"debt_to_equity_ratio": 0.7920218887965517,
"profit_margin": 0.2009218417258663,
"quarter": 1,
"return_on_assets": 0.1526432446559101,
"return_on_equity": 0.2373154372513379
},
{
"asset_turnover_ratio": 0.7405257176874833,
"current_ratio": 1.5647459520467362,
"debt_to_equity_ratio": 0.7766036842304563,
"profit_margin": 0.18993131930240784,
"quarter": 2,
"return_on_assets": 0.1406490265377461,
"return_on_equity": 0.21906613946697484
},
{
"asset_turnover_ratio": 0.7218215704764289,
"current_ratio": 1.3044059192055142,
"debt_to_equity_ratio": 0.7501479493172745,
"profit_margin": 0.19197698146235445,
"quarter": 3,
"return_on_assets": 0.13857312625448095,
"return_on_equity": 0.21300649659858345
},
{
"asset_turnover_ratio": 0.7035898420077402,
"current_ratio": 1.2669596670779801,
"debt_to_equity_ratio": 0.7186004746383522,
"profit_margin": 0.20229509017044742,
"quarter": 4,
"return_on_assets": 0.14233277053196666,
"return_on_equity": 0.21413477167333386
}
],
"income_statement": [
{
"depreciation": 597511,
"expenses": 8926165,
"income_tax": 609289,
"marketing_expense": 1760985,
"net_income": 3006903,
"net_profit": 2397614,
"operational_expense": 6193375,
"product_revenue": 3435433,
"quarter": 1,
"rd_expense": 1707402,
"revenue": 11933068,
"salaries_expense": 3393550,
"service_revenue": 8497635
},
{
"depreciation": 492642,
"expenses": 8971061,
"income_tax": 775141,
"marketing_expense": 1570252,
"net_income": 3060267,
"net_profit": 2285126,
"operational_expense": 4622411,
"product_revenue": 2466942,
"quarter": 2,
"rd_expense": 1204652,
"revenue": 12031328,
"salaries_expense": 2839782,
"service_revenue": 9564386
},
{
"depreciation": 766443,
"expenses": 9016182,
"income_tax": 785458,
"marketing_expense": 1223874,
"net_income": 3114215,
"net_profit": 2328757,
"operational_expense": 4527272,
"product_revenue": 4583315,
"quarter": 3,
"rd_expense": 1503446,
"revenue": 12130397,
"salaries_expense": 4173297,
"service_revenue": 7547082
},
{
"depreciation": 670704,
"expenses": 9061531,
"income_tax": 694625,
"marketing_expense": 1757076,
"net_income": 3168751,
"net_profit": 2474126,
"operational_expense": 5202066,
"product_revenue": 2660224,
"quarter": 4,
"rd_expense": 1252189,
"revenue": 12230282,
"salaries_expense": 3611194,
"service_revenue": 9570058
}
],
"market_conditions": {
"gdp_growth": [
0.03030995419843302,
0.037473982951189366,
0.02826177941828406,
0.03499038741184583
],
"inflation_rate": [
0.020519171329504923,
0.01787230048659012,
0.014825953583582192,
0.02067410642992784
],
"interest_rate": [
0.02938550321041178,
0.029594413512060457,
0.03392163886173086,
0.03834561888170041
],
"year": 1996
},
"random_event": null,
"year": 1996
},
{
"advertising_kpis": [
{
"average_project_size": 136917,
"billable_hours_per_employee": 114,
"client_concentration": 0.11,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.7,
"gross_billings": 17485734,
"net_revenue": 15243655,
"new_client_acquisition": 2,
"organic_growth": -0.03,
"quarter": 1,
"revenue_per_employee": 18960
},
{
"average_project_size": 62276,
"billable_hours_per_employee": 130,
"client_concentration": 0.29,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.61,
"gross_billings": 17435166,
"net_revenue": 15375061,
"new_client_acquisition": 4,
"organic_growth": 0.01,
"quarter": 2,
"revenue_per_employee": 19123
},
{
"average_project_size": 67065,
"billable_hours_per_employee": 101,
"client_concentration": 0.2,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.76,
"gross_billings": 18712702,
"net_revenue": 15507601,
"new_client_acquisition": 5,
"organic_growth": 0.01,
"quarter": 3,
"revenue_per_employee": 19288
},
{
"average_project_size": 80456,
"billable_hours_per_employee": 81,
"client_concentration": 0.23,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.66,
"gross_billings": 17854807,
"net_revenue": 15641283,
"new_client_acquisition": 2,
"organic_growth": 0.01,
"quarter": 4,
"revenue_per_employee": 19454
}
],
"balance_sheet": [
{
"assets": 15878086,
"current_assets": 5432305,
"current_liabilities": 3644403,
"equity": 13995408,
"fixed_assets": 10445781,
"liabilities": 6716562,
"long_term_liabilities": 3072159,
"quarter": 1
},
{
"assets": 16435117,
"current_assets": 5077647,
"current_liabilities": 3444045,
"equity": 14162750,
"fixed_assets": 11357470,
"liabilities": 6866247,
"long_term_liabilities": 3422202,
"quarter": 2
},
{
"assets": 17011689,
"current_assets": 6225982,
"current_liabilities": 3259165,
"equity": 14318877,
"fixed_assets": 10785707,
"liabilities": 7019268,
"long_term_liabilities": 3760103,
"quarter": 3
},
{
"assets": 17608488,
"current_assets": 5353838,
"current_liabilities": 3934437,
"equity": 14868230,
"fixed_assets": 12254650,
"liabilities": 7175699,
"long_term_liabilities": 3241262,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 82237,
"financing_cash_flow": -48873,
"investing_cash_flow": -432271,
"net_cash_flow": 5590491,
"operating_cash_flow": 5644542,
"quarter": 1
},
{
"change_in_working_capital": 7713,
"financing_cash_flow": -15205,
"investing_cash_flow": -105184,
"net_cash_flow": 4567619,
"operating_cash_flow": 5145047,
"quarter": 2
},
{
"change_in_working_capital": -23874,
"financing_cash_flow": -44456,
"investing_cash_flow": -434754,
"net_cash_flow": 4821481,
"operating_cash_flow": 4925698,
"quarter": 3
},
{
"change_in_working_capital": 128,
"financing_cash_flow": -66652,
"investing_cash_flow": -492518,
"net_cash_flow": 4932388,
"operating_cash_flow": 5306977,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.960043609790248,
"current_ratio": 1.4905884448015216,
"debt_to_equity_ratio": 0.47991183965483536,
"profit_margin": 0.3171079376960447,
"quarter": 1,
"return_on_assets": 0.3044374491988518,
"return_on_equity": 0.3453907167265149
},
{
"asset_turnover_ratio": 0.9355005504372131,
"current_ratio": 1.4743265549666162,
"debt_to_equity_ratio": 0.484810294610863,
"profit_margin": 0.2987877576550753,
"quarter": 2,
"return_on_assets": 0.2795161117502236,
"return_on_equity": 0.3243635593369932
},
{
"asset_turnover_ratio": 0.9115850283884216,
"current_ratio": 1.9102997240090638,
"debt_to_equity_ratio": 0.49021078957518804,
"profit_margin": 0.2789893807559274,
"quarter": 3,
"return_on_assets": 0.2543225425764602,
"return_on_equity": 0.3021505108256744
},
{
"asset_turnover_ratio": 0.8882808677269735,
"current_ratio": 1.3607634332434349,
"debt_to_equity_ratio": 0.48261958551892187,
"profit_margin": 0.2835727094765819,
"quarter": 4,
"return_on_assets": 0.25189221243754717,
"return_on_equity": 0.298316679255029
}
],
"income_statement": [
{
"depreciation": 810658,
"expenses": 9167375,
"income_tax": 1242396,
"marketing_expense": 1586292,
"net_income": 6076280,
"net_profit": 4833884,
"operational_expense": 6064892,
"product_revenue": 3986032,
"quarter": 1,
"rd_expense": 1278173,
"revenue": 15243655,
"salaries_expense": 3663804,
"service_revenue": 11257623
},
{
"depreciation": 551167,
"expenses": 9319353,
"income_tax": 1461828,
"marketing_expense": 1711616,
"net_income": 6055708,
"net_profit": 4593880,
"operational_expense": 4744125,
"product_revenue": 5087355,
"quarter": 2,
"rd_expense": 1045341,
"revenue": 15375061,
"salaries_expense": 3922191,
"service_revenue": 10287706
},
{
"depreciation": 599242,
"expenses": 9473851,
"income_tax": 1707294,
"marketing_expense": 991968,
"net_income": 6033750,
"net_profit": 4326456,
"operational_expense": 5017627,
"product_revenue": 4984380,
"quarter": 3,
"rd_expense": 1775406,
"revenue": 15507601,
"salaries_expense": 3999380,
"service_revenue": 10523221
},
{
"depreciation": 871536,
"expenses": 9630910,
"income_tax": 1574932,
"marketing_expense": 1111230,
"net_income": 6010373,
"net_profit": 4435441,
"operational_expense": 5324320,
"product_revenue": 4576344,
"quarter": 4,
"rd_expense": 1754736,
"revenue": 15641283,
"salaries_expense": 4282823,
"service_revenue": 11064939
}
],
"market_conditions": {
"gdp_growth": [
0.02188366159738775,
0.02105900199891869,
0.017994469051102552,
0.025172858864214248
],
"inflation_rate": [
0.014506740529554314,
0.01788397211894132,
0.020672310217315797,
0.01920327462453542
],
"interest_rate": [
0.02455293400253838,
0.025669573634302976,
0.030295555790926378,
0.026744112103535125
],
"year": 1997
},
"random_event": {
"description": "Foster Ltd Economic Slowdown Impact in 1997",
"impact": 0,
"type": "Economic Slowdown Impact"
},
"year": 1997
},
{
"advertising_kpis": [
{
"average_project_size": 112287,
"billable_hours_per_employee": 94,
"client_concentration": 0.12,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.62,
"gross_billings": 25372775,
"net_revenue": 19965262,
"new_client_acquisition": 1,
"organic_growth": -0.04,
"quarter": 1,
"revenue_per_employee": 24832
},
{
"average_project_size": 127119,
"billable_hours_per_employee": 90,
"client_concentration": 0.16,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.67,
"gross_billings": 23649935,
"net_revenue": 19966431,
"new_client_acquisition": 5,
"organic_growth": 0.07,
"quarter": 2,
"revenue_per_employee": 24834
},
{
"average_project_size": 160531,
"billable_hours_per_employee": 90,
"client_concentration": 0.21,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.67,
"gross_billings": 23175542,
"net_revenue": 19967600,
"new_client_acquisition": 2,
"organic_growth": 0.05,
"quarter": 3,
"revenue_per_employee": 24835
},
{
"average_project_size": 115723,
"billable_hours_per_employee": 98,
"client_concentration": 0.37,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.64,
"gross_billings": 24198662,
"net_revenue": 19968770,
"new_client_acquisition": 3,
"organic_growth": -0.02,
"quarter": 4,
"revenue_per_employee": 24837
}
],
"balance_sheet": [
{
"assets": 25476799,
"current_assets": 12238810,
"current_liabilities": 7240197,
"equity": 15163624,
"fixed_assets": 13237989,
"liabilities": 14738710,
"long_term_liabilities": 7498513,
"quarter": 1
},
{
"assets": 26131119,
"current_assets": 8908490,
"current_liabilities": 6172046,
"equity": 15278703,
"fixed_assets": 17222629,
"liabilities": 15098981,
"long_term_liabilities": 8926935,
"quarter": 2
},
{
"assets": 26802244,
"current_assets": 10638774,
"current_liabilities": 6774326,
"equity": 15440630,
"fixed_assets": 16163470,
"liabilities": 15468059,
"long_term_liabilities": 8693733,
"quarter": 3
},
{
"assets": 27490605,
"current_assets": 10583347,
"current_liabilities": 8934292,
"equity": 15989510,
"fixed_assets": 16907258,
"liabilities": 15846158,
"long_term_liabilities": 6911866,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -57283,
"financing_cash_flow": 128032,
"investing_cash_flow": -274063,
"net_cash_flow": 5064752,
"operating_cash_flow": 5162006,
"quarter": 1
},
{
"change_in_working_capital": -82029,
"financing_cash_flow": 31857,
"investing_cash_flow": -289640,
"net_cash_flow": 5384474,
"operating_cash_flow": 5555527,
"quarter": 2
},
{
"change_in_working_capital": 89450,
"financing_cash_flow": -73823,
"investing_cash_flow": -320859,
"net_cash_flow": 5234346,
"operating_cash_flow": 5448280,
"quarter": 3
},
{
"change_in_working_capital": 85061,
"financing_cash_flow": -118155,
"investing_cash_flow": -322026,
"net_cash_flow": 4889139,
"operating_cash_flow": 5120119,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7836644627137027,
"current_ratio": 1.6903973745465766,
"debt_to_equity_ratio": 0.9719780706775636,
"profit_margin": 0.22166175430104548,
"quarter": 1,
"return_on_assets": 0.1737084395885056,
"return_on_equity": 0.2918520664980878
},
{
"asset_turnover_ratio": 0.7640863370604221,
"current_ratio": 1.4433609211596932,
"debt_to_equity_ratio": 0.9882370905436149,
"profit_margin": 0.21268523152685626,
"quarter": 2,
"return_on_assets": 0.1625098795042034,
"return_on_equity": 0.2779401497627122
},
{
"asset_turnover_ratio": 0.7449973218660348,
"current_ratio": 1.5704549795802565,
"debt_to_equity_ratio": 1.0017764171539634,
"profit_margin": 0.20565541176706265,
"quarter": 3,
"return_on_assets": 0.1532127309937183,
"return_on_equity": 0.26595061211880605
},
{
"asset_turnover_ratio": 0.7263852505246793,
"current_ratio": 1.184575901481617,
"debt_to_equity_ratio": 0.9910346220740973,
"profit_margin": 0.21759292134668284,
"quarter": 4,
"return_on_assets": 0.15805628868480703,
"return_on_equity": 0.27174460005341
}
],
"income_statement": [
{
"depreciation": 736471,
"expenses": 14310159,
"income_tax": 1229568,
"marketing_expense": 1502515,
"net_income": 5655103,
"net_profit": 4425535,
"operational_expense": 7959195,
"product_revenue": 6650140,
"quarter": 1,
"rd_expense": 2507295,
"revenue": 19965262,
"salaries_expense": 6826590,
"service_revenue": 13315122
},
{
"depreciation": 1308962,
"expenses": 14288665,
"income_tax": 1431201,
"marketing_expense": 2475344,
"net_income": 5677766,
"net_profit": 4246565,
"operational_expense": 8134159,
"product_revenue": 5466945,
"quarter": 2,
"rd_expense": 1706035,
"revenue": 19966431,
"salaries_expense": 4373258,
"service_revenue": 14499486
},
{
"depreciation": 1341835,
"expenses": 14267203,
"income_tax": 1593952,
"marketing_expense": 1456501,
"net_income": 5700397,
"net_profit": 4106445,
"operational_expense": 8037317,
"product_revenue": 5839125,
"quarter": 3,
"rd_expense": 1894379,
"revenue": 19967600,
"salaries_expense": 4714095,
"service_revenue": 14128475
},
{
"depreciation": 775056,
"expenses": 14245774,
"income_tax": 1377933,
"marketing_expense": 1743075,
"net_income": 5722996,
"net_profit": 4345063,
"operational_expense": 9741552,
"product_revenue": 6292953,
"quarter": 4,
"rd_expense": 2742559,
"revenue": 19968770,
"salaries_expense": 4355316,
"service_revenue": 13675817
}
],
"market_conditions": {
"gdp_growth": [
0.019010241455469822,
0.009768930461245846,
0.006177896824947139,
0.013075964587675517
],
"inflation_rate": [
0.011099358588741594,
0.015622447077929754,
0.01138117102140215,
0.010556552993494887
],
"interest_rate": [
0.032256104481533716,
0.033206425039682186,
0.031003946062234874,
0.03599502297408197
],
"year": 1998
},
"random_event": null,
"year": 1998
},
{
"advertising_kpis": [
{
"average_project_size": 182080,
"billable_hours_per_employee": 145,
"client_concentration": 0.25,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.73,
"gross_billings": 13782123,
"net_revenue": 11244168,
"new_client_acquisition": 1,
"organic_growth": 0.02,
"quarter": 1,
"revenue_per_employee": 13985
},
{
"average_project_size": 70212,
"billable_hours_per_employee": 160,
"client_concentration": 0.11,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.78,
"gross_billings": 13699609,
"net_revenue": 11083945,
"new_client_acquisition": 5,
"organic_growth": -0.03,
"quarter": 2,
"revenue_per_employee": 13786
},
{
"average_project_size": 109388,
"billable_hours_per_employee": 95,
"client_concentration": 0.28,
"client_retention_rate": 0.9,
"employee_utilization_rate": 0.69,
"gross_billings": 12796968,
"net_revenue": 10926006,
"new_client_acquisition": 4,
"organic_growth": -0.03,
"quarter": 3,
"revenue_per_employee": 13590
},
{
"average_project_size": 178816,
"billable_hours_per_employee": 81,
"client_concentration": 0.31,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.65,
"gross_billings": 12391624,
"net_revenue": 10770318,
"new_client_acquisition": 1,
"organic_growth": 0.08,
"quarter": 4,
"revenue_per_employee": 13396
}
],
"balance_sheet": [
{
"assets": 13022692,
"current_assets": 4947506,
"current_liabilities": 3979940,
"equity": 8036367,
"fixed_assets": 8075186,
"liabilities": 7277910,
"long_term_liabilities": 3297970,
"quarter": 1
},
{
"assets": 13466573,
"current_assets": 5931548,
"current_liabilities": 4412607,
"equity": 8423357,
"fixed_assets": 7535025,
"liabilities": 7354633,
"long_term_liabilities": 2942026,
"quarter": 2
},
{
"assets": 13925584,
"current_assets": 6500063,
"current_liabilities": 3955629,
"equity": 8795471,
"fixed_assets": 7425521,
"liabilities": 7432166,
"long_term_liabilities": 3476537,
"quarter": 3
},
{
"assets": 14400240,
"current_assets": 6798152,
"current_liabilities": 3712475,
"equity": 9092515,
"fixed_assets": 7602088,
"liabilities": 7510515,
"long_term_liabilities": 3798040,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -72213,
"financing_cash_flow": 5875,
"investing_cash_flow": -465649,
"net_cash_flow": 2677448,
"operating_cash_flow": 3024764,
"quarter": 1
},
{
"change_in_working_capital": -34668,
"financing_cash_flow": 185114,
"investing_cash_flow": -255194,
"net_cash_flow": 2552013,
"operating_cash_flow": 2750589,
"quarter": 2
},
{
"change_in_working_capital": -57345,
"financing_cash_flow": 103079,
"investing_cash_flow": -113537,
"net_cash_flow": 2621723,
"operating_cash_flow": 3029384,
"quarter": 3
},
{
"change_in_working_capital": 55607,
"financing_cash_flow": 95108,
"investing_cash_flow": -499906,
"net_cash_flow": 2686237,
"operating_cash_flow": 2734845,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8634288517305024,
"current_ratio": 1.2431107001613089,
"debt_to_equity_ratio": 0.9056219060179805,
"profit_margin": 0.2038020954507261,
"quarter": 1,
"return_on_assets": 0.17596860925529068,
"return_on_equity": 0.2851518602871173
},
{
"asset_turnover_ratio": 0.8230709475974326,
"current_ratio": 1.3442275734050189,
"debt_to_equity_ratio": 0.8731237438945066,
"profit_margin": 0.20853739350023842,
"quarter": 2,
"return_on_assets": 0.1716410700777399,
"return_on_equity": 0.2744056793508811
},
{
"asset_turnover_ratio": 0.7845994825064428,
"current_ratio": 1.6432438431410024,
"debt_to_equity_ratio": 0.8449992047043302,
"profit_margin": 0.21069483212804385,
"quarter": 3,
"return_on_assets": 0.16531105625444506,
"return_on_equity": 0.26173163438319563
},
{
"asset_turnover_ratio": 0.747926284561924,
"current_ratio": 1.8311643849453532,
"debt_to_equity_ratio": 0.8260107352036263,
"profit_margin": 0.20452413754171417,
"quarter": 4,
"return_on_assets": 0.15296897829480618,
"return_on_equity": 0.24226410404602028
}
],
"income_statement": [
{
"depreciation": 733179,
"expenses": 8002910,
"income_tax": 949673,
"marketing_expense": 1102384,
"net_income": 3241258,
"net_profit": 2291585,
"operational_expense": 4569981,
"product_revenue": 3428397,
"quarter": 1,
"rd_expense": 1158935,
"revenue": 11244168,
"salaries_expense": 3992759,
"service_revenue": 7815771
},
{
"depreciation": 439172,
"expenses": 7915809,
"income_tax": 856719,
"marketing_expense": 803553,
"net_income": 3168136,
"net_profit": 2311417,
"operational_expense": 5533900,
"product_revenue": 3225694,
"quarter": 2,
"rd_expense": 792603,
"revenue": 11083945,
"salaries_expense": 2830498,
"service_revenue": 7858251
},
{
"depreciation": 727331,
"expenses": 7829657,
"income_tax": 794296,
"marketing_expense": 1160989,
"net_income": 3096349,
"net_profit": 2302053,
"operational_expense": 5123085,
"product_revenue": 4110846,
"quarter": 3,
"rd_expense": 840687,
"revenue": 10926006,
"salaries_expense": 3571920,
"service_revenue": 6815160
},
{
"depreciation": 532055,
"expenses": 7744442,
"income_tax": 823086,
"marketing_expense": 1018571,
"net_income": 3025876,
"net_profit": 2202790,
"operational_expense": 5202258,
"product_revenue": 3693582,
"quarter": 4,
"rd_expense": 1106331,
"revenue": 10770318,
"salaries_expense": 3596627,
"service_revenue": 7076736
}
],
"market_conditions": {
"gdp_growth": [
0.02333929526645987,
0.011343618641309977,
0.024641491635333246,
0.016528849235440336
],
"inflation_rate": [
0.014308681892522497,
0.017553532640771703,
0.020105544635431974,
0.011324317823917894
],
"interest_rate": [
0.0296553773325377,
0.030621749642780572,
0.028693130690100804,
0.03193138629810267
],
"year": 1999
},
"random_event": null,
"year": 1999
},
{
"advertising_kpis": [
{
"average_project_size": 69253,
"billable_hours_per_employee": 96,
"client_concentration": 0.12,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.7,
"gross_billings": 9759040,
"net_revenue": 8862446,
"new_client_acquisition": 4,
"organic_growth": 0.09,
"quarter": 1,
"revenue_per_employee": 11023
},
{
"average_project_size": 133954,
"billable_hours_per_employee": 155,
"client_concentration": 0.24,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.65,
"gross_billings": 9640277,
"net_revenue": 8701204,
"new_client_acquisition": 4,
"organic_growth": 0.14,
"quarter": 2,
"revenue_per_employee": 10822
},
{
"average_project_size": 168228,
"billable_hours_per_employee": 120,
"client_concentration": 0.19,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.62,
"gross_billings": 10511543,
"net_revenue": 8542897,
"new_client_acquisition": 5,
"organic_growth": 0.09,
"quarter": 3,
"revenue_per_employee": 10625
},
{
"average_project_size": 70068,
"billable_hours_per_employee": 106,
"client_concentration": 0.3,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.69,
"gross_billings": 9457344,
"net_revenue": 8387470,
"new_client_acquisition": 2,
"organic_growth": 0.04,
"quarter": 4,
"revenue_per_employee": 10432
}
],
"balance_sheet": [
{
"assets": 10250891,
"current_assets": 4691931,
"current_liabilities": 2222753,
"equity": 7279340,
"fixed_assets": 5558960,
"liabilities": 4713547,
"long_term_liabilities": 2490794,
"quarter": 1
},
{
"assets": 10427598,
"current_assets": 3330898,
"current_liabilities": 1975580,
"equity": 7304343,
"fixed_assets": 7096700,
"liabilities": 4775243,
"long_term_liabilities": 2799663,
"quarter": 2
},
{
"assets": 10607351,
"current_assets": 3918328,
"current_liabilities": 2410290,
"equity": 7352552,
"fixed_assets": 6689023,
"liabilities": 4837746,
"long_term_liabilities": 2427456,
"quarter": 3
},
{
"assets": 10790202,
"current_assets": 4189580,
"current_liabilities": 2041756,
"equity": 7495504,
"fixed_assets": 6600622,
"liabilities": 4901068,
"long_term_liabilities": 2859312,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 94383,
"financing_cash_flow": -87179,
"investing_cash_flow": -152539,
"net_cash_flow": 1647926,
"operating_cash_flow": 2226401,
"quarter": 1
},
{
"change_in_working_capital": -3725,
"financing_cash_flow": -174393,
"investing_cash_flow": -130319,
"net_cash_flow": 1751064,
"operating_cash_flow": 2132133,
"quarter": 2
},
{
"change_in_working_capital": -29865,
"financing_cash_flow": -101445,
"investing_cash_flow": -364301,
"net_cash_flow": 1920926,
"operating_cash_flow": 2013521,
"quarter": 3
},
{
"change_in_working_capital": 4742,
"financing_cash_flow": -192198,
"investing_cash_flow": -129520,
"net_cash_flow": 1858884,
"operating_cash_flow": 2103978,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8645537251347224,
"current_ratio": 2.1108647699496976,
"debt_to_equity_ratio": 0.6475239513472375,
"profit_margin": 0.19655927945851517,
"quarter": 1,
"return_on_assets": 0.16993605726565622,
"return_on_equity": 0.23930686023732922
},
{
"asset_turnover_ratio": 0.83443991607655,
"current_ratio": 1.6860354933740977,
"debt_to_equity_ratio": 0.653753937896947,
"profit_margin": 0.18985740364207068,
"quarter": 2,
"return_on_assets": 0.15842459596160113,
"return_on_equity": 0.2261651732400847
},
{
"asset_turnover_ratio": 0.8053751591702772,
"current_ratio": 1.6256666210290047,
"debt_to_equity_ratio": 0.6579682809451739,
"profit_margin": 0.18529393483264517,
"quarter": 3,
"return_on_assets": 0.1492311322591286,
"return_on_equity": 0.21529218698487274
},
{
"asset_turnover_ratio": 0.7773227971079689,
"current_ratio": 2.0519494004180716,
"debt_to_equity_ratio": 0.6538677052270268,
"profit_margin": 0.19152020811996942,
"quarter": 4,
"return_on_assets": 0.14887302387851498,
"return_on_equity": 0.214311139050823
}
],
"income_statement": [
{
"depreciation": 484405,
"expenses": 6653822,
"income_tax": 466628,
"marketing_expense": 996846,
"net_income": 2208624,
"net_profit": 1741996,
"operational_expense": 3876005,
"product_revenue": 2649481,
"quarter": 1,
"rd_expense": 784607,
"revenue": 8862446,
"salaries_expense": 3287830,
"service_revenue": 6212965
},
{
"depreciation": 480145,
"expenses": 6526117,
"income_tax": 523099,
"marketing_expense": 1234555,
"net_income": 2175087,
"net_profit": 1651988,
"operational_expense": 3264996,
"product_revenue": 1910062,
"quarter": 2,
"rd_expense": 875051,
"revenue": 8701204,
"salaries_expense": 2268099,
"service_revenue": 6791142
},
{
"depreciation": 430574,
"expenses": 6400863,
"income_tax": 559087,
"marketing_expense": 1006679,
"net_income": 2142034,
"net_profit": 1582947,
"operational_expense": 3364058,
"product_revenue": 1964094,
"quarter": 3,
"rd_expense": 1011160,
"revenue": 8542897,
"salaries_expense": 3125604,
"service_revenue": 6578803
},
{
"depreciation": 497608,
"expenses": 6278013,
"income_tax": 503087,
"marketing_expense": 1093036,
"net_income": 2109457,
"net_profit": 1606370,
"operational_expense": 3325783,
"product_revenue": 2195329,
"quarter": 4,
"rd_expense": 964832,
"revenue": 8387470,
"salaries_expense": 2520882,
"service_revenue": 6192141
}
],
"market_conditions": {
"gdp_growth": [
0.032341852329246926,
0.029643089388140698,
0.031618033296001644,
0.03403389677511268
],
"inflation_rate": [
0.015971288255305586,
0.012019039301442758,
0.010466722681410471,
0.014023915466794955
],
"interest_rate": [
0.040515595012605266,
0.04289235705358843,
0.03713834571244564,
0.0410550384864509
],
"year": 2000
},
"random_event": {
"description": "Foster Ltd Introduction of New Service in 2000",
"impact": 0.09,
"type": "Introduction of New Service"
},
"year": 2000
}
] |
{
"advertising_type": "Social Media Campaigns",
"financial_health": "Poor",
"founding_year": 1999,
"industry": "Advertising",
"location": "North Mary",
"name": "Guzman, Lewis and Martin",
"num_employees": 514,
"region": "Europe",
"revenue_size": "Small",
"website": "www.guzman,lewisandmartin.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 115625,
"billable_hours_per_employee": 123,
"client_concentration": 0.3,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.79,
"gross_billings": 3290793,
"net_revenue": 2601134,
"new_client_acquisition": 1,
"organic_growth": 0.06,
"quarter": 1,
"revenue_per_employee": 5061
},
{
"average_project_size": 173573,
"billable_hours_per_employee": 128,
"client_concentration": 0.21,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.64,
"gross_billings": 2785315,
"net_revenue": 2527991,
"new_client_acquisition": 3,
"organic_growth": 0.12,
"quarter": 2,
"revenue_per_employee": 4918
},
{
"average_project_size": 52018,
"billable_hours_per_employee": 93,
"client_concentration": 0.38,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.66,
"gross_billings": 3192774,
"net_revenue": 2456906,
"new_client_acquisition": 5,
"organic_growth": 0.06,
"quarter": 3,
"revenue_per_employee": 4780
},
{
"average_project_size": 73805,
"billable_hours_per_employee": 160,
"client_concentration": 0.22,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.62,
"gross_billings": 2865616,
"net_revenue": 2387819,
"new_client_acquisition": 3,
"organic_growth": 0.1,
"quarter": 4,
"revenue_per_employee": 4646
}
],
"balance_sheet": [
{
"assets": 3166118,
"current_assets": 1064407,
"current_liabilities": 858568,
"equity": 1712984,
"fixed_assets": 2101711,
"liabilities": 1870215,
"long_term_liabilities": 1011647,
"quarter": 1
},
{
"assets": 3253021,
"current_assets": 1001279,
"current_liabilities": 1108948,
"equity": 1776028,
"fixed_assets": 2251742,
"liabilities": 1917865,
"long_term_liabilities": 808917,
"quarter": 2
},
{
"assets": 3342309,
"current_assets": 1639039,
"current_liabilities": 1037082,
"equity": 1752964,
"fixed_assets": 1703270,
"liabilities": 1966729,
"long_term_liabilities": 929647,
"quarter": 3
},
{
"assets": 3434049,
"current_assets": 1620255,
"current_liabilities": 837122,
"equity": 1806399,
"fixed_assets": 1813794,
"liabilities": 2016839,
"long_term_liabilities": 1179717,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -92418,
"financing_cash_flow": -104608,
"investing_cash_flow": -155561,
"net_cash_flow": 598678,
"operating_cash_flow": 602689,
"quarter": 1
},
{
"change_in_working_capital": -66642,
"financing_cash_flow": 74647,
"investing_cash_flow": -460512,
"net_cash_flow": 340055,
"operating_cash_flow": 602832,
"quarter": 2
},
{
"change_in_working_capital": -91350,
"financing_cash_flow": 190656,
"investing_cash_flow": -142089,
"net_cash_flow": 626439,
"operating_cash_flow": 525992,
"quarter": 3
},
{
"change_in_working_capital": 84947,
"financing_cash_flow": -193684,
"investing_cash_flow": -429417,
"net_cash_flow": 381796,
"operating_cash_flow": 561978,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8215530817234228,
"current_ratio": 1.2397468808527687,
"debt_to_equity_ratio": 1.0917877808549292,
"profit_margin": 0.16034583377865191,
"quarter": 1,
"return_on_assets": 0.1317326138823632,
"return_on_equity": 0.24348213410049363
},
{
"asset_turnover_ratio": 0.7771210207373392,
"current_ratio": 0.9029088830134506,
"debt_to_equity_ratio": 1.0798619165914052,
"profit_margin": 0.17439619049276678,
"quarter": 2,
"return_on_assets": 0.1355269455684424,
"return_on_equity": 0.2482348251266309
},
{
"asset_turnover_ratio": 0.7350924166496874,
"current_ratio": 1.580433369781753,
"debt_to_equity_ratio": 1.1219448887712469,
"profit_margin": 0.1536013180805452,
"quarter": 3,
"return_on_assets": 0.11291116410840529,
"return_on_equity": 0.21528337147825055
},
{
"asset_turnover_ratio": 0.6953363216424693,
"current_ratio": 1.9355064136410225,
"debt_to_equity_ratio": 1.1164969644026597,
"profit_margin": 0.16298932205497987,
"quarter": 4,
"return_on_assets": 0.1133323956647095,
"return_on_equity": 0.21545018570094426
}
],
"income_statement": [
{
"depreciation": 185608,
"expenses": 2014450,
"income_tax": 169603,
"marketing_expense": 269787,
"net_income": 586684,
"net_profit": 417081,
"operational_expense": 1326389,
"product_revenue": 814000,
"quarter": 1,
"rd_expense": 206527,
"revenue": 2601134,
"salaries_expense": 803903,
"service_revenue": 1787134
},
{
"depreciation": 161960,
"expenses": 1971899,
"income_tax": 115220,
"marketing_expense": 291641,
"net_income": 556092,
"net_profit": 440872,
"operational_expense": 1196020,
"product_revenue": 714235,
"quarter": 2,
"rd_expense": 241832,
"revenue": 2527991,
"salaries_expense": 594860,
"service_revenue": 1813756
},
{
"depreciation": 148608,
"expenses": 1930247,
"income_tax": 149275,
"marketing_expense": 281125,
"net_income": 526659,
"net_profit": 377384,
"operational_expense": 1245964,
"product_revenue": 927738,
"quarter": 3,
"rd_expense": 293588,
"revenue": 2456906,
"salaries_expense": 801352,
"service_revenue": 1529168
},
{
"depreciation": 172789,
"expenses": 1889474,
"income_tax": 109156,
"marketing_expense": 365359,
"net_income": 498345,
"net_profit": 389189,
"operational_expense": 973802,
"product_revenue": 487916,
"quarter": 4,
"rd_expense": 312483,
"revenue": 2387819,
"salaries_expense": 755998,
"service_revenue": 1899903
}
],
"market_conditions": {
"gdp_growth": [
0.0548848994929224,
0.04946049986076962,
0.04603698708883207,
0.062015198987049464
],
"inflation_rate": [
0.010375148060917692,
0.007791712878808544,
0.006640138240257796,
0.0033424552453661114
],
"interest_rate": [
0.019141376344091746,
0.018527664289797848,
0.018902676996719447,
0.018872692992051184
],
"year": 1999
},
"random_event": null,
"year": 1999
},
{
"advertising_kpis": [
{
"average_project_size": 146355,
"billable_hours_per_employee": 140,
"client_concentration": 0.28,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.71,
"gross_billings": 5652538,
"net_revenue": 4687692,
"new_client_acquisition": 4,
"organic_growth": 0.13,
"quarter": 1,
"revenue_per_employee": 9120
},
{
"average_project_size": 182733,
"billable_hours_per_employee": 100,
"client_concentration": 0.3,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.68,
"gross_billings": 6156477,
"net_revenue": 4748439,
"new_client_acquisition": 4,
"organic_growth": 0,
"quarter": 2,
"revenue_per_employee": 9238
},
{
"average_project_size": 188551,
"billable_hours_per_employee": 160,
"client_concentration": 0.27,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.69,
"gross_billings": 5496248,
"net_revenue": 4809975,
"new_client_acquisition": 1,
"organic_growth": -0.03,
"quarter": 3,
"revenue_per_employee": 9358
},
{
"average_project_size": 126186,
"billable_hours_per_employee": 109,
"client_concentration": 0.4,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.66,
"gross_billings": 5704689,
"net_revenue": 4872307,
"new_client_acquisition": 1,
"organic_growth": 0.09,
"quarter": 4,
"revenue_per_employee": 9479
}
],
"balance_sheet": [
{
"assets": 5133551,
"current_assets": 2113635,
"current_liabilities": 1554576,
"equity": 3657109,
"fixed_assets": 3019916,
"liabilities": 2693671,
"long_term_liabilities": 1139095,
"quarter": 1
},
{
"assets": 5209373,
"current_assets": 1609361,
"current_liabilities": 1329041,
"equity": 3674119,
"fixed_assets": 3600012,
"liabilities": 2725036,
"long_term_liabilities": 1395995,
"quarter": 2
},
{
"assets": 5286315,
"current_assets": 2080976,
"current_liabilities": 1491013,
"equity": 3733960,
"fixed_assets": 3205339,
"liabilities": 2756767,
"long_term_liabilities": 1265754,
"quarter": 3
},
{
"assets": 5364394,
"current_assets": 2317848,
"current_liabilities": 1288335,
"equity": 3831027,
"fixed_assets": 3046546,
"liabilities": 2788867,
"long_term_liabilities": 1500532,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 84394,
"financing_cash_flow": -39126,
"investing_cash_flow": -313800,
"net_cash_flow": 1424044,
"operating_cash_flow": 1505135,
"quarter": 1
},
{
"change_in_working_capital": -79646,
"financing_cash_flow": -101215,
"investing_cash_flow": -248065,
"net_cash_flow": 1467627,
"operating_cash_flow": 1467454,
"quarter": 2
},
{
"change_in_working_capital": 55709,
"financing_cash_flow": -152118,
"investing_cash_flow": -360715,
"net_cash_flow": 879726,
"operating_cash_flow": 1453494,
"quarter": 3
},
{
"change_in_working_capital": -30642,
"financing_cash_flow": 28166,
"investing_cash_flow": -183191,
"net_cash_flow": 1354244,
"operating_cash_flow": 1499984,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9131480333983241,
"current_ratio": 1.3596215302436163,
"debt_to_equity_ratio": 0.7365574829735728,
"profit_margin": 0.2596648841263462,
"quarter": 1,
"return_on_assets": 0.23711247828257673,
"return_on_equity": 0.3328391360498142
},
{
"asset_turnover_ratio": 0.9115183343561691,
"current_ratio": 1.2109190009939497,
"debt_to_equity_ratio": 0.7416841969462611,
"profit_margin": 0.25056276388935395,
"quarter": 2,
"return_on_assets": 0.228392553192102,
"return_on_equity": 0.32382783464553
},
{
"asset_turnover_ratio": 0.9098918622897046,
"current_ratio": 1.3956793133259067,
"debt_to_equity_ratio": 0.7382958039186279,
"profit_margin": 0.2503988066466042,
"quarter": 3,
"return_on_assets": 0.22783583649479835,
"return_on_equity": 0.3225562137784015
},
{
"asset_turnover_ratio": 0.9082679236461751,
"current_ratio": 1.799103494044639,
"debt_to_equity_ratio": 0.7279685055730487,
"profit_margin": 0.2576808070591611,
"quarter": 4,
"return_on_assets": 0.23404321159109492,
"return_on_equity": 0.3277189119262276
}
],
"income_statement": [
{
"depreciation": 287906,
"expenses": 3062199,
"income_tax": 408264,
"marketing_expense": 381366,
"net_income": 1625493,
"net_profit": 1217229,
"operational_expense": 1928906,
"product_revenue": 1184982,
"quarter": 1,
"rd_expense": 430408,
"revenue": 4687692,
"salaries_expense": 1454534,
"service_revenue": 3502710
},
{
"depreciation": 277672,
"expenses": 3103898,
"income_tax": 454759,
"marketing_expense": 573390,
"net_income": 1644541,
"net_profit": 1189782,
"operational_expense": 1981557,
"product_revenue": 1515600,
"quarter": 2,
"rd_expense": 554610,
"revenue": 4748439,
"salaries_expense": 1516127,
"service_revenue": 3232839
},
{
"depreciation": 249082,
"expenses": 3146165,
"income_tax": 459398,
"marketing_expense": 518008,
"net_income": 1663810,
"net_profit": 1204412,
"operational_expense": 2100712,
"product_revenue": 1089029,
"quarter": 3,
"rd_expense": 395006,
"revenue": 4809975,
"salaries_expense": 1332306,
"service_revenue": 3720946
},
{
"depreciation": 244484,
"expenses": 3189008,
"income_tax": 427799,
"marketing_expense": 436885,
"net_income": 1683299,
"net_profit": 1255500,
"operational_expense": 1792944,
"product_revenue": 1663574,
"quarter": 4,
"rd_expense": 520507,
"revenue": 4872307,
"salaries_expense": 1314229,
"service_revenue": 3208733
}
],
"market_conditions": {
"gdp_growth": [
0.048878410799746856,
0.04034739410884047,
0.04009605116331276,
0.050123048435367815
],
"inflation_rate": [
0.004384299351246989,
0.001977988556387539,
0.007898737928580599,
0.01048596586947699
],
"interest_rate": [
0.013127290567403025,
0.012663923792669105,
0.016810424652699066,
0.016351759633691086
],
"year": 2000
},
"random_event": null,
"year": 2000
},
{
"advertising_kpis": [
{
"average_project_size": 101276,
"billable_hours_per_employee": 105,
"client_concentration": 0.17,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.69,
"gross_billings": 2674095,
"net_revenue": 2292778,
"new_client_acquisition": 1,
"organic_growth": -0.02,
"quarter": 1,
"revenue_per_employee": 4461
},
{
"average_project_size": 84431,
"billable_hours_per_employee": 147,
"client_concentration": 0.16,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.73,
"gross_billings": 2661551,
"net_revenue": 2261841,
"new_client_acquisition": 2,
"organic_growth": 0.06,
"quarter": 2,
"revenue_per_employee": 4400
},
{
"average_project_size": 118954,
"billable_hours_per_employee": 131,
"client_concentration": 0.17,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.72,
"gross_billings": 2842836,
"net_revenue": 2231323,
"new_client_acquisition": 3,
"organic_growth": 0.08,
"quarter": 3,
"revenue_per_employee": 4341
},
{
"average_project_size": 115411,
"billable_hours_per_employee": 121,
"client_concentration": 0.33,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.64,
"gross_billings": 2687013,
"net_revenue": 2201215,
"new_client_acquisition": 3,
"organic_growth": 0.1,
"quarter": 4,
"revenue_per_employee": 4283
}
],
"balance_sheet": [
{
"assets": 2661601,
"current_assets": 862272,
"current_liabilities": 704580,
"equity": 2036276,
"fixed_assets": 1799329,
"liabilities": 1178961,
"long_term_liabilities": 474381,
"quarter": 1
},
{
"assets": 2717541,
"current_assets": 861627,
"current_liabilities": 631217,
"equity": 2029969,
"fixed_assets": 1855914,
"liabilities": 1200598,
"long_term_liabilities": 569381,
"quarter": 2
},
{
"assets": 2774655,
"current_assets": 939796,
"current_liabilities": 651176,
"equity": 2041562,
"fixed_assets": 1834859,
"liabilities": 1222632,
"long_term_liabilities": 571456,
"quarter": 3
},
{
"assets": 2832970,
"current_assets": 977571,
"current_liabilities": 664054,
"equity": 2081415,
"fixed_assets": 1855399,
"liabilities": 1245071,
"long_term_liabilities": 581017,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -20597,
"financing_cash_flow": 76283,
"investing_cash_flow": -209581,
"net_cash_flow": 275280,
"operating_cash_flow": 645897,
"quarter": 1
},
{
"change_in_working_capital": -19323,
"financing_cash_flow": -144333,
"investing_cash_flow": -381434,
"net_cash_flow": 107081,
"operating_cash_flow": 599671,
"quarter": 2
},
{
"change_in_working_capital": 70790,
"financing_cash_flow": 187141,
"investing_cash_flow": -186902,
"net_cash_flow": 20277,
"operating_cash_flow": 595204,
"quarter": 3
},
{
"change_in_working_capital": -82014,
"financing_cash_flow": -157290,
"investing_cash_flow": -340672,
"net_cash_flow": 559551,
"operating_cash_flow": 587954,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8614281404312667,
"current_ratio": 1.2238099293195948,
"debt_to_equity_ratio": 0.5789789792739295,
"profit_margin": 0.24146951863634422,
"quarter": 1,
"return_on_assets": 0.2080086384097391,
"return_on_equity": 0.2718865222592615
},
{
"asset_turnover_ratio": 0.832311637616507,
"current_ratio": 1.365025023090316,
"debt_to_equity_ratio": 0.5914366179976147,
"profit_margin": 0.2268178886137443,
"quarter": 2,
"return_on_assets": 0.188783168312824,
"return_on_equity": 0.2527260268506563
},
{
"asset_turnover_ratio": 0.8041803395377083,
"current_ratio": 1.4432288659287198,
"debt_to_equity_ratio": 0.5988708645635058,
"profit_margin": 0.21939405455866318,
"quarter": 3,
"return_on_assets": 0.17643238528754027,
"return_on_equity": 0.23978649680979564
},
{
"asset_turnover_ratio": 0.7769990504664716,
"current_ratio": 1.4721257608567977,
"debt_to_equity_ratio": 0.5981848886454647,
"profit_margin": 0.2242016340975325,
"quarter": 4,
"return_on_assets": 0.17420445680681404,
"return_on_equity": 0.2371060072114403
}
],
"income_statement": [
{
"depreciation": 92261,
"expenses": 1568738,
"income_tax": 170404,
"marketing_expense": 196786,
"net_income": 724040,
"net_profit": 553636,
"operational_expense": 904636,
"product_revenue": 613873,
"quarter": 1,
"rd_expense": 211663,
"revenue": 2292778,
"salaries_expense": 537185,
"service_revenue": 1678905
},
{
"depreciation": 86645,
"expenses": 1554037,
"income_tax": 194778,
"marketing_expense": 200975,
"net_income": 707804,
"net_profit": 513026,
"operational_expense": 1028504,
"product_revenue": 838151,
"quarter": 2,
"rd_expense": 255760,
"revenue": 2261841,
"salaries_expense": 537718,
"service_revenue": 1423690
},
{
"depreciation": 105665,
"expenses": 1539474,
"income_tax": 202310,
"marketing_expense": 243070,
"net_income": 691849,
"net_profit": 489539,
"operational_expense": 978149,
"product_revenue": 772041,
"quarter": 3,
"rd_expense": 295643,
"revenue": 2231323,
"salaries_expense": 491610,
"service_revenue": 1459282
},
{
"depreciation": 94438,
"expenses": 1525047,
"income_tax": 182652,
"marketing_expense": 234499,
"net_income": 676168,
"net_profit": 493516,
"operational_expense": 926823,
"product_revenue": 578405,
"quarter": 4,
"rd_expense": 252004,
"revenue": 2201215,
"salaries_expense": 492900,
"service_revenue": 1622810
}
],
"market_conditions": {
"gdp_growth": [
0.04801147262178976,
0.058445825354382704,
0.053398093280530814,
0.046281155285229934
],
"inflation_rate": [
0.012855104317007333,
0.00859428673048813,
0.003930531688932714,
0.00566990139809692
],
"interest_rate": [
0.017513829858571698,
0.019574862793442734,
0.02054039297507453,
0.02174584854949924
],
"year": 2001
},
"random_event": {
"description": "Guzman, Lewis and Martin Economic Slowdown Impact in 2001",
"impact": -0.02,
"type": "Economic Slowdown Impact"
},
"year": 2001
},
{
"advertising_kpis": [
{
"average_project_size": 102067,
"billable_hours_per_employee": 126,
"client_concentration": 0.27,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.76,
"gross_billings": 1598358,
"net_revenue": 1311096,
"new_client_acquisition": 5,
"organic_growth": -0.05,
"quarter": 1,
"revenue_per_employee": 2551
},
{
"average_project_size": 123860,
"billable_hours_per_employee": 97,
"client_concentration": 0.26,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.69,
"gross_billings": 1659900,
"net_revenue": 1309154,
"new_client_acquisition": 5,
"organic_growth": 0.12,
"quarter": 2,
"revenue_per_employee": 2547
},
{
"average_project_size": 111589,
"billable_hours_per_employee": 149,
"client_concentration": 0.28,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.63,
"gross_billings": 1447423,
"net_revenue": 1307214,
"new_client_acquisition": 3,
"organic_growth": 0.14,
"quarter": 3,
"revenue_per_employee": 2543
},
{
"average_project_size": 153324,
"billable_hours_per_employee": 135,
"client_concentration": 0.3,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.78,
"gross_billings": 1653684,
"net_revenue": 1305278,
"new_client_acquisition": 2,
"organic_growth": -0.02,
"quarter": 4,
"revenue_per_employee": 2539
}
],
"balance_sheet": [
{
"assets": 1457890,
"current_assets": 540737,
"current_liabilities": 293954,
"equity": 1119446,
"fixed_assets": 917153,
"liabilities": 644958,
"long_term_liabilities": 351004,
"quarter": 1
},
{
"assets": 1508774,
"current_assets": 477719,
"current_liabilities": 319662,
"equity": 1192331,
"fixed_assets": 1031055,
"liabilities": 651527,
"long_term_liabilities": 331865,
"quarter": 2
},
{
"assets": 1561434,
"current_assets": 515420,
"current_liabilities": 375626,
"equity": 1210078,
"fixed_assets": 1046014,
"liabilities": 658163,
"long_term_liabilities": 282537,
"quarter": 3
},
{
"assets": 1615931,
"current_assets": 641604,
"current_liabilities": 288423,
"equity": 1260250,
"fixed_assets": 974327,
"liabilities": 664867,
"long_term_liabilities": 376444,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 71928,
"financing_cash_flow": 95422,
"investing_cash_flow": -484193,
"net_cash_flow": 134408,
"operating_cash_flow": 375543,
"quarter": 1
},
{
"change_in_working_capital": 78565,
"financing_cash_flow": -18378,
"investing_cash_flow": -373956,
"net_cash_flow": 153261,
"operating_cash_flow": 403099,
"quarter": 2
},
{
"change_in_working_capital": -83670,
"financing_cash_flow": -104784,
"investing_cash_flow": -161407,
"net_cash_flow": -64228,
"operating_cash_flow": 373752,
"quarter": 3
},
{
"change_in_working_capital": 16898,
"financing_cash_flow": -16077,
"investing_cash_flow": -440670,
"net_cash_flow": 260192,
"operating_cash_flow": 386014,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8993106475797213,
"current_ratio": 1.839529314110371,
"debt_to_equity_ratio": 0.576140340847169,
"profit_margin": 0.23378455887288194,
"quarter": 1,
"return_on_assets": 0.21024494303411095,
"return_on_equity": 0.27380865177954095
},
{
"asset_turnover_ratio": 0.8676939024665059,
"current_ratio": 1.4944503882225602,
"debt_to_equity_ratio": 0.546431318149071,
"profit_margin": 0.25595460885426774,
"quarter": 2,
"return_on_assets": 0.22209025341104766,
"return_on_equity": 0.2810326998123843
},
{
"asset_turnover_ratio": 0.8371881232251892,
"current_ratio": 1.3721627363388051,
"debt_to_equity_ratio": 0.5439013022301041,
"profit_margin": 0.23470296370754903,
"quarter": 3,
"return_on_assets": 0.19649053370171266,
"return_on_equity": 0.2535431600277007
},
{
"asset_turnover_ratio": 0.8077560242361833,
"current_ratio": 2.224524396459367,
"debt_to_equity_ratio": 0.5275675461218012,
"profit_margin": 0.23687367748479635,
"quarter": 4,
"return_on_assets": 0.19133613997132304,
"return_on_equity": 0.24533703630232095
}
],
"income_statement": [
{
"depreciation": 69029,
"expenses": 887686,
"income_tax": 116896,
"marketing_expense": 114870,
"net_income": 423410,
"net_profit": 306514,
"operational_expense": 467655,
"product_revenue": 523463,
"quarter": 1,
"rd_expense": 138768,
"revenue": 1311096,
"salaries_expense": 368257,
"service_revenue": 787633
},
{
"depreciation": 68015,
"expenses": 883300,
"income_tax": 90770,
"marketing_expense": 169533,
"net_income": 425854,
"net_profit": 335084,
"operational_expense": 547685,
"product_revenue": 331293,
"quarter": 2,
"rd_expense": 167233,
"revenue": 1309154,
"salaries_expense": 438707,
"service_revenue": 977861
},
{
"depreciation": 66945,
"expenses": 878936,
"income_tax": 121471,
"marketing_expense": 166207,
"net_income": 428278,
"net_profit": 306807,
"operational_expense": 447332,
"product_revenue": 383936,
"quarter": 3,
"rd_expense": 165558,
"revenue": 1307214,
"salaries_expense": 365375,
"service_revenue": 923278
},
{
"depreciation": 76828,
"expenses": 874593,
"income_tax": 121499,
"marketing_expense": 87615,
"net_income": 430685,
"net_profit": 309186,
"operational_expense": 576666,
"product_revenue": 406584,
"quarter": 4,
"rd_expense": 92296,
"revenue": 1305278,
"salaries_expense": 352964,
"service_revenue": 898694
}
],
"market_conditions": {
"gdp_growth": [
0.04486757126510197,
0.05754811632976208,
0.05651350784170745,
0.04910709377963244
],
"inflation_rate": [
0.0128741852687452,
0.004607805293182507,
0.010490991911248424,
0.008575749437753107
],
"interest_rate": [
0.011673860109129346,
0.013322531783815574,
0.012361224404931691,
0.01721781741550098
],
"year": 2002
},
"random_event": null,
"year": 2002
},
{
"advertising_kpis": [
{
"average_project_size": 151878,
"billable_hours_per_employee": 154,
"client_concentration": 0.35,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.73,
"gross_billings": 5124351,
"net_revenue": 3989469,
"new_client_acquisition": 1,
"organic_growth": 0.14,
"quarter": 1,
"revenue_per_employee": 7762
},
{
"average_project_size": 144556,
"billable_hours_per_employee": 110,
"client_concentration": 0.23,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.78,
"gross_billings": 4848462,
"net_revenue": 4018182,
"new_client_acquisition": 3,
"organic_growth": 0.14,
"quarter": 2,
"revenue_per_employee": 7817
},
{
"average_project_size": 179476,
"billable_hours_per_employee": 104,
"client_concentration": 0.13,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.66,
"gross_billings": 4848045,
"net_revenue": 4047103,
"new_client_acquisition": 3,
"organic_growth": -0.01,
"quarter": 3,
"revenue_per_employee": 7874
},
{
"average_project_size": 195408,
"billable_hours_per_employee": 134,
"client_concentration": 0.4,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.7,
"gross_billings": 4887112,
"net_revenue": 4076232,
"new_client_acquisition": 1,
"organic_growth": -0.03,
"quarter": 4,
"revenue_per_employee": 7930
}
],
"balance_sheet": [
{
"assets": 5213803,
"current_assets": 2399738,
"current_liabilities": 1267824,
"equity": 3393448,
"fixed_assets": 2814065,
"liabilities": 2779694,
"long_term_liabilities": 1511870,
"quarter": 1
},
{
"assets": 5284165,
"current_assets": 2133560,
"current_liabilities": 1626637,
"equity": 3425203,
"fixed_assets": 3150605,
"liabilities": 2806303,
"long_term_liabilities": 1179666,
"quarter": 2
},
{
"assets": 5355477,
"current_assets": 2576778,
"current_liabilities": 1294337,
"equity": 3496102,
"fixed_assets": 2778699,
"liabilities": 2833166,
"long_term_liabilities": 1538829,
"quarter": 3
},
{
"assets": 5427751,
"current_assets": 2430554,
"current_liabilities": 1527879,
"equity": 3592299,
"fixed_assets": 2997197,
"liabilities": 2860287,
"long_term_liabilities": 1332408,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 55641,
"financing_cash_flow": -158894,
"investing_cash_flow": -331449,
"net_cash_flow": 813045,
"operating_cash_flow": 1101296,
"quarter": 1
},
{
"change_in_working_capital": -11701,
"financing_cash_flow": 141525,
"investing_cash_flow": -378080,
"net_cash_flow": 1055698,
"operating_cash_flow": 1180262,
"quarter": 2
},
{
"change_in_working_capital": -54642,
"financing_cash_flow": 187890,
"investing_cash_flow": -125504,
"net_cash_flow": 760524,
"operating_cash_flow": 1209782,
"quarter": 3
},
{
"change_in_working_capital": 82742,
"financing_cash_flow": -26187,
"investing_cash_flow": -170895,
"net_cash_flow": 1213033,
"operating_cash_flow": 1184749,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7651744801251601,
"current_ratio": 1.892800577998208,
"debt_to_equity_ratio": 0.8191355812730886,
"profit_margin": 0.2404678417102627,
"quarter": 1,
"return_on_assets": 0.18399985576746955,
"return_on_equity": 0.2827033153300124
},
{
"asset_turnover_ratio": 0.7604194797096608,
"current_ratio": 1.3116386753774814,
"debt_to_equity_ratio": 0.8193099795836918,
"profit_margin": 0.23576358661703228,
"quarter": 2,
"return_on_assets": 0.17927922386980724,
"return_on_equity": 0.27657951952044885
},
{
"asset_turnover_ratio": 0.7556942173404909,
"current_ratio": 1.9908091942052186,
"debt_to_equity_ratio": 0.8103785301458596,
"profit_margin": 0.2406143357359573,
"quarter": 3,
"return_on_assets": 0.18183086212488636,
"return_on_equity": 0.2785362097558938
},
{
"asset_turnover_ratio": 0.7509983416704267,
"current_ratio": 1.5908026748191446,
"debt_to_equity_ratio": 0.7962274298436739,
"profit_margin": 0.25141724023559014,
"quarter": 4,
"return_on_assets": 0.18881393048428347,
"return_on_equity": 0.285286664612272
}
],
"income_statement": [
{
"depreciation": 141957,
"expenses": 2693513,
"income_tax": 336617,
"marketing_expense": 409549,
"net_income": 1295956,
"net_profit": 959339,
"operational_expense": 1577256,
"product_revenue": 1433490,
"quarter": 1,
"rd_expense": 471931,
"revenue": 3989469,
"salaries_expense": 1244383,
"service_revenue": 2555979
},
{
"depreciation": 232921,
"expenses": 2681403,
"income_tax": 389438,
"marketing_expense": 371871,
"net_income": 1336779,
"net_profit": 947341,
"operational_expense": 1425372,
"product_revenue": 1239810,
"quarter": 2,
"rd_expense": 346498,
"revenue": 4018182,
"salaries_expense": 1102519,
"service_revenue": 2778372
},
{
"depreciation": 235991,
"expenses": 2669348,
"income_tax": 403964,
"marketing_expense": 272688,
"net_income": 1377755,
"net_profit": 973791,
"operational_expense": 1387057,
"product_revenue": 1583748,
"quarter": 3,
"rd_expense": 374289,
"revenue": 4047103,
"salaries_expense": 974550,
"service_revenue": 2463355
},
{
"depreciation": 159914,
"expenses": 2657346,
"income_tax": 394051,
"marketing_expense": 504233,
"net_income": 1418886,
"net_profit": 1024835,
"operational_expense": 1570016,
"product_revenue": 1264890,
"quarter": 4,
"rd_expense": 501366,
"revenue": 4076232,
"salaries_expense": 1104557,
"service_revenue": 2811342
}
],
"market_conditions": {
"gdp_growth": [
0.04952843420061091,
0.046958010128662575,
0.054934299016037406,
0.05274763789592646
],
"inflation_rate": [
0.007279789011818218,
0.00493805846857542,
0.011784499409235757,
0.012021076241438569
],
"interest_rate": [
0.011486837206623777,
0.01883241886667816,
0.020830735120653577,
0.014299940043587079
],
"year": 2003
},
"random_event": null,
"year": 2003
},
{
"advertising_kpis": [
{
"average_project_size": 161211,
"billable_hours_per_employee": 114,
"client_concentration": 0.15,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.63,
"gross_billings": 639675,
"net_revenue": 539479,
"new_client_acquisition": 4,
"organic_growth": 0.06,
"quarter": 1,
"revenue_per_employee": 1050
},
{
"average_project_size": 191396,
"billable_hours_per_employee": 137,
"client_concentration": 0.33,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.78,
"gross_billings": 626561,
"net_revenue": 537944,
"new_client_acquisition": 4,
"organic_growth": 0.11,
"quarter": 2,
"revenue_per_employee": 1047
},
{
"average_project_size": 151913,
"billable_hours_per_employee": 153,
"client_concentration": 0.11,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.69,
"gross_billings": 671428,
"net_revenue": 536413,
"new_client_acquisition": 1,
"organic_growth": 0.06,
"quarter": 3,
"revenue_per_employee": 1044
},
{
"average_project_size": 110016,
"billable_hours_per_employee": 99,
"client_concentration": 0.24,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.76,
"gross_billings": 656393,
"net_revenue": 534887,
"new_client_acquisition": 2,
"organic_growth": 0.02,
"quarter": 4,
"revenue_per_employee": 1041
}
],
"balance_sheet": [
{
"assets": 726079,
"current_assets": 331375,
"current_liabilities": 183628,
"equity": 479686,
"fixed_assets": 394704,
"liabilities": 379345,
"long_term_liabilities": 195717,
"quarter": 1
},
{
"assets": 735705,
"current_assets": 349187,
"current_liabilities": 160567,
"equity": 481686,
"fixed_assets": 386518,
"liabilities": 386126,
"long_term_liabilities": 225559,
"quarter": 2
},
{
"assets": 745458,
"current_assets": 254204,
"current_liabilities": 210030,
"equity": 487200,
"fixed_assets": 491254,
"liabilities": 393028,
"long_term_liabilities": 182998,
"quarter": 3
},
{
"assets": 755341,
"current_assets": 307676,
"current_liabilities": 164091,
"equity": 483253,
"fixed_assets": 447665,
"liabilities": 400053,
"long_term_liabilities": 235962,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -14829,
"financing_cash_flow": 87156,
"investing_cash_flow": -297072,
"net_cash_flow": -42592,
"operating_cash_flow": 167326,
"quarter": 1
},
{
"change_in_working_capital": -8999,
"financing_cash_flow": -2469,
"investing_cash_flow": -225865,
"net_cash_flow": -55902,
"operating_cash_flow": 167455,
"quarter": 2
},
{
"change_in_working_capital": -81069,
"financing_cash_flow": 52511,
"investing_cash_flow": -331798,
"net_cash_flow": -377119,
"operating_cash_flow": 155199,
"quarter": 3
},
{
"change_in_working_capital": -40945,
"financing_cash_flow": -32798,
"investing_cash_flow": -222843,
"net_cash_flow": 15708,
"operating_cash_flow": 149585,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7430031718311644,
"current_ratio": 1.8045995164136188,
"debt_to_equity_ratio": 0.790819411031383,
"profit_margin": 0.24644518136943236,
"quarter": 1,
"return_on_assets": 0.18310955143999483,
"return_on_equity": 0.2771646452054052
},
{
"asset_turnover_ratio": 0.7311952480953643,
"current_ratio": 2.174712113946203,
"debt_to_equity_ratio": 0.8016134992505491,
"profit_margin": 0.24557760659102063,
"quarter": 2,
"return_on_assets": 0.1795651789779871,
"return_on_equity": 0.274259579892295
},
{
"asset_turnover_ratio": 0.7195750800179219,
"current_ratio": 1.2103223349045376,
"debt_to_equity_ratio": 0.8067077175697865,
"profit_margin": 0.2512429788241523,
"quarter": 3,
"return_on_assets": 0.18078818659133042,
"return_on_equity": 0.2766215106732348
},
{
"asset_turnover_ratio": 0.7081397673368717,
"current_ratio": 1.8750327562145395,
"debt_to_equity_ratio": 0.8278334536981664,
"profit_margin": 0.23923744641391545,
"quarter": 4,
"return_on_assets": 0.1694135496418174,
"return_on_equity": 0.26479918386435264
}
],
"income_statement": [
{
"depreciation": 34374,
"expenses": 364097,
"income_tax": 42430,
"marketing_expense": 41308,
"net_income": 175382,
"net_profit": 132952,
"operational_expense": 244423,
"product_revenue": 151084,
"quarter": 1,
"rd_expense": 59937,
"revenue": 539479,
"salaries_expense": 119772,
"service_revenue": 388395
},
{
"depreciation": 35348,
"expenses": 363595,
"income_tax": 42242,
"marketing_expense": 65852,
"net_income": 174349,
"net_profit": 132107,
"operational_expense": 237398,
"product_revenue": 175997,
"quarter": 2,
"rd_expense": 48922,
"revenue": 537944,
"salaries_expense": 175092,
"service_revenue": 361947
},
{
"depreciation": 20429,
"expenses": 363094,
"income_tax": 38549,
"marketing_expense": 57461,
"net_income": 173319,
"net_profit": 134770,
"operational_expense": 208480,
"product_revenue": 142154,
"quarter": 3,
"rd_expense": 66031,
"revenue": 536413,
"salaries_expense": 134272,
"service_revenue": 394259
},
{
"depreciation": 21620,
"expenses": 362594,
"income_tax": 44328,
"marketing_expense": 44756,
"net_income": 172293,
"net_profit": 127965,
"operational_expense": 245738,
"product_revenue": 189761,
"quarter": 4,
"rd_expense": 60981,
"revenue": 534887,
"salaries_expense": 147203,
"service_revenue": 345126
}
],
"market_conditions": {
"gdp_growth": [
0.04474096461460944,
0.04298265520505509,
0.04611757918610316,
0.03202300148342711
],
"inflation_rate": [
0.008856331326239964,
0.013449537813100005,
0.012182631711864955,
0.01232135942746249
],
"interest_rate": [
0.02228759433775866,
0.018330349512924587,
0.01772263864995447,
0.017246520424693303
],
"year": 2004
},
"random_event": null,
"year": 2004
}
] |
{
"advertising_type": "Event Marketing",
"financial_health": "Distressed",
"founding_year": 2007,
"industry": "Advertising",
"location": "Port Robert",
"name": "Smith LLC",
"num_employees": 920,
"region": "Europe",
"revenue_size": "Small",
"website": "www.smithllc.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 159996,
"billable_hours_per_employee": 125,
"client_concentration": 0.28,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.78,
"gross_billings": 3559300,
"net_revenue": 2796717,
"new_client_acquisition": 3,
"organic_growth": 0.14,
"quarter": 1,
"revenue_per_employee": 3040
},
{
"average_project_size": 51189,
"billable_hours_per_employee": 120,
"client_concentration": 0.24,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.67,
"gross_billings": 3140989,
"net_revenue": 2835159,
"new_client_acquisition": 5,
"organic_growth": -0.02,
"quarter": 2,
"revenue_per_employee": 3082
},
{
"average_project_size": 104169,
"billable_hours_per_employee": 140,
"client_concentration": 0.3,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.65,
"gross_billings": 3682969,
"net_revenue": 2874130,
"new_client_acquisition": 5,
"organic_growth": 0.14,
"quarter": 3,
"revenue_per_employee": 3124
},
{
"average_project_size": 112566,
"billable_hours_per_employee": 87,
"client_concentration": 0.31,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.72,
"gross_billings": 3740506,
"net_revenue": 2913636,
"new_client_acquisition": 5,
"organic_growth": 0.09,
"quarter": 4,
"revenue_per_employee": 3167
}
],
"balance_sheet": [
{
"assets": 3749612,
"current_assets": 1157096,
"current_liabilities": 668445,
"equity": 3021893,
"fixed_assets": 2592516,
"liabilities": 1548344,
"long_term_liabilities": 879899,
"quarter": 1
},
{
"assets": 3845182,
"current_assets": 1840590,
"current_liabilities": 726603,
"equity": 3072712,
"fixed_assets": 2004592,
"liabilities": 1586764,
"long_term_liabilities": 860161,
"quarter": 2
},
{
"assets": 3943187,
"current_assets": 1712525,
"current_liabilities": 872165,
"equity": 3163630,
"fixed_assets": 2230662,
"liabilities": 1626139,
"long_term_liabilities": 753974,
"quarter": 3
},
{
"assets": 4043691,
"current_assets": 1698132,
"current_liabilities": 709327,
"equity": 3165788,
"fixed_assets": 2345559,
"liabilities": 1666490,
"long_term_liabilities": 957163,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 35257,
"financing_cash_flow": -8010,
"investing_cash_flow": -498483,
"net_cash_flow": 472522,
"operating_cash_flow": 921166,
"quarter": 1
},
{
"change_in_working_capital": -47532,
"financing_cash_flow": 755,
"investing_cash_flow": -161672,
"net_cash_flow": 598462,
"operating_cash_flow": 984181,
"quarter": 2
},
{
"change_in_working_capital": -49533,
"financing_cash_flow": 70715,
"investing_cash_flow": -153327,
"net_cash_flow": 852087,
"operating_cash_flow": 950884,
"quarter": 3
},
{
"change_in_working_capital": -40015,
"financing_cash_flow": -10401,
"investing_cash_flow": -218637,
"net_cash_flow": 593734,
"operating_cash_flow": 903995,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7458683725142762,
"current_ratio": 1.7310264868463374,
"debt_to_equity_ratio": 0.5123755209069282,
"profit_margin": 0.2934243972486312,
"quarter": 1,
"return_on_assets": 0.21885597763181897,
"return_on_equity": 0.271559912941987
},
{
"asset_turnover_ratio": 0.737327647950084,
"current_ratio": 2.533143958943192,
"debt_to_equity_ratio": 0.5164050519541044,
"profit_margin": 0.28721281593025294,
"quarter": 2,
"return_on_assets": 0.21176995003097382,
"return_on_equity": 0.26500824027764397
},
{
"asset_turnover_ratio": 0.728885036393151,
"current_ratio": 1.9635332763869222,
"debt_to_equity_ratio": 0.5140104879521309,
"profit_margin": 0.2945524384770348,
"quarter": 3,
"return_on_assets": 0.2146948648390249,
"return_on_equity": 0.2675982968931259
},
{
"asset_turnover_ratio": 0.7205387355265276,
"current_ratio": 2.394004457746568,
"debt_to_equity_ratio": 0.5264060638299216,
"profit_margin": 0.2706539183343424,
"quarter": 4,
"return_on_assets": 0.19501663208192713,
"return_on_equity": 0.24909659143315976
}
],
"income_statement": [
{
"depreciation": 100541,
"expenses": 1743863,
"income_tax": 232229,
"marketing_expense": 334997,
"net_income": 1052854,
"net_profit": 820625,
"operational_expense": 894060,
"product_revenue": 1003205,
"quarter": 1,
"rd_expense": 210305,
"revenue": 2796717,
"salaries_expense": 652375,
"service_revenue": 1793512
},
{
"depreciation": 169887,
"expenses": 1760584,
"income_tax": 260281,
"marketing_expense": 239746,
"net_income": 1074575,
"net_profit": 814294,
"operational_expense": 1168260,
"product_revenue": 638445,
"quarter": 2,
"rd_expense": 351166,
"revenue": 2835159,
"salaries_expense": 640382,
"service_revenue": 2196714
},
{
"depreciation": 104302,
"expenses": 1777465,
"income_tax": 250083,
"marketing_expense": 289372,
"net_income": 1096665,
"net_profit": 846582,
"operational_expense": 1064002,
"product_revenue": 800330,
"quarter": 3,
"rd_expense": 242046,
"revenue": 2874130,
"salaries_expense": 631702,
"service_revenue": 2073800
},
{
"depreciation": 115408,
"expenses": 1794509,
"income_tax": 330540,
"marketing_expense": 351872,
"net_income": 1119127,
"net_profit": 788587,
"operational_expense": 1022186,
"product_revenue": 660282,
"quarter": 4,
"rd_expense": 221949,
"revenue": 2913636,
"salaries_expense": 795043,
"service_revenue": 2253354
}
],
"market_conditions": {
"gdp_growth": [
0.022963414783884008,
0.03702082838756421,
0.027850599168589833,
0.01980766573806244
],
"inflation_rate": [
0.017209362963988496,
0.022262564916282864,
0.019905108245143285,
0.023077734218624597
],
"interest_rate": [
0.034601136856675194,
0.03215033575545388,
0.02855983964976417,
0.03304828543244978
],
"year": 2007
},
"random_event": null,
"year": 2007
},
{
"advertising_kpis": [
{
"average_project_size": 105316,
"billable_hours_per_employee": 130,
"client_concentration": 0.13,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.63,
"gross_billings": 3224727,
"net_revenue": 2719290,
"new_client_acquisition": 4,
"organic_growth": 0.12,
"quarter": 1,
"revenue_per_employee": 2956
},
{
"average_project_size": 124597,
"billable_hours_per_employee": 89,
"client_concentration": 0.16,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.69,
"gross_billings": 3122573,
"net_revenue": 2687681,
"new_client_acquisition": 5,
"organic_growth": 0,
"quarter": 2,
"revenue_per_employee": 2921
},
{
"average_project_size": 125275,
"billable_hours_per_employee": 93,
"client_concentration": 0.29,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.74,
"gross_billings": 3442531,
"net_revenue": 2656439,
"new_client_acquisition": 1,
"organic_growth": 0.12,
"quarter": 3,
"revenue_per_employee": 2887
},
{
"average_project_size": 159642,
"billable_hours_per_employee": 100,
"client_concentration": 0.27,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.61,
"gross_billings": 3019849,
"net_revenue": 2625561,
"new_client_acquisition": 1,
"organic_growth": 0.12,
"quarter": 4,
"revenue_per_employee": 2854
}
],
"balance_sheet": [
{
"assets": 3874002,
"current_assets": 1312312,
"current_liabilities": 967112,
"equity": 2287788,
"fixed_assets": 2561690,
"liabilities": 2060855,
"long_term_liabilities": 1093743,
"quarter": 1
},
{
"assets": 3960600,
"current_assets": 1538422,
"current_liabilities": 1080477,
"equity": 2373104,
"fixed_assets": 2422178,
"liabilities": 2083967,
"long_term_liabilities": 1003490,
"quarter": 2
},
{
"assets": 4049135,
"current_assets": 1920461,
"current_liabilities": 1039762,
"equity": 2382765,
"fixed_assets": 2128674,
"liabilities": 2107338,
"long_term_liabilities": 1067576,
"quarter": 3
},
{
"assets": 4139648,
"current_assets": 1348713,
"current_liabilities": 921367,
"equity": 2499631,
"fixed_assets": 2790935,
"liabilities": 2130970,
"long_term_liabilities": 1209603,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 1563,
"financing_cash_flow": 171593,
"investing_cash_flow": -219886,
"net_cash_flow": 307176,
"operating_cash_flow": 659017,
"quarter": 1
},
{
"change_in_working_capital": 42077,
"financing_cash_flow": 19245,
"investing_cash_flow": -484961,
"net_cash_flow": 579316,
"operating_cash_flow": 686409,
"quarter": 2
},
{
"change_in_working_capital": 56951,
"financing_cash_flow": -4587,
"investing_cash_flow": -419249,
"net_cash_flow": 429252,
"operating_cash_flow": 594779,
"quarter": 3
},
{
"change_in_working_capital": 89708,
"financing_cash_flow": -51431,
"investing_cash_flow": -309992,
"net_cash_flow": 339727,
"operating_cash_flow": 661212,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7019330397867631,
"current_ratio": 1.356939010166351,
"debt_to_equity_ratio": 0.9008068055256868,
"profit_margin": 0.17454592926830165,
"quarter": 1,
"return_on_assets": 0.12251955471370433,
"return_on_equity": 0.20746721287112269
},
{
"asset_turnover_ratio": 0.678604504368025,
"current_ratio": 1.4238359539351602,
"debt_to_equity_ratio": 0.878160839137265,
"profit_margin": 0.1847209546073362,
"quarter": 2,
"return_on_assets": 0.12535247184769985,
"return_on_equity": 0.20920743465098876
},
{
"asset_turnover_ratio": 0.6560509837286235,
"current_ratio": 1.8470197987616397,
"debt_to_equity_ratio": 0.88440865968738,
"profit_margin": 0.16599967098811605,
"quarter": 3,
"return_on_assets": 0.10890424745038138,
"return_on_equity": 0.18506566950580522
},
{
"asset_turnover_ratio": 0.6342474046102471,
"current_ratio": 1.4638173496554576,
"debt_to_equity_ratio": 0.8525138310414617,
"profit_margin": 0.18698975190445014,
"quarter": 4,
"return_on_assets": 0.1185977648341115,
"return_on_equity": 0.19641019014406527
}
],
"income_statement": [
{
"depreciation": 184376,
"expenses": 2090379,
"income_tax": 154270,
"marketing_expense": 249254,
"net_income": 628911,
"net_profit": 474641,
"operational_expense": 1182423,
"product_revenue": 797619,
"quarter": 1,
"rd_expense": 384049,
"revenue": 2719290,
"salaries_expense": 659918,
"service_revenue": 1921671
},
{
"depreciation": 189938,
"expenses": 2060850,
"income_tax": 130360,
"marketing_expense": 359892,
"net_income": 626831,
"net_profit": 496471,
"operational_expense": 1369974,
"product_revenue": 538891,
"quarter": 2,
"rd_expense": 248081,
"revenue": 2687681,
"salaries_expense": 893344,
"service_revenue": 2148790
},
{
"depreciation": 153811,
"expenses": 2031738,
"income_tax": 183733,
"marketing_expense": 326431,
"net_income": 624701,
"net_profit": 440968,
"operational_expense": 1298686,
"product_revenue": 786117,
"quarter": 3,
"rd_expense": 293914,
"revenue": 2656439,
"salaries_expense": 797218,
"service_revenue": 1870322
},
{
"depreciation": 170259,
"expenses": 2003038,
"income_tax": 131570,
"marketing_expense": 227928,
"net_income": 622523,
"net_profit": 490953,
"operational_expense": 1049299,
"product_revenue": 772013,
"quarter": 4,
"rd_expense": 227998,
"revenue": 2625561,
"salaries_expense": 767784,
"service_revenue": 1853548
}
],
"market_conditions": {
"gdp_growth": [
0.014554940434157521,
0.023272926042429587,
0.021857752006049253,
0.022419165048242984
],
"inflation_rate": [
0.010706715092839936,
0.012571026379019001,
0.011014538746747541,
0.014973250066237849
],
"interest_rate": [
0.02254641470451425,
0.023259732049704464,
0.021351416301445297,
0.020172551104443125
],
"year": 2008
},
"random_event": {
"description": "Smith LLC Introduction of New Service in 2008",
"impact": 0.09,
"type": "Introduction of New Service"
},
"year": 2008
},
{
"advertising_kpis": [
{
"average_project_size": 90546,
"billable_hours_per_employee": 149,
"client_concentration": 0.12,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.67,
"gross_billings": 1905647,
"net_revenue": 1561645,
"new_client_acquisition": 3,
"organic_growth": 0.07,
"quarter": 1,
"revenue_per_employee": 1697
},
{
"average_project_size": 163223,
"billable_hours_per_employee": 153,
"client_concentration": 0.27,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.64,
"gross_billings": 1744475,
"net_revenue": 1547752,
"new_client_acquisition": 1,
"organic_growth": 0.01,
"quarter": 2,
"revenue_per_employee": 1682
},
{
"average_project_size": 148055,
"billable_hours_per_employee": 122,
"client_concentration": 0.34,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.63,
"gross_billings": 1749178,
"net_revenue": 1533984,
"new_client_acquisition": 1,
"organic_growth": 0.02,
"quarter": 3,
"revenue_per_employee": 1667
},
{
"average_project_size": 69813,
"billable_hours_per_employee": 88,
"client_concentration": 0.29,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.68,
"gross_billings": 1768842,
"net_revenue": 1520338,
"new_client_acquisition": 3,
"organic_growth": 0.08,
"quarter": 4,
"revenue_per_employee": 1653
}
],
"balance_sheet": [
{
"assets": 1727814,
"current_assets": 836293,
"current_liabilities": 316657,
"equity": 1323612,
"fixed_assets": 891521,
"liabilities": 711560,
"long_term_liabilities": 394903,
"quarter": 1
},
{
"assets": 1761035,
"current_assets": 608521,
"current_liabilities": 436354,
"equity": 1331955,
"fixed_assets": 1152514,
"liabilities": 731342,
"long_term_liabilities": 294988,
"quarter": 2
},
{
"assets": 1794895,
"current_assets": 798871,
"current_liabilities": 420492,
"equity": 1330308,
"fixed_assets": 996024,
"liabilities": 751675,
"long_term_liabilities": 331183,
"quarter": 3
},
{
"assets": 1829406,
"current_assets": 875902,
"current_liabilities": 449872,
"equity": 1335035,
"fixed_assets": 953504,
"liabilities": 772573,
"long_term_liabilities": 322701,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 80265,
"financing_cash_flow": -191268,
"investing_cash_flow": -225616,
"net_cash_flow": -326998,
"operating_cash_flow": 375719,
"quarter": 1
},
{
"change_in_working_capital": -13801,
"financing_cash_flow": 59570,
"investing_cash_flow": -239029,
"net_cash_flow": 223204,
"operating_cash_flow": 362885,
"quarter": 2
},
{
"change_in_working_capital": 61224,
"financing_cash_flow": 132046,
"investing_cash_flow": -292906,
"net_cash_flow": -204065,
"operating_cash_flow": 355103,
"quarter": 3
},
{
"change_in_working_capital": -35982,
"financing_cash_flow": -191066,
"investing_cash_flow": -133348,
"net_cash_flow": 208909,
"operating_cash_flow": 377013,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9038270323078758,
"current_ratio": 2.6410058833374914,
"debt_to_equity_ratio": 0.5375895655222225,
"profit_margin": 0.19681681816289873,
"quarter": 1,
"return_on_assets": 0.17788836066845157,
"return_on_equity": 0.23221155444344718
},
{
"asset_turnover_ratio": 0.878887699563041,
"current_ratio": 1.3945580881577802,
"debt_to_equity_ratio": 0.5490741053564122,
"profit_margin": 0.19529097684900423,
"quarter": 2,
"return_on_assets": 0.17163883738824043,
"return_on_equity": 0.22693109001430228
},
{
"asset_turnover_ratio": 0.85463717933361,
"current_ratio": 1.8998482729754669,
"debt_to_equity_ratio": 0.5650383219525102,
"profit_margin": 0.1871518868514926,
"quarter": 3,
"return_on_assets": 0.15994696068572256,
"return_on_equity": 0.21580566304945922
},
{
"asset_turnover_ratio": 0.8310555448052537,
"current_ratio": 1.947002702991073,
"debt_to_equity_ratio": 0.5786911953619194,
"profit_margin": 0.1829869410617902,
"quarter": 4,
"return_on_assets": 0.1520723119963529,
"return_on_equity": 0.20838554794443592
}
],
"income_statement": [
{
"depreciation": 68361,
"expenses": 1160587,
"income_tax": 93700,
"marketing_expense": 183762,
"net_income": 401058,
"net_profit": 307358,
"operational_expense": 591260,
"product_revenue": 385120,
"quarter": 1,
"rd_expense": 189511,
"revenue": 1561645,
"salaries_expense": 397681,
"service_revenue": 1176525
},
{
"depreciation": 60623,
"expenses": 1153204,
"income_tax": 92286,
"marketing_expense": 145961,
"net_income": 394548,
"net_profit": 302262,
"operational_expense": 619952,
"product_revenue": 371185,
"quarter": 2,
"rd_expense": 148926,
"revenue": 1547752,
"salaries_expense": 402035,
"service_revenue": 1176567
},
{
"depreciation": 68015,
"expenses": 1145869,
"income_tax": 101027,
"marketing_expense": 150974,
"net_income": 388115,
"net_profit": 287088,
"operational_expense": 624538,
"product_revenue": 607578,
"quarter": 3,
"rd_expense": 210469,
"revenue": 1533984,
"salaries_expense": 403003,
"service_revenue": 926406
},
{
"depreciation": 98811,
"expenses": 1138580,
"income_tax": 103556,
"marketing_expense": 190444,
"net_income": 381758,
"net_profit": 278202,
"operational_expense": 721633,
"product_revenue": 524338,
"quarter": 4,
"rd_expense": 168211,
"revenue": 1520338,
"salaries_expense": 468310,
"service_revenue": 996000
}
],
"market_conditions": {
"gdp_growth": [
0.00931910208278456,
0.018033484202434343,
0.017015340262148716,
0.017555400565496194
],
"inflation_rate": [
0.016318578596862317,
0.017261329964943756,
0.016456422428293184,
0.021745737619817407
],
"interest_rate": [
0.021727653063275003,
0.019574288353917977,
0.01950766424856297,
0.026432472150280235
],
"year": 2009
},
"random_event": null,
"year": 2009
},
{
"advertising_kpis": [
{
"average_project_size": 81164,
"billable_hours_per_employee": 103,
"client_concentration": 0.31,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.74,
"gross_billings": 4473956,
"net_revenue": 3523385,
"new_client_acquisition": 2,
"organic_growth": 0.08,
"quarter": 1,
"revenue_per_employee": 3830
},
{
"average_project_size": 53118,
"billable_hours_per_employee": 96,
"client_concentration": 0.32,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.78,
"gross_billings": 3949507,
"net_revenue": 3515758,
"new_client_acquisition": 5,
"organic_growth": 0.06,
"quarter": 2,
"revenue_per_employee": 3821
},
{
"average_project_size": 102830,
"billable_hours_per_employee": 137,
"client_concentration": 0.33,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.7,
"gross_billings": 4343074,
"net_revenue": 3508149,
"new_client_acquisition": 2,
"organic_growth": 0.1,
"quarter": 3,
"revenue_per_employee": 3813
},
{
"average_project_size": 54804,
"billable_hours_per_employee": 139,
"client_concentration": 0.29,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.66,
"gross_billings": 4346011,
"net_revenue": 3500556,
"new_client_acquisition": 3,
"organic_growth": 0,
"quarter": 4,
"revenue_per_employee": 3805
}
],
"balance_sheet": [
{
"assets": 4324258,
"current_assets": 1484642,
"current_liabilities": 1106140,
"equity": 2483124,
"fixed_assets": 2839616,
"liabilities": 2443371,
"long_term_liabilities": 1337231,
"quarter": 1
},
{
"assets": 4443253,
"current_assets": 1402039,
"current_liabilities": 1135206,
"equity": 2614823,
"fixed_assets": 3041214,
"liabilities": 2508505,
"long_term_liabilities": 1373299,
"quarter": 2
},
{
"assets": 4565524,
"current_assets": 1617571,
"current_liabilities": 1376000,
"equity": 2673192,
"fixed_assets": 2947953,
"liabilities": 2575375,
"long_term_liabilities": 1199375,
"quarter": 3
},
{
"assets": 4691159,
"current_assets": 1908932,
"current_liabilities": 1202696,
"equity": 2732883,
"fixed_assets": 2782227,
"liabilities": 2644028,
"long_term_liabilities": 1441332,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -40747,
"financing_cash_flow": 167884,
"investing_cash_flow": -229466,
"net_cash_flow": 612892,
"operating_cash_flow": 863194,
"quarter": 1
},
{
"change_in_working_capital": -20016,
"financing_cash_flow": 50347,
"investing_cash_flow": -291290,
"net_cash_flow": 482709,
"operating_cash_flow": 904533,
"quarter": 2
},
{
"change_in_working_capital": -6495,
"financing_cash_flow": 6866,
"investing_cash_flow": -388676,
"net_cash_flow": 719533,
"operating_cash_flow": 945909,
"quarter": 3
},
{
"change_in_working_capital": -48672,
"financing_cash_flow": 26380,
"investing_cash_flow": -114999,
"net_cash_flow": 766263,
"operating_cash_flow": 891868,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.814795278172579,
"current_ratio": 1.3421827255139493,
"debt_to_equity_ratio": 0.98399073103075,
"profit_margin": 0.17092568652020712,
"quarter": 1,
"return_on_assets": 0.1392694422950712,
"return_on_equity": 0.24253198793133166
},
{
"asset_turnover_ratio": 0.7912576663989199,
"current_ratio": 1.2350524926753381,
"debt_to_equity_ratio": 0.9593402689206879,
"profit_margin": 0.1934362376477562,
"quarter": 2,
"return_on_assets": 0.15305790599815045,
"return_on_equity": 0.26008452579773084
},
{
"asset_turnover_ratio": 0.7684000785013944,
"current_ratio": 1.1755603197674418,
"debt_to_equity_ratio": 0.9634081652197074,
"profit_margin": 0.1947018213878601,
"quarter": 3,
"return_on_assets": 0.14960889483879616,
"return_on_equity": 0.2555158776473968
},
{
"asset_turnover_ratio": 0.7462028040405366,
"current_ratio": 1.5872107332193672,
"debt_to_equity_ratio": 0.9674867164090084,
"profit_margin": 0.19589802305690868,
"quarter": 4,
"return_on_assets": 0.14617965411106296,
"return_on_equity": 0.25092621967350964
}
],
"income_statement": [
{
"depreciation": 260957,
"expenses": 2665416,
"income_tax": 255732,
"marketing_expense": 412052,
"net_income": 857969,
"net_profit": 602237,
"operational_expense": 1483152,
"product_revenue": 1236950,
"quarter": 1,
"rd_expense": 499170,
"revenue": 3523385,
"salaries_expense": 1018636,
"service_revenue": 2286435
},
{
"depreciation": 224458,
"expenses": 2648551,
"income_tax": 187132,
"marketing_expense": 357779,
"net_income": 867207,
"net_profit": 680075,
"operational_expense": 1439682,
"product_revenue": 948393,
"quarter": 2,
"rd_expense": 519947,
"revenue": 3515758,
"salaries_expense": 1116645,
"service_revenue": 2567365
},
{
"depreciation": 262866,
"expenses": 2631794,
"income_tax": 193312,
"marketing_expense": 317640,
"net_income": 876355,
"net_profit": 683043,
"operational_expense": 1319651,
"product_revenue": 781374,
"quarter": 3,
"rd_expense": 503230,
"revenue": 3508149,
"salaries_expense": 985257,
"service_revenue": 2726775
},
{
"depreciation": 206116,
"expenses": 2615142,
"income_tax": 199662,
"marketing_expense": 307885,
"net_income": 885414,
"net_profit": 685752,
"operational_expense": 1599962,
"product_revenue": 1319934,
"quarter": 4,
"rd_expense": 368113,
"revenue": 3500556,
"salaries_expense": 1297049,
"service_revenue": 2180622
}
],
"market_conditions": {
"gdp_growth": [
0.026187711047977312,
0.011556464616090549,
0.007302906787382022,
0.01604804758180524
],
"inflation_rate": [
0.013714272121450818,
0.019570452290506274,
0.020286016015870247,
0.01622665628943369
],
"interest_rate": [
0.02740508157230257,
0.029766896999204,
0.029054698309683887,
0.026856134484564677
],
"year": 2010
},
"random_event": null,
"year": 2010
},
{
"advertising_kpis": [
{
"average_project_size": 116173,
"billable_hours_per_employee": 91,
"client_concentration": 0.21,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.74,
"gross_billings": 1466356,
"net_revenue": 1277989,
"new_client_acquisition": 2,
"organic_growth": -0.02,
"quarter": 1,
"revenue_per_employee": 1389
},
{
"average_project_size": 98311,
"billable_hours_per_employee": 151,
"client_concentration": 0.38,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.65,
"gross_billings": 1527537,
"net_revenue": 1253526,
"new_client_acquisition": 1,
"organic_growth": 0.09,
"quarter": 2,
"revenue_per_employee": 1363
},
{
"average_project_size": 140243,
"billable_hours_per_employee": 121,
"client_concentration": 0.2,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.79,
"gross_billings": 1372487,
"net_revenue": 1229532,
"new_client_acquisition": 5,
"organic_growth": -0.01,
"quarter": 3,
"revenue_per_employee": 1336
},
{
"average_project_size": 78071,
"billable_hours_per_employee": 88,
"client_concentration": 0.14,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.71,
"gross_billings": 1444110,
"net_revenue": 1205998,
"new_client_acquisition": 1,
"organic_growth": 0.05,
"quarter": 4,
"revenue_per_employee": 1311
}
],
"balance_sheet": [
{
"assets": 1641288,
"current_assets": 715939,
"current_liabilities": 450607,
"equity": 1267832,
"fixed_assets": 925349,
"liabilities": 759552,
"long_term_liabilities": 308945,
"quarter": 1
},
{
"assets": 1676911,
"current_assets": 759065,
"current_liabilities": 382443,
"equity": 1269722,
"fixed_assets": 917846,
"liabilities": 778173,
"long_term_liabilities": 395730,
"quarter": 2
},
{
"assets": 1713308,
"current_assets": 829754,
"current_liabilities": 471155,
"equity": 1282970,
"fixed_assets": 883554,
"liabilities": 797250,
"long_term_liabilities": 326095,
"quarter": 3
},
{
"assets": 1750494,
"current_assets": 654566,
"current_liabilities": 348214,
"equity": 1311411,
"fixed_assets": 1095928,
"liabilities": 816795,
"long_term_liabilities": 468581,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 31442,
"financing_cash_flow": 160276,
"investing_cash_flow": -400715,
"net_cash_flow": -20905,
"operating_cash_flow": 454904,
"quarter": 1
},
{
"change_in_working_capital": 26251,
"financing_cash_flow": 117400,
"investing_cash_flow": -263335,
"net_cash_flow": 114087,
"operating_cash_flow": 422233,
"quarter": 2
},
{
"change_in_working_capital": -52196,
"financing_cash_flow": -75568,
"investing_cash_flow": -149675,
"net_cash_flow": 77735,
"operating_cash_flow": 410317,
"quarter": 3
},
{
"change_in_working_capital": -29834,
"financing_cash_flow": -80308,
"investing_cash_flow": -196109,
"net_cash_flow": 244158,
"operating_cash_flow": 439851,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7786500601966261,
"current_ratio": 1.588832397188681,
"debt_to_equity_ratio": 0.5990951482530809,
"profit_margin": 0.3021121465051734,
"quarter": 1,
"return_on_assets": 0.23523964106238515,
"return_on_equity": 0.3045324617141703
},
{
"asset_turnover_ratio": 0.7475208881091483,
"current_ratio": 1.984779431183209,
"debt_to_equity_ratio": 0.6128688012021529,
"profit_margin": 0.29595237753345366,
"quarter": 2,
"return_on_assets": 0.22123058409182123,
"return_on_equity": 0.2921773427569184
},
{
"asset_turnover_ratio": 0.7176362918984794,
"current_ratio": 1.7611062176990586,
"debt_to_equity_ratio": 0.621409697810549,
"profit_margin": 0.2984159826665756,
"quarter": 3,
"return_on_assets": 0.21415413924408222,
"return_on_equity": 0.2859864221299017
},
{
"asset_turnover_ratio": 0.6889472343235681,
"current_ratio": 1.8797808244355483,
"debt_to_equity_ratio": 0.6228367765711893,
"profit_margin": 0.3131945492446919,
"quarter": 4,
"return_on_assets": 0.21577451850734708,
"return_on_equity": 0.28801954535992147
}
],
"income_statement": [
{
"depreciation": 68808,
"expenses": 772579,
"income_tax": 119314,
"marketing_expense": 138518,
"net_income": 505410,
"net_profit": 386096,
"operational_expense": 511784,
"product_revenue": 449384,
"quarter": 1,
"rd_expense": 90519,
"revenue": 1277989,
"salaries_expense": 380088,
"service_revenue": 828605
},
{
"depreciation": 51249,
"expenses": 757324,
"income_tax": 125218,
"marketing_expense": 122976,
"net_income": 496202,
"net_profit": 370984,
"operational_expense": 517850,
"product_revenue": 391280,
"quarter": 2,
"rd_expense": 110265,
"revenue": 1253526,
"salaries_expense": 298383,
"service_revenue": 862246
},
{
"depreciation": 43405,
"expenses": 742372,
"income_tax": 120248,
"marketing_expense": 148116,
"net_income": 487160,
"net_profit": 366912,
"operational_expense": 425850,
"product_revenue": 294510,
"quarter": 3,
"rd_expense": 98800,
"revenue": 1229532,
"salaries_expense": 295024,
"service_revenue": 935022
},
{
"depreciation": 62139,
"expenses": 727714,
"income_tax": 100572,
"marketing_expense": 126555,
"net_income": 478284,
"net_profit": 377712,
"operational_expense": 458745,
"product_revenue": 432917,
"quarter": 4,
"rd_expense": 100547,
"revenue": 1205998,
"salaries_expense": 251468,
"service_revenue": 773081
}
],
"market_conditions": {
"gdp_growth": [
0.009954589153938395,
0.02426437631172588,
0.022961279419374356,
0.021681272359488177
],
"inflation_rate": [
0.019465089376750535,
0.01837285017390257,
0.011338032223170775,
0.019133943175161577
],
"interest_rate": [
0.02804621453700976,
0.0205900790446975,
0.027383128099877488,
0.029600624443563824
],
"year": 2011
},
"random_event": null,
"year": 2011
},
{
"advertising_kpis": [
{
"average_project_size": 197300,
"billable_hours_per_employee": 134,
"client_concentration": 0.17,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.63,
"gross_billings": 6271399,
"net_revenue": 4940960,
"new_client_acquisition": 1,
"organic_growth": 0.07,
"quarter": 1,
"revenue_per_employee": 5371
},
{
"average_project_size": 186259,
"billable_hours_per_employee": 87,
"client_concentration": 0.21,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.73,
"gross_billings": 5975901,
"net_revenue": 4811124,
"new_client_acquisition": 2,
"organic_growth": 0.11,
"quarter": 2,
"revenue_per_employee": 5229
},
{
"average_project_size": 139425,
"billable_hours_per_employee": 134,
"client_concentration": 0.23,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.76,
"gross_billings": 5977343,
"net_revenue": 4684701,
"new_client_acquisition": 3,
"organic_growth": 0.06,
"quarter": 3,
"revenue_per_employee": 5092
},
{
"average_project_size": 103594,
"billable_hours_per_employee": 122,
"client_concentration": 0.25,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.68,
"gross_billings": 5635438,
"net_revenue": 4561600,
"new_client_acquisition": 4,
"organic_growth": 0.09,
"quarter": 4,
"revenue_per_employee": 4958
}
],
"balance_sheet": [
{
"assets": 5092703,
"current_assets": 2514990,
"current_liabilities": 1241549,
"equity": 3803886,
"fixed_assets": 2577713,
"liabilities": 2681200,
"long_term_liabilities": 1439651,
"quarter": 1
},
{
"assets": 5247846,
"current_assets": 1835847,
"current_liabilities": 1205638,
"equity": 3794506,
"fixed_assets": 3411999,
"liabilities": 2748295,
"long_term_liabilities": 1542657,
"quarter": 2
},
{
"assets": 5407714,
"current_assets": 2107190,
"current_liabilities": 1280719,
"equity": 3886103,
"fixed_assets": 3300524,
"liabilities": 2817069,
"long_term_liabilities": 1536350,
"quarter": 3
},
{
"assets": 5572452,
"current_assets": 2156053,
"current_liabilities": 1543380,
"equity": 3890519,
"fixed_assets": 3416399,
"liabilities": 2887564,
"long_term_liabilities": 1344184,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 62563,
"financing_cash_flow": -88663,
"investing_cash_flow": -485142,
"net_cash_flow": 1031531,
"operating_cash_flow": 1664142,
"quarter": 1
},
{
"change_in_working_capital": 20083,
"financing_cash_flow": 54930,
"investing_cash_flow": -356538,
"net_cash_flow": 901197,
"operating_cash_flow": 1481313,
"quarter": 2
},
{
"change_in_working_capital": -41773,
"financing_cash_flow": 112361,
"investing_cash_flow": -345876,
"net_cash_flow": 1216485,
"operating_cash_flow": 1588042,
"quarter": 3
},
{
"change_in_working_capital": -54842,
"financing_cash_flow": -145198,
"investing_cash_flow": -332849,
"net_cash_flow": 1500798,
"operating_cash_flow": 1501115,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9702038387080495,
"current_ratio": 2.025687266471158,
"debt_to_equity_ratio": 0.7048581371786641,
"profit_margin": 0.2818041433243742,
"quarter": 1,
"return_on_assets": 0.27340746161714125,
"return_on_equity": 0.36604225258065043
},
{
"asset_turnover_ratio": 0.916780713458436,
"current_ratio": 1.5227182620322186,
"debt_to_equity_ratio": 0.7242826866000476,
"profit_margin": 0.26915851680397346,
"quarter": 2,
"return_on_assets": 0.24675933706896125,
"return_on_equity": 0.34127103765285915
},
{
"asset_turnover_ratio": 0.8662996970623816,
"current_ratio": 1.6453179815400567,
"debt_to_equity_ratio": 0.7249084751484971,
"profit_margin": 0.2765294946251639,
"quarter": 3,
"return_on_assets": 0.23955741742259298,
"return_on_equity": 0.333356578556976
},
{
"asset_turnover_ratio": 0.8185983477291505,
"current_ratio": 1.3969683422099548,
"debt_to_equity_ratio": 0.7422053458677365,
"profit_margin": 0.2643000263065591,
"quarter": 4,
"return_on_assets": 0.21635556483932028,
"return_on_equity": 0.3098895031742552
}
],
"income_statement": [
{
"depreciation": 271759,
"expenses": 3181869,
"income_tax": 366708,
"marketing_expense": 625363,
"net_income": 1759091,
"net_profit": 1392383,
"operational_expense": 2068315,
"product_revenue": 1621801,
"quarter": 1,
"rd_expense": 548556,
"revenue": 4940960,
"salaries_expense": 1334461,
"service_revenue": 3319159
},
{
"depreciation": 186358,
"expenses": 3115697,
"income_tax": 400472,
"marketing_expense": 364925,
"net_income": 1695427,
"net_profit": 1294955,
"operational_expense": 1927546,
"product_revenue": 1922929,
"quarter": 2,
"rd_expense": 418689,
"revenue": 4811124,
"salaries_expense": 1434206,
"service_revenue": 2888195
},
{
"depreciation": 292584,
"expenses": 3050902,
"income_tax": 338341,
"marketing_expense": 499637,
"net_income": 1633799,
"net_profit": 1295458,
"operational_expense": 1649919,
"product_revenue": 1145313,
"quarter": 3,
"rd_expense": 392545,
"revenue": 4684701,
"salaries_expense": 1476541,
"service_revenue": 3539388
},
{
"depreciation": 295484,
"expenses": 2987455,
"income_tax": 368514,
"marketing_expense": 455102,
"net_income": 1574145,
"net_profit": 1205631,
"operational_expense": 1780414,
"product_revenue": 1712657,
"quarter": 4,
"rd_expense": 305641,
"revenue": 4561600,
"salaries_expense": 1361429,
"service_revenue": 2848943
}
],
"market_conditions": {
"gdp_growth": [
0.02969938469749135,
0.014819699870726096,
0.016597017086087202,
0.019710589296279543
],
"inflation_rate": [
0.014850525997919781,
0.021915358965080026,
0.01716089447157001,
0.013201343461217766
],
"interest_rate": [
0.022831745209763943,
0.02382045646277466,
0.02882759691831274,
0.025088924634221535
],
"year": 2012
},
"random_event": {
"description": "Smith LLC Economic Slowdown Impact in 2012",
"impact": 0.07,
"type": "Economic Slowdown Impact"
},
"year": 2012
},
{
"advertising_kpis": [
{
"average_project_size": 108102,
"billable_hours_per_employee": 150,
"client_concentration": 0.19,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.78,
"gross_billings": 3608117,
"net_revenue": 3261174,
"new_client_acquisition": 5,
"organic_growth": 0.06,
"quarter": 1,
"revenue_per_employee": 3545
},
{
"average_project_size": 59423,
"billable_hours_per_employee": 106,
"client_concentration": 0.28,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.63,
"gross_billings": 4195961,
"net_revenue": 3248919,
"new_client_acquisition": 4,
"organic_growth": 0.09,
"quarter": 2,
"revenue_per_employee": 3531
},
{
"average_project_size": 128535,
"billable_hours_per_employee": 113,
"client_concentration": 0.18,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.76,
"gross_billings": 3982187,
"net_revenue": 3236710,
"new_client_acquisition": 2,
"organic_growth": -0.04,
"quarter": 3,
"revenue_per_employee": 3518
},
{
"average_project_size": 149631,
"billable_hours_per_employee": 84,
"client_concentration": 0.39,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.67,
"gross_billings": 4037057,
"net_revenue": 3224547,
"new_client_acquisition": 3,
"organic_growth": -0.05,
"quarter": 4,
"revenue_per_employee": 3505
}
],
"balance_sheet": [
{
"assets": 4403998,
"current_assets": 1808078,
"current_liabilities": 1079527,
"equity": 2573387,
"fixed_assets": 2595920,
"liabilities": 2635640,
"long_term_liabilities": 1556113,
"quarter": 1
},
{
"assets": 4460430,
"current_assets": 1573289,
"current_liabilities": 1415378,
"equity": 2633177,
"fixed_assets": 2887141,
"liabilities": 2707719,
"long_term_liabilities": 1292341,
"quarter": 2
},
{
"assets": 4517585,
"current_assets": 1897220,
"current_liabilities": 1138291,
"equity": 2631218,
"fixed_assets": 2620365,
"liabilities": 2781768,
"long_term_liabilities": 1643477,
"quarter": 3
},
{
"assets": 4575472,
"current_assets": 1970325,
"current_liabilities": 1381677,
"equity": 2528516,
"fixed_assets": 2605147,
"liabilities": 2857843,
"long_term_liabilities": 1476166,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -79262,
"financing_cash_flow": -25819,
"investing_cash_flow": -252909,
"net_cash_flow": 730273,
"operating_cash_flow": 934804,
"quarter": 1
},
{
"change_in_working_capital": 39886,
"financing_cash_flow": -195315,
"investing_cash_flow": -318718,
"net_cash_flow": 797464,
"operating_cash_flow": 1033233,
"quarter": 2
},
{
"change_in_working_capital": -52899,
"financing_cash_flow": 129487,
"investing_cash_flow": -471507,
"net_cash_flow": 492796,
"operating_cash_flow": 1002924,
"quarter": 3
},
{
"change_in_working_capital": 73266,
"financing_cash_flow": 34361,
"investing_cash_flow": -395291,
"net_cash_flow": 797068,
"operating_cash_flow": 983926,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7405030610822257,
"current_ratio": 1.6748798316299638,
"debt_to_equity_ratio": 1.024191075807875,
"profit_margin": 0.24685251384930704,
"quarter": 1,
"return_on_assets": 0.1827950421412544,
"return_on_equity": 0.31282857961122834
},
{
"asset_turnover_ratio": 0.7283869492403199,
"current_ratio": 1.1115680758073108,
"debt_to_equity_ratio": 1.0283087692168054,
"profit_margin": 0.2710027550702249,
"quarter": 2,
"return_on_assets": 0.19739487000132275,
"return_on_equity": 0.33437402802773986
},
{
"asset_turnover_ratio": 0.7164690869125871,
"current_ratio": 1.666726698181748,
"debt_to_equity_ratio": 1.057216847862853,
"profit_margin": 0.2766392416991328,
"quarter": 3,
"return_on_assets": 0.19820346490436816,
"return_on_equity": 0.3402990554184412
},
{
"asset_turnover_ratio": 0.7047463081404498,
"current_ratio": 1.4260387919897342,
"debt_to_equity_ratio": 1.1302451714760753,
"profit_margin": 0.2514731526629942,
"quarter": 4,
"return_on_assets": 0.1772247759356849,
"return_on_equity": 0.320696803975138
}
],
"income_statement": [
{
"depreciation": 129775,
"expenses": 2117021,
"income_tax": 339124,
"marketing_expense": 336849,
"net_income": 1144153,
"net_profit": 805029,
"operational_expense": 1360469,
"product_revenue": 1071374,
"quarter": 1,
"rd_expense": 311680,
"revenue": 3261174,
"salaries_expense": 999153,
"service_revenue": 2189800
},
{
"depreciation": 152767,
"expenses": 2110921,
"income_tax": 257532,
"marketing_expense": 363533,
"net_income": 1137998,
"net_profit": 880466,
"operational_expense": 1370186,
"product_revenue": 768427,
"quarter": 2,
"rd_expense": 296221,
"revenue": 3248919,
"salaries_expense": 870845,
"service_revenue": 2480492
},
{
"depreciation": 107523,
"expenses": 2104839,
"income_tax": 236470,
"marketing_expense": 214876,
"net_income": 1131871,
"net_profit": 895401,
"operational_expense": 1139989,
"product_revenue": 1294431,
"quarter": 3,
"rd_expense": 274353,
"revenue": 3236710,
"salaries_expense": 1001770,
"service_revenue": 1942279
},
{
"depreciation": 173039,
"expenses": 2098775,
"income_tax": 314885,
"marketing_expense": 283172,
"net_income": 1125772,
"net_profit": 810887,
"operational_expense": 1369390,
"product_revenue": 931100,
"quarter": 4,
"rd_expense": 350985,
"revenue": 3224547,
"salaries_expense": 810663,
"service_revenue": 2293447
}
],
"market_conditions": {
"gdp_growth": [
0.018687000956212778,
0.03408118285983187,
0.024226151192788255,
0.022423267051959073
],
"inflation_rate": [
0.006000739984940421,
0.006873891636028961,
0.012231613576736303,
0.01171943221842732
],
"interest_rate": [
0.04065775704673559,
0.04247278029259531,
0.036347693494439316,
0.03545265325564872
],
"year": 2013
},
"random_event": null,
"year": 2013
},
{
"advertising_kpis": [
{
"average_project_size": 188108,
"billable_hours_per_employee": 138,
"client_concentration": 0.12,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.76,
"gross_billings": 2392121,
"net_revenue": 1938566,
"new_client_acquisition": 3,
"organic_growth": 0.04,
"quarter": 1,
"revenue_per_employee": 2107
},
{
"average_project_size": 107653,
"billable_hours_per_employee": 102,
"client_concentration": 0.24,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.67,
"gross_billings": 2428187,
"net_revenue": 1909074,
"new_client_acquisition": 4,
"organic_growth": -0.02,
"quarter": 2,
"revenue_per_employee": 2075
},
{
"average_project_size": 102461,
"billable_hours_per_employee": 135,
"client_concentration": 0.31,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.79,
"gross_billings": 2350075,
"net_revenue": 1880032,
"new_client_acquisition": 2,
"organic_growth": -0.04,
"quarter": 3,
"revenue_per_employee": 2044
},
{
"average_project_size": 61225,
"billable_hours_per_employee": 159,
"client_concentration": 0.35,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.75,
"gross_billings": 2195476,
"net_revenue": 1851432,
"new_client_acquisition": 5,
"organic_growth": 0.13,
"quarter": 4,
"revenue_per_employee": 2012
}
],
"balance_sheet": [
{
"assets": 2768329,
"current_assets": 839901,
"current_liabilities": 590382,
"equity": 1886589,
"fixed_assets": 1928428,
"liabilities": 1424093,
"long_term_liabilities": 833711,
"quarter": 1
},
{
"assets": 2818260,
"current_assets": 867342,
"current_liabilities": 661502,
"equity": 1895493,
"fixed_assets": 1950918,
"liabilities": 1444439,
"long_term_liabilities": 782937,
"quarter": 2
},
{
"assets": 2869092,
"current_assets": 1124033,
"current_liabilities": 591989,
"equity": 1927452,
"fixed_assets": 1745059,
"liabilities": 1465076,
"long_term_liabilities": 873087,
"quarter": 3
},
{
"assets": 2920841,
"current_assets": 1139366,
"current_liabilities": 603508,
"equity": 1945998,
"fixed_assets": 1781475,
"liabilities": 1486007,
"long_term_liabilities": 882499,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -12505,
"financing_cash_flow": -82771,
"investing_cash_flow": -169653,
"net_cash_flow": 486246,
"operating_cash_flow": 639018,
"quarter": 1
},
{
"change_in_working_capital": -86320,
"financing_cash_flow": 65225,
"investing_cash_flow": -147229,
"net_cash_flow": 396470,
"operating_cash_flow": 594437,
"quarter": 2
},
{
"change_in_working_capital": 41007,
"financing_cash_flow": 27158,
"investing_cash_flow": -221317,
"net_cash_flow": 697401,
"operating_cash_flow": 634663,
"quarter": 3
},
{
"change_in_working_capital": -20495,
"financing_cash_flow": -159466,
"investing_cash_flow": -278065,
"net_cash_flow": 436158,
"operating_cash_flow": 593894,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7002657559849281,
"current_ratio": 1.4226399178836753,
"debt_to_equity_ratio": 0.7548506855494228,
"profit_margin": 0.279770201272487,
"quarter": 1,
"return_on_assets": 0.1959134914961336,
"return_on_equity": 0.28747808876231123
},
{
"asset_turnover_ratio": 0.6773945626024568,
"current_ratio": 1.3111706389398672,
"debt_to_equity_ratio": 0.7620386886155739,
"profit_margin": 0.2732591822003757,
"quarter": 2,
"return_on_assets": 0.18510428420372854,
"return_on_equity": 0.27521705434944893
},
{
"asset_turnover_ratio": 0.6552707267665171,
"current_ratio": 1.898739672527699,
"debt_to_equity_ratio": 0.7601102388023152,
"profit_margin": 0.2784186652142091,
"quarter": 3,
"return_on_assets": 0.1824396011002784,
"return_on_equity": 0.271568889912693
},
{
"asset_turnover_ratio": 0.6338694916977679,
"current_ratio": 1.8879053798789742,
"debt_to_equity_ratio": 0.763622059221027,
"profit_margin": 0.2760911553867493,
"quarter": 4,
"return_on_assets": 0.1750057603272482,
"return_on_equity": 0.262674473457835
}
],
"income_statement": [
{
"depreciation": 96665,
"expenses": 1209890,
"income_tax": 186323,
"marketing_expense": 180920,
"net_income": 728676,
"net_profit": 542353,
"operational_expense": 811881,
"product_revenue": 594633,
"quarter": 1,
"rd_expense": 149623,
"revenue": 1938566,
"salaries_expense": 390466,
"service_revenue": 1343933
},
{
"depreciation": 72765,
"expenses": 1181441,
"income_tax": 205961,
"marketing_expense": 122360,
"net_income": 727633,
"net_profit": 521672,
"operational_expense": 803049,
"product_revenue": 502955,
"quarter": 2,
"rd_expense": 189613,
"revenue": 1909074,
"salaries_expense": 356535,
"service_revenue": 1406119
},
{
"depreciation": 111227,
"expenses": 1153661,
"income_tax": 202935,
"marketing_expense": 181323,
"net_income": 726371,
"net_profit": 523436,
"operational_expense": 592821,
"product_revenue": 456021,
"quarter": 3,
"rd_expense": 131698,
"revenue": 1880032,
"salaries_expense": 514039,
"service_revenue": 1424011
},
{
"depreciation": 82730,
"expenses": 1126534,
"income_tax": 213734,
"marketing_expense": 199227,
"net_income": 724898,
"net_profit": 511164,
"operational_expense": 677633,
"product_revenue": 498332,
"quarter": 4,
"rd_expense": 204411,
"revenue": 1851432,
"salaries_expense": 505335,
"service_revenue": 1353100
}
],
"market_conditions": {
"gdp_growth": [
0.02922064424922219,
0.019862642373939976,
0.023900989893444767,
0.02567241269806059
],
"inflation_rate": [
0.010194123604126248,
0.006719157908730126,
0.007590176273823928,
0.005607579371487563
],
"interest_rate": [
0.023330064953849382,
0.020430967129172053,
0.02070627723742977,
0.0270343715188504
],
"year": 2014
},
"random_event": null,
"year": 2014
},
{
"advertising_kpis": [
{
"average_project_size": 186883,
"billable_hours_per_employee": 86,
"client_concentration": 0.32,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.65,
"gross_billings": 2842135,
"net_revenue": 2465998,
"new_client_acquisition": 5,
"organic_growth": 0.11,
"quarter": 1,
"revenue_per_employee": 2680
},
{
"average_project_size": 161869,
"billable_hours_per_employee": 137,
"client_concentration": 0.36,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.74,
"gross_billings": 2752554,
"net_revenue": 2437151,
"new_client_acquisition": 2,
"organic_growth": 0.14,
"quarter": 2,
"revenue_per_employee": 2649
},
{
"average_project_size": 145657,
"billable_hours_per_employee": 153,
"client_concentration": 0.16,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.72,
"gross_billings": 2896283,
"net_revenue": 2408642,
"new_client_acquisition": 5,
"organic_growth": 0.06,
"quarter": 3,
"revenue_per_employee": 2618
},
{
"average_project_size": 129225,
"billable_hours_per_employee": 94,
"client_concentration": 0.34,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.78,
"gross_billings": 2762089,
"net_revenue": 2380467,
"new_client_acquisition": 3,
"organic_growth": 0.08,
"quarter": 4,
"revenue_per_employee": 2587
}
],
"balance_sheet": [
{
"assets": 2633914,
"current_assets": 871767,
"current_liabilities": 691276,
"equity": 2038181,
"fixed_assets": 1762147,
"liabilities": 1161143,
"long_term_liabilities": 469867,
"quarter": 1
},
{
"assets": 2719535,
"current_assets": 1242239,
"current_liabilities": 643600,
"equity": 2062766,
"fixed_assets": 1477296,
"liabilities": 1185680,
"long_term_liabilities": 542080,
"quarter": 2
},
{
"assets": 2807940,
"current_assets": 1248669,
"current_liabilities": 718367,
"equity": 2116417,
"fixed_assets": 1559271,
"liabilities": 1210736,
"long_term_liabilities": 492369,
"quarter": 3
},
{
"assets": 2899219,
"current_assets": 1052910,
"current_liabilities": 540260,
"equity": 2228424,
"fixed_assets": 1846309,
"liabilities": 1236321,
"long_term_liabilities": 696061,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 61501,
"financing_cash_flow": -170918,
"investing_cash_flow": -246829,
"net_cash_flow": 7165,
"operating_cash_flow": 681505,
"quarter": 1
},
{
"change_in_working_capital": -52063,
"financing_cash_flow": 160304,
"investing_cash_flow": -105858,
"net_cash_flow": 503079,
"operating_cash_flow": 666630,
"quarter": 2
},
{
"change_in_working_capital": -88433,
"financing_cash_flow": -117842,
"investing_cash_flow": -287581,
"net_cash_flow": 403298,
"operating_cash_flow": 651657,
"quarter": 3
},
{
"change_in_working_capital": 50084,
"financing_cash_flow": -147187,
"investing_cash_flow": -308783,
"net_cash_flow": 712856,
"operating_cash_flow": 693391,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9362484879916353,
"current_ratio": 1.261098316736007,
"debt_to_equity_ratio": 0.5696957237850809,
"profit_margin": 0.2292824243977489,
"quarter": 1,
"return_on_assets": 0.21466532316544884,
"return_on_equity": 0.27740912117226096
},
{
"asset_turnover_ratio": 0.8961646016690353,
"current_ratio": 1.9301413921690491,
"debt_to_equity_ratio": 0.5748010196018356,
"profit_margin": 0.2170202010462216,
"quarter": 2,
"return_on_assets": 0.19448582202472114,
"return_on_equity": 0.25640862802663994
},
{
"asset_turnover_ratio": 0.8577968190203494,
"current_ratio": 1.738204845155749,
"debt_to_equity_ratio": 0.5720687369266075,
"profit_margin": 0.2155625452018191,
"quarter": 3,
"return_on_assets": 0.18490886557405073,
"return_on_equity": 0.24532641724197074
},
{
"asset_turnover_ratio": 0.8210718127882026,
"current_ratio": 1.9488949764927999,
"debt_to_equity_ratio": 0.5547961249744214,
"profit_margin": 0.237569350887872,
"quarter": 4,
"return_on_assets": 0.19506149759642166,
"return_on_equity": 0.2537784550875417
}
],
"income_statement": [
{
"depreciation": 116095,
"expenses": 1714504,
"income_tax": 186084,
"marketing_expense": 212771,
"net_income": 751494,
"net_profit": 565410,
"operational_expense": 1162759,
"product_revenue": 833339,
"quarter": 1,
"rd_expense": 228556,
"revenue": 2465998,
"salaries_expense": 540551,
"service_revenue": 1632659
},
{
"depreciation": 137719,
"expenses": 1690951,
"income_tax": 217289,
"marketing_expense": 283978,
"net_income": 746200,
"net_profit": 528911,
"operational_expense": 926798,
"product_revenue": 742983,
"quarter": 2,
"rd_expense": 304261,
"revenue": 2437151,
"salaries_expense": 632760,
"service_revenue": 1694168
},
{
"depreciation": 132444,
"expenses": 1667721,
"income_tax": 221708,
"marketing_expense": 183978,
"net_income": 740921,
"net_profit": 519213,
"operational_expense": 1027000,
"product_revenue": 710227,
"quarter": 3,
"rd_expense": 210331,
"revenue": 2408642,
"salaries_expense": 769614,
"service_revenue": 1698415
},
{
"depreciation": 127865,
"expenses": 1644811,
"income_tax": 170130,
"marketing_expense": 188395,
"net_income": 735656,
"net_profit": 565526,
"operational_expense": 1124693,
"product_revenue": 679855,
"quarter": 4,
"rd_expense": 166446,
"revenue": 2380467,
"salaries_expense": 597026,
"service_revenue": 1700612
}
],
"market_conditions": {
"gdp_growth": [
0.02345030008323023,
0.013375019212963829,
0.009505094779066744,
0.024881142045237246
],
"inflation_rate": [
0.013563424243604781,
0.01391501071463561,
0.012207169983071125,
0.012944920239824877
],
"interest_rate": [
0.03680116782774029,
0.037540814320979284,
0.04066789945629793,
0.03775323794115639
],
"year": 2015
},
"random_event": null,
"year": 2015
},
{
"advertising_kpis": [
{
"average_project_size": 72801,
"billable_hours_per_employee": 130,
"client_concentration": 0.14,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.68,
"gross_billings": 5194522,
"net_revenue": 4650873,
"new_client_acquisition": 1,
"organic_growth": 0.06,
"quarter": 1,
"revenue_per_employee": 5055
},
{
"average_project_size": 134010,
"billable_hours_per_employee": 109,
"client_concentration": 0.22,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.78,
"gross_billings": 5994288,
"net_revenue": 4676520,
"new_client_acquisition": 1,
"organic_growth": -0.03,
"quarter": 2,
"revenue_per_employee": 5083
},
{
"average_project_size": 163246,
"billable_hours_per_employee": 100,
"client_concentration": 0.13,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.73,
"gross_billings": 6058031,
"net_revenue": 4702309,
"new_client_acquisition": 4,
"organic_growth": 0.03,
"quarter": 3,
"revenue_per_employee": 5111
},
{
"average_project_size": 193290,
"billable_hours_per_employee": 89,
"client_concentration": 0.36,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.68,
"gross_billings": 5240274,
"net_revenue": 4728241,
"new_client_acquisition": 1,
"organic_growth": 0.07,
"quarter": 4,
"revenue_per_employee": 5139
}
],
"balance_sheet": [
{
"assets": 6392668,
"current_assets": 2140192,
"current_liabilities": 1588589,
"equity": 5012224,
"fixed_assets": 4252476,
"liabilities": 2709813,
"long_term_liabilities": 1121224,
"quarter": 1
},
{
"assets": 6593958,
"current_assets": 2305201,
"current_liabilities": 1497702,
"equity": 5131578,
"fixed_assets": 4288757,
"liabilities": 2770777,
"long_term_liabilities": 1273075,
"quarter": 2
},
{
"assets": 6801585,
"current_assets": 2233772,
"current_liabilities": 1430258,
"equity": 5372549,
"fixed_assets": 4567813,
"liabilities": 2833111,
"long_term_liabilities": 1402853,
"quarter": 3
},
{
"assets": 7015750,
"current_assets": 2981171,
"current_liabilities": 1515927,
"equity": 5488146,
"fixed_assets": 4034579,
"liabilities": 2896848,
"long_term_liabilities": 1380921,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -63092,
"financing_cash_flow": 178718,
"investing_cash_flow": -233670,
"net_cash_flow": 1269604,
"operating_cash_flow": 1507659,
"quarter": 1
},
{
"change_in_working_capital": -10654,
"financing_cash_flow": -167306,
"investing_cash_flow": -232418,
"net_cash_flow": 1378569,
"operating_cash_flow": 1462098,
"quarter": 2
},
{
"change_in_working_capital": -82365,
"financing_cash_flow": 154337,
"investing_cash_flow": -202228,
"net_cash_flow": 1575312,
"operating_cash_flow": 1653877,
"quarter": 3
},
{
"change_in_working_capital": -65327,
"financing_cash_flow": 7094,
"investing_cash_flow": -455436,
"net_cash_flow": 1336877,
"operating_cash_flow": 1614542,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7275323855391833,
"current_ratio": 1.3472282635722646,
"debt_to_equity_ratio": 0.54064084127126,
"profit_margin": 0.2858321437717177,
"quarter": 1,
"return_on_assets": 0.2079521414220166,
"return_on_equity": 0.2652253769983145
},
{
"asset_turnover_ratio": 0.7092128885261325,
"current_ratio": 1.5391586577303096,
"debt_to_equity_ratio": 0.5399463868618971,
"profit_margin": 0.2797800501227408,
"quarter": 2,
"return_on_assets": 0.1984236174995352,
"return_on_equity": 0.2549697188662045
},
{
"asset_turnover_ratio": 0.691354882722189,
"current_ratio": 1.5617965430013325,
"debt_to_equity_ratio": 0.527330881486609,
"profit_margin": 0.2985926701116409,
"quarter": 3,
"return_on_assets": 0.20643350042673878,
"return_on_equity": 0.26134242796110374
},
{
"asset_turnover_ratio": 0.6739466201047642,
"current_ratio": 1.9665663320199456,
"debt_to_equity_ratio": 0.5278372696353195,
"profit_margin": 0.2895884537188354,
"quarter": 4,
"return_on_assets": 0.19516715960517408,
"return_on_equity": 0.24949117607293975
}
],
"income_statement": [
{
"depreciation": 178290,
"expenses": 2858215,
"income_tax": 463289,
"marketing_expense": 311042,
"net_income": 1792658,
"net_profit": 1329369,
"operational_expense": 1599549,
"product_revenue": 1351137,
"quarter": 1,
"rd_expense": 328850,
"revenue": 4650873,
"salaries_expense": 1272756,
"service_revenue": 3299736
},
{
"depreciation": 153701,
"expenses": 2889710,
"income_tax": 478413,
"marketing_expense": 467759,
"net_income": 1786810,
"net_profit": 1308397,
"operational_expense": 2009157,
"product_revenue": 1146471,
"quarter": 2,
"rd_expense": 384003,
"revenue": 4676520,
"salaries_expense": 1188586,
"service_revenue": 3530049
},
{
"depreciation": 249802,
"expenses": 2921552,
"income_tax": 376682,
"marketing_expense": 381303,
"net_income": 1780757,
"net_profit": 1404075,
"operational_expense": 1704427,
"product_revenue": 1429885,
"quarter": 3,
"rd_expense": 319037,
"revenue": 4702309,
"salaries_expense": 1025229,
"service_revenue": 3272424
},
{
"depreciation": 245298,
"expenses": 2953745,
"income_tax": 405252,
"marketing_expense": 436367,
"net_income": 1774496,
"net_profit": 1369244,
"operational_expense": 2010343,
"product_revenue": 946727,
"quarter": 4,
"rd_expense": 569021,
"revenue": 4728241,
"salaries_expense": 1379152,
"service_revenue": 3781514
}
],
"market_conditions": {
"gdp_growth": [
0.01534653956350679,
0.009612060877656217,
0.02288502340918066,
0.0054516773760884246
],
"inflation_rate": [
0.008741918751628018,
0.01503738220953416,
0.0073603078667905265,
0.012450760418905568
],
"interest_rate": [
0.03848343150392325,
0.03475382534916115,
0.04098363381347241,
0.03778705053102558
],
"year": 2016
},
"random_event": null,
"year": 2016
}
] |
{
"advertising_type": "Traditional Advertising",
"financial_health": "Good",
"founding_year": 2010,
"industry": "Advertising",
"location": "New Samanthaside",
"name": "Reyes-Li",
"num_employees": 299,
"region": "Latin America",
"revenue_size": "Medium",
"website": "www.reyes-li.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 142847,
"billable_hours_per_employee": 91,
"client_concentration": 0.24,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.66,
"gross_billings": 22643742,
"net_revenue": 18636267,
"new_client_acquisition": 4,
"organic_growth": 0.07,
"quarter": 1,
"revenue_per_employee": 62329
},
{
"average_project_size": 185776,
"billable_hours_per_employee": 131,
"client_concentration": 0.25,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.72,
"gross_billings": 24199377,
"net_revenue": 19498483,
"new_client_acquisition": 3,
"organic_growth": -0.02,
"quarter": 2,
"revenue_per_employee": 65212
},
{
"average_project_size": 112384,
"billable_hours_per_employee": 158,
"client_concentration": 0.22,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.74,
"gross_billings": 23071342,
"net_revenue": 20400591,
"new_client_acquisition": 2,
"organic_growth": 0.13,
"quarter": 3,
"revenue_per_employee": 68229
},
{
"average_project_size": 121243,
"billable_hours_per_employee": 84,
"client_concentration": 0.18,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.69,
"gross_billings": 24804904,
"net_revenue": 21344436,
"new_client_acquisition": 2,
"organic_growth": 0.05,
"quarter": 4,
"revenue_per_employee": 71386
}
],
"balance_sheet": [
{
"assets": 23033729,
"current_assets": 9437754,
"current_liabilities": 6797893,
"equity": 14522332,
"fixed_assets": 13595975,
"liabilities": 12509601,
"long_term_liabilities": 5711708,
"quarter": 1
},
{
"assets": 23579365,
"current_assets": 8557744,
"current_liabilities": 5349984,
"equity": 15279798,
"fixed_assets": 15021621,
"liabilities": 12750572,
"long_term_liabilities": 7400588,
"quarter": 2
},
{
"assets": 24137927,
"current_assets": 9267191,
"current_liabilities": 5999457,
"equity": 15320017,
"fixed_assets": 14870736,
"liabilities": 12996185,
"long_term_liabilities": 6996728,
"quarter": 3
},
{
"assets": 24709720,
"current_assets": 12069337,
"current_liabilities": 7662047,
"equity": 16019396,
"fixed_assets": 12640383,
"liabilities": 13246530,
"long_term_liabilities": 5584483,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -50767,
"financing_cash_flow": -90171,
"investing_cash_flow": -422024,
"net_cash_flow": 4686772,
"operating_cash_flow": 5138682,
"quarter": 1
},
{
"change_in_working_capital": 28373,
"financing_cash_flow": 105294,
"investing_cash_flow": -321910,
"net_cash_flow": 5273294,
"operating_cash_flow": 5218802,
"quarter": 2
},
{
"change_in_working_capital": -29244,
"financing_cash_flow": -150775,
"investing_cash_flow": -283680,
"net_cash_flow": 4732490,
"operating_cash_flow": 4957630,
"quarter": 3
},
{
"change_in_working_capital": 69831,
"financing_cash_flow": 100068,
"investing_cash_flow": -405061,
"net_cash_flow": 5604265,
"operating_cash_flow": 5622383,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8090859712728234,
"current_ratio": 1.3883351797387808,
"debt_to_equity_ratio": 0.8614044218242635,
"profit_margin": 0.21453888807238058,
"quarter": 1,
"return_on_assets": 0.1735804046318336,
"return_on_equity": 0.27531418507716254
},
{
"asset_turnover_ratio": 0.8269299448903734,
"current_ratio": 1.5995831015569393,
"debt_to_equity_ratio": 0.8344725499643385,
"profit_margin": 0.22827442524631275,
"quarter": 2,
"return_on_assets": 0.18876695788881506,
"return_on_equity": 0.2912999896988167
},
{
"asset_turnover_ratio": 0.8451674826922793,
"current_ratio": 1.5446716261154967,
"debt_to_equity_ratio": 0.8483140064400712,
"profit_margin": 0.20481146845206594,
"quarter": 3,
"return_on_assets": 0.17309999321814173,
"return_on_equity": 0.2727330524502682
},
{
"asset_turnover_ratio": 0.8638072790788403,
"current_ratio": 1.5752105148924302,
"debt_to_equity_ratio": 0.8269057085548044,
"profit_margin": 0.21346106310796875,
"quarter": 4,
"return_on_assets": 0.18438922011257108,
"return_on_equity": 0.284418089171402
}
],
"income_statement": [
{
"depreciation": 1140478,
"expenses": 13133798,
"income_tax": 1504265,
"marketing_expense": 2148574,
"net_income": 5502469,
"net_profit": 3998204,
"operational_expense": 7416051,
"product_revenue": 4942526,
"quarter": 1,
"rd_expense": 2395245,
"revenue": 18636267,
"salaries_expense": 4750359,
"service_revenue": 13693741
},
{
"depreciation": 767797,
"expenses": 13780156,
"income_tax": 1267322,
"marketing_expense": 1516074,
"net_income": 5718327,
"net_profit": 4451005,
"operational_expense": 6940431,
"product_revenue": 6263785,
"quarter": 2,
"rd_expense": 1591975,
"revenue": 19498483,
"salaries_expense": 6189393,
"service_revenue": 13234698
},
{
"depreciation": 779355,
"expenses": 14458324,
"income_tax": 1763992,
"marketing_expense": 1598511,
"net_income": 5942267,
"net_profit": 4178275,
"operational_expense": 8679362,
"product_revenue": 5539791,
"quarter": 3,
"rd_expense": 2469335,
"revenue": 20400591,
"salaries_expense": 5037483,
"service_revenue": 14860800
},
{
"depreciation": 1066177,
"expenses": 15169867,
"income_tax": 1618363,
"marketing_expense": 2079633,
"net_income": 6174569,
"net_profit": 4556206,
"operational_expense": 10382228,
"product_revenue": 5550239,
"quarter": 4,
"rd_expense": 1642755,
"revenue": 21344436,
"salaries_expense": 5277748,
"service_revenue": 15794197
}
],
"market_conditions": {
"gdp_growth": [
0.01543363786611977,
0.018037888198937247,
0.022983609410053396,
0.013668008832135679
],
"inflation_rate": [
0.01609772989693552,
0.017089111184197606,
0.015180593236534291,
0.014123398635774033
],
"interest_rate": [
0.027165583656378736,
0.03153864354818761,
0.028285884620729153,
0.03291941658913156
],
"year": 2010
},
"random_event": null,
"year": 2010
},
{
"advertising_kpis": [
{
"average_project_size": 153739,
"billable_hours_per_employee": 153,
"client_concentration": 0.12,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.64,
"gross_billings": 6843436,
"net_revenue": 5970936,
"new_client_acquisition": 3,
"organic_growth": 0.13,
"quarter": 1,
"revenue_per_employee": 19970
},
{
"average_project_size": 70421,
"billable_hours_per_employee": 88,
"client_concentration": 0.28,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.64,
"gross_billings": 7672578,
"net_revenue": 6085052,
"new_client_acquisition": 2,
"organic_growth": 0.1,
"quarter": 2,
"revenue_per_employee": 20351
},
{
"average_project_size": 163755,
"billable_hours_per_employee": 97,
"client_concentration": 0.39,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.61,
"gross_billings": 7691887,
"net_revenue": 6201349,
"new_client_acquisition": 1,
"organic_growth": 0.05,
"quarter": 3,
"revenue_per_employee": 20740
},
{
"average_project_size": 89268,
"billable_hours_per_employee": 146,
"client_concentration": 0.3,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.69,
"gross_billings": 7037228,
"net_revenue": 6319869,
"new_client_acquisition": 4,
"organic_growth": -0.05,
"quarter": 4,
"revenue_per_employee": 21137
}
],
"balance_sheet": [
{
"assets": 6172795,
"current_assets": 2623075,
"current_liabilities": 1332337,
"equity": 4782439,
"fixed_assets": 3549720,
"liabilities": 2756796,
"long_term_liabilities": 1424459,
"quarter": 1
},
{
"assets": 6340094,
"current_assets": 3001841,
"current_liabilities": 1611966,
"equity": 4902644,
"fixed_assets": 3338253,
"liabilities": 2792619,
"long_term_liabilities": 1180653,
"quarter": 2
},
{
"assets": 6511927,
"current_assets": 2636046,
"current_liabilities": 1462433,
"equity": 5009517,
"fixed_assets": 3875881,
"liabilities": 2828907,
"long_term_liabilities": 1366474,
"quarter": 3
},
{
"assets": 6688418,
"current_assets": 2928847,
"current_liabilities": 1574382,
"equity": 5084293,
"fixed_assets": 3759571,
"liabilities": 2865667,
"long_term_liabilities": 1291285,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 2619,
"financing_cash_flow": 35034,
"investing_cash_flow": -331591,
"net_cash_flow": 1176782,
"operating_cash_flow": 1606337,
"quarter": 1
},
{
"change_in_working_capital": 30023,
"financing_cash_flow": 151101,
"investing_cash_flow": -312209,
"net_cash_flow": 955065,
"operating_cash_flow": 1638866,
"quarter": 2
},
{
"change_in_working_capital": 33579,
"financing_cash_flow": 119718,
"investing_cash_flow": -254163,
"net_cash_flow": 1264614,
"operating_cash_flow": 1586908,
"quarter": 3
},
{
"change_in_working_capital": 39217,
"financing_cash_flow": -194572,
"investing_cash_flow": -155018,
"net_cash_flow": 1305160,
"operating_cash_flow": 1693126,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9672986062229508,
"current_ratio": 1.9687774189262928,
"debt_to_equity_ratio": 0.5764414350083713,
"profit_margin": 0.22884854233909055,
"quarter": 1,
"return_on_assets": 0.22136487604075625,
"return_on_equity": 0.2857203196946161
},
{
"asset_turnover_ratio": 0.9597731516283513,
"current_ratio": 1.8622235208434916,
"debt_to_equity_ratio": 0.5696148853557387,
"profit_margin": 0.22270458822701927,
"quarter": 2,
"return_on_assets": 0.2137458845247405,
"return_on_equity": 0.2764159502505179
},
{
"asset_turnover_ratio": 0.9523062835317411,
"current_ratio": 1.802507191782461,
"debt_to_equity_ratio": 0.5647065375763771,
"profit_margin": 0.21390458753409944,
"quarter": 3,
"return_on_assets": 0.2037026827849882,
"return_on_equity": 0.2647953884576098
},
{
"asset_turnover_ratio": 0.9448974331448782,
"current_ratio": 1.860315349133819,
"debt_to_equity_ratio": 0.5636313642821136,
"profit_margin": 0.19961521354319212,
"quarter": 4,
"return_on_assets": 0.18861590289362895,
"return_on_equity": 0.24812535390859652
}
],
"income_statement": [
{
"depreciation": 239897,
"expenses": 4251666,
"income_tax": 352830,
"marketing_expense": 464143,
"net_income": 1719270,
"net_profit": 1366440,
"operational_expense": 2320665,
"product_revenue": 1494619,
"quarter": 1,
"rd_expense": 692549,
"revenue": 5970936,
"salaries_expense": 1679661,
"service_revenue": 4476317
},
{
"depreciation": 283697,
"expenses": 4353670,
"income_tax": 376213,
"marketing_expense": 566035,
"net_income": 1731382,
"net_profit": 1355169,
"operational_expense": 2495636,
"product_revenue": 1603516,
"quarter": 2,
"rd_expense": 661056,
"revenue": 6085052,
"salaries_expense": 1636552,
"service_revenue": 4481536
},
{
"depreciation": 260411,
"expenses": 4458123,
"income_tax": 416729,
"marketing_expense": 539957,
"net_income": 1743226,
"net_profit": 1326497,
"operational_expense": 3073722,
"product_revenue": 1759186,
"quarter": 3,
"rd_expense": 707524,
"revenue": 6201349,
"salaries_expense": 1756129,
"service_revenue": 4442163
},
{
"depreciation": 431584,
"expenses": 4565081,
"income_tax": 493246,
"marketing_expense": 584260,
"net_income": 1754788,
"net_profit": 1261542,
"operational_expense": 2408849,
"product_revenue": 2263760,
"quarter": 4,
"rd_expense": 562277,
"revenue": 6319869,
"salaries_expense": 1862401,
"service_revenue": 4056109
}
],
"market_conditions": {
"gdp_growth": [
0.026747650999770632,
0.03602006498877384,
0.018784304218780544,
0.03659931984777271
],
"inflation_rate": [
0.02371844246228183,
0.016732740843824406,
0.015893107434617002,
0.014450188232607956
],
"interest_rate": [
0.032886820355649396,
0.031111950264116194,
0.03624104753343124,
0.03378878860198345
],
"year": 2011
},
"random_event": null,
"year": 2011
},
{
"advertising_kpis": [
{
"average_project_size": 169515,
"billable_hours_per_employee": 85,
"client_concentration": 0.17,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.75,
"gross_billings": 6934198,
"net_revenue": 5753050,
"new_client_acquisition": 4,
"organic_growth": 0.03,
"quarter": 1,
"revenue_per_employee": 19241
},
{
"average_project_size": 51112,
"billable_hours_per_employee": 136,
"client_concentration": 0.17,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.75,
"gross_billings": 7033923,
"net_revenue": 5957763,
"new_client_acquisition": 4,
"organic_growth": 0.09,
"quarter": 2,
"revenue_per_employee": 19926
},
{
"average_project_size": 172859,
"billable_hours_per_employee": 138,
"client_concentration": 0.25,
"client_retention_rate": 0.9,
"employee_utilization_rate": 0.71,
"gross_billings": 7538843,
"net_revenue": 6169762,
"new_client_acquisition": 4,
"organic_growth": -0.04,
"quarter": 3,
"revenue_per_employee": 20635
},
{
"average_project_size": 102567,
"billable_hours_per_employee": 132,
"client_concentration": 0.2,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.67,
"gross_billings": 8153824,
"net_revenue": 6389303,
"new_client_acquisition": 2,
"organic_growth": -0.03,
"quarter": 4,
"revenue_per_employee": 21369
}
],
"balance_sheet": [
{
"assets": 7126558,
"current_assets": 2142888,
"current_liabilities": 1457214,
"equity": 5687192,
"fixed_assets": 4983670,
"liabilities": 2942449,
"long_term_liabilities": 1485235,
"quarter": 1
},
{
"assets": 7280764,
"current_assets": 3433544,
"current_liabilities": 1412802,
"equity": 5935502,
"fixed_assets": 3847220,
"liabilities": 2969807,
"long_term_liabilities": 1557005,
"quarter": 2
},
{
"assets": 7438307,
"current_assets": 2850384,
"current_liabilities": 1482186,
"equity": 6136178,
"fixed_assets": 4587923,
"liabilities": 2997420,
"long_term_liabilities": 1515234,
"quarter": 3
},
{
"assets": 7599259,
"current_assets": 3737879,
"current_liabilities": 1678370,
"equity": 6218309,
"fixed_assets": 3861380,
"liabilities": 3025289,
"long_term_liabilities": 1346919,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 30547,
"financing_cash_flow": 104668,
"investing_cash_flow": -451090,
"net_cash_flow": 1652012,
"operating_cash_flow": 1758598,
"quarter": 1
},
{
"change_in_working_capital": 84864,
"financing_cash_flow": -12291,
"investing_cash_flow": -169468,
"net_cash_flow": 1554420,
"operating_cash_flow": 1928078,
"quarter": 2
},
{
"change_in_working_capital": -95288,
"financing_cash_flow": 106112,
"investing_cash_flow": -493199,
"net_cash_flow": 1571611,
"operating_cash_flow": 1898694,
"quarter": 3
},
{
"change_in_working_capital": -73288,
"financing_cash_flow": -154791,
"investing_cash_flow": -479382,
"net_cash_flow": 1628574,
"operating_cash_flow": 1904099,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8072690911938133,
"current_ratio": 1.4705376149282123,
"debt_to_equity_ratio": 0.5173816885380342,
"profit_margin": 0.26126715394442945,
"quarter": 1,
"return_on_assets": 0.2109128979235137,
"return_on_equity": 0.26429264213341136
},
{
"asset_turnover_ratio": 0.8182881631652942,
"current_ratio": 2.4303079978652353,
"debt_to_equity_ratio": 0.5003463902463515,
"profit_margin": 0.2726770098105614,
"quarter": 2,
"return_on_assets": 0.22312836949528922,
"return_on_equity": 0.2736996803303242
},
{
"asset_turnover_ratio": 0.8294578322728545,
"current_ratio": 1.9230946723285742,
"debt_to_equity_ratio": 0.4884832219665075,
"profit_margin": 0.27477413229229913,
"quarter": 3,
"return_on_assets": 0.227913556135825,
"return_on_equity": 0.27627800236564193
},
{
"asset_turnover_ratio": 0.8407797391824651,
"current_ratio": 2.227088782568802,
"debt_to_equity_ratio": 0.48651313403692226,
"profit_margin": 0.2573581187181137,
"quarter": 4,
"return_on_assets": 0.2163814919323055,
"return_on_equity": 0.26443507390835674
}
],
"income_statement": [
{
"depreciation": 255515,
"expenses": 3699727,
"income_tax": 550240,
"marketing_expense": 445251,
"net_income": 2053323,
"net_profit": 1503083,
"operational_expense": 2549448,
"product_revenue": 1302591,
"quarter": 1,
"rd_expense": 638312,
"revenue": 5753050,
"salaries_expense": 1381697,
"service_revenue": 4450459
},
{
"depreciation": 303533,
"expenses": 3858489,
"income_tax": 474729,
"marketing_expense": 622235,
"net_income": 2099274,
"net_profit": 1624545,
"operational_expense": 2499620,
"product_revenue": 1441756,
"quarter": 2,
"rd_expense": 549034,
"revenue": 5957763,
"salaries_expense": 1484981,
"service_revenue": 4516007
},
{
"depreciation": 203403,
"expenses": 4024065,
"income_tax": 450406,
"marketing_expense": 588553,
"net_income": 2145697,
"net_profit": 1695291,
"operational_expense": 2421017,
"product_revenue": 2033834,
"quarter": 3,
"rd_expense": 630640,
"revenue": 6169762,
"salaries_expense": 1447524,
"service_revenue": 4135928
},
{
"depreciation": 259760,
"expenses": 4196746,
"income_tax": 548218,
"marketing_expense": 669492,
"net_income": 2192557,
"net_profit": 1644339,
"operational_expense": 2699538,
"product_revenue": 1504015,
"quarter": 4,
"rd_expense": 675867,
"revenue": 6389303,
"salaries_expense": 1809388,
"service_revenue": 4885288
}
],
"market_conditions": {
"gdp_growth": [
0.027207421494927116,
0.01994099485593074,
0.017139303725104624,
0.025134438837265034
],
"inflation_rate": [
0.016636503305949426,
0.0221884088826976,
0.016236167219698096,
0.014651312511422744
],
"interest_rate": [
0.03460328898600574,
0.041209700888585804,
0.03276434192213244,
0.0402174683618829
],
"year": 2012
},
"random_event": {
"description": "Reyes-Li Economic Slowdown Impact in 2012",
"impact": 0.07,
"type": "Economic Slowdown Impact"
},
"year": 2012
},
{
"advertising_kpis": [
{
"average_project_size": 197615,
"billable_hours_per_employee": 134,
"client_concentration": 0.13,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.64,
"gross_billings": 6883758,
"net_revenue": 5420069,
"new_client_acquisition": 4,
"organic_growth": 0.1,
"quarter": 1,
"revenue_per_employee": 18127
},
{
"average_project_size": 123596,
"billable_hours_per_employee": 99,
"client_concentration": 0.32,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.61,
"gross_billings": 7099934,
"net_revenue": 5663982,
"new_client_acquisition": 2,
"organic_growth": 0.1,
"quarter": 2,
"revenue_per_employee": 18943
},
{
"average_project_size": 180480,
"billable_hours_per_employee": 156,
"client_concentration": 0.21,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.77,
"gross_billings": 7250325,
"net_revenue": 5918872,
"new_client_acquisition": 1,
"organic_growth": 0.06,
"quarter": 3,
"revenue_per_employee": 19796
},
{
"average_project_size": 155357,
"billable_hours_per_employee": 146,
"client_concentration": 0.29,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.75,
"gross_billings": 7254647,
"net_revenue": 6185232,
"new_client_acquisition": 4,
"organic_growth": -0.02,
"quarter": 4,
"revenue_per_employee": 20686
}
],
"balance_sheet": [
{
"assets": 6036644,
"current_assets": 2776048,
"current_liabilities": 1445027,
"equity": 3629389,
"fixed_assets": 3260596,
"liabilities": 3460803,
"long_term_liabilities": 2015776,
"quarter": 1
},
{
"assets": 6206443,
"current_assets": 2645162,
"current_liabilities": 2123683,
"equity": 3786121,
"fixed_assets": 3561281,
"liabilities": 3545295,
"long_term_liabilities": 1421612,
"quarter": 2
},
{
"assets": 6381017,
"current_assets": 2070176,
"current_liabilities": 1919098,
"equity": 3844849,
"fixed_assets": 4310841,
"liabilities": 3631850,
"long_term_liabilities": 1712752,
"quarter": 3
},
{
"assets": 6560502,
"current_assets": 2427322,
"current_liabilities": 1969732,
"equity": 4142439,
"fixed_assets": 4133180,
"liabilities": 3720518,
"long_term_liabilities": 1750786,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 96068,
"financing_cash_flow": -37088,
"investing_cash_flow": -378378,
"net_cash_flow": 1048655,
"operating_cash_flow": 1271675,
"quarter": 1
},
{
"change_in_working_capital": 23759,
"financing_cash_flow": 131403,
"investing_cash_flow": -332883,
"net_cash_flow": 1185498,
"operating_cash_flow": 1403130,
"quarter": 2
},
{
"change_in_working_capital": 95687,
"financing_cash_flow": 102327,
"investing_cash_flow": -217424,
"net_cash_flow": 1072232,
"operating_cash_flow": 1335445,
"quarter": 3
},
{
"change_in_working_capital": 9335,
"financing_cash_flow": -167382,
"investing_cash_flow": -168900,
"net_cash_flow": 1425807,
"operating_cash_flow": 1635278,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8978612951169557,
"current_ratio": 1.9211045883571725,
"debt_to_equity_ratio": 0.9535497572731939,
"profit_margin": 0.19437907524793505,
"quarter": 1,
"return_on_assets": 0.17452544824574714,
"return_on_equity": 0.29028246903266636
},
{
"asset_turnover_ratio": 0.9125971188328,
"current_ratio": 1.245554068097734,
"debt_to_equity_ratio": 0.9363924185201687,
"profit_margin": 0.19861874561042037,
"quarter": 2,
"return_on_assets": 0.1812588949902545,
"return_on_equity": 0.2971307573107146
},
{
"asset_turnover_ratio": 0.9275750244827744,
"current_ratio": 1.0787234419503329,
"debt_to_equity_ratio": 0.9446014654931832,
"profit_margin": 0.18511669115331436,
"quarter": 3,
"return_on_assets": 0.17170961932870576,
"return_on_equity": 0.2849740002793348
},
{
"asset_turnover_ratio": 0.9427985846205061,
"current_ratio": 1.2323107915188463,
"debt_to_equity_ratio": 0.8981467198430683,
"profit_margin": 0.2105749630733334,
"quarter": 4,
"return_on_assets": 0.19852977714205408,
"return_on_equity": 0.31441742413104934
}
],
"income_statement": [
{
"depreciation": 218127,
"expenses": 4023048,
"income_tax": 343473,
"marketing_expense": 528568,
"net_income": 1397021,
"net_profit": 1053548,
"operational_expense": 2791617,
"product_revenue": 1994965,
"quarter": 1,
"rd_expense": 703907,
"revenue": 5420069,
"salaries_expense": 1565396,
"service_revenue": 3425104
},
{
"depreciation": 278157,
"expenses": 4191754,
"income_tax": 347255,
"marketing_expense": 594638,
"net_income": 1472228,
"net_profit": 1124973,
"operational_expense": 2515590,
"product_revenue": 1231261,
"quarter": 2,
"rd_expense": 437713,
"revenue": 5663982,
"salaries_expense": 2074526,
"service_revenue": 4432721
},
{
"depreciation": 239763,
"expenses": 4367535,
"income_tax": 455655,
"marketing_expense": 530015,
"net_income": 1551337,
"net_profit": 1095682,
"operational_expense": 2306691,
"product_revenue": 1347266,
"quarter": 3,
"rd_expense": 542912,
"revenue": 5918872,
"salaries_expense": 1467367,
"service_revenue": 4571606
},
{
"depreciation": 332823,
"expenses": 4550687,
"income_tax": 332090,
"marketing_expense": 498653,
"net_income": 1634545,
"net_profit": 1302455,
"operational_expense": 2942903,
"product_revenue": 1968441,
"quarter": 4,
"rd_expense": 728023,
"revenue": 6185232,
"salaries_expense": 1853503,
"service_revenue": 4216791
}
],
"market_conditions": {
"gdp_growth": [
0.021159412271920912,
0.01601336439276394,
0.02772369660264966,
0.012802637875264434
],
"inflation_rate": [
0.011729952124157908,
0.016126232446260335,
0.012434798237357249,
0.017526345099672193
],
"interest_rate": [
0.041564691269209406,
0.03477348604449826,
0.03545829487168292,
0.04300480449335219
],
"year": 2013
},
"random_event": {
"description": "Reyes-Li Data Privacy Regulation Impact in 2013",
"impact": -0.07,
"type": "Data Privacy Regulation Impact"
},
"year": 2013
},
{
"advertising_kpis": [
{
"average_project_size": 159371,
"billable_hours_per_employee": 108,
"client_concentration": 0.33,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.62,
"gross_billings": 17044060,
"net_revenue": 15233374,
"new_client_acquisition": 1,
"organic_growth": 0.14,
"quarter": 1,
"revenue_per_employee": 50948
},
{
"average_project_size": 98422,
"billable_hours_per_employee": 88,
"client_concentration": 0.26,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.68,
"gross_billings": 19014300,
"net_revenue": 15916860,
"new_client_acquisition": 1,
"organic_growth": -0.05,
"quarter": 2,
"revenue_per_employee": 53234
},
{
"average_project_size": 184387,
"billable_hours_per_employee": 160,
"client_concentration": 0.22,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.78,
"gross_billings": 18430817,
"net_revenue": 16631013,
"new_client_acquisition": 5,
"organic_growth": 0.07,
"quarter": 3,
"revenue_per_employee": 55622
},
{
"average_project_size": 107743,
"billable_hours_per_employee": 159,
"client_concentration": 0.23,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.61,
"gross_billings": 21010479,
"net_revenue": 17377208,
"new_client_acquisition": 4,
"organic_growth": 0.15,
"quarter": 4,
"revenue_per_employee": 58118
}
],
"balance_sheet": [
{
"assets": 22107268,
"current_assets": 10521955,
"current_liabilities": 5828842,
"equity": 12740622,
"fixed_assets": 11585313,
"liabilities": 12171756,
"long_term_liabilities": 6342914,
"quarter": 1
},
{
"assets": 22659453,
"current_assets": 7459741,
"current_liabilities": 5773276,
"equity": 13133409,
"fixed_assets": 15199712,
"liabilities": 12286591,
"long_term_liabilities": 6513315,
"quarter": 2
},
{
"assets": 23225429,
"current_assets": 8308711,
"current_liabilities": 5620943,
"equity": 13746145,
"fixed_assets": 14916718,
"liabilities": 12402509,
"long_term_liabilities": 6781566,
"quarter": 3
},
{
"assets": 23805543,
"current_assets": 11397130,
"current_liabilities": 6357787,
"equity": 14659581,
"fixed_assets": 12408413,
"liabilities": 12519521,
"long_term_liabilities": 6161734,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -1799,
"financing_cash_flow": 168677,
"investing_cash_flow": -190588,
"net_cash_flow": 3254175,
"operating_cash_flow": 3637936,
"quarter": 1
},
{
"change_in_working_capital": -39940,
"financing_cash_flow": -124729,
"investing_cash_flow": -244789,
"net_cash_flow": 3368514,
"operating_cash_flow": 3751941,
"quarter": 2
},
{
"change_in_working_capital": 59047,
"financing_cash_flow": 90985,
"investing_cash_flow": -378313,
"net_cash_flow": 3519065,
"operating_cash_flow": 4059083,
"quarter": 3
},
{
"change_in_working_capital": 53298,
"financing_cash_flow": -738,
"investing_cash_flow": -182302,
"net_cash_flow": 3954155,
"operating_cash_flow": 4156701,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6890663287747721,
"current_ratio": 1.8051535793902116,
"debt_to_equity_ratio": 0.9553502175953419,
"profit_margin": 0.18414239681898442,
"quarter": 1,
"return_on_assets": 0.12688632534784489,
"return_on_equity": 0.22017056938036464
},
{
"asset_turnover_ratio": 0.7024379626463181,
"current_ratio": 1.2921157762074773,
"debt_to_equity_ratio": 0.9355218435670434,
"profit_margin": 0.1734354012035037,
"quarter": 2,
"return_on_assets": 0.12182760987213592,
"return_on_equity": 0.21019272300131672
},
{
"asset_turnover_ratio": 0.716069141284753,
"current_ratio": 1.4781702998945194,
"debt_to_equity_ratio": 0.9022536136494995,
"profit_margin": 0.1757695096504344,
"quarter": 3,
"return_on_assets": 0.12586312183942866,
"return_on_equity": 0.21265780333322543
},
{
"asset_turnover_ratio": 0.7299647817317169,
"current_ratio": 1.7926253270202352,
"debt_to_equity_ratio": 0.8540162914615363,
"profit_margin": 0.1941369983026042,
"quarter": 4,
"return_on_assets": 0.14171317159201116,
"return_on_equity": 0.23012656364462258
}
],
"income_statement": [
{
"depreciation": 832826,
"expenses": 11517415,
"income_tax": 910849,
"marketing_expense": 1885717,
"net_income": 3715959,
"net_profit": 2805110,
"operational_expense": 7457019,
"product_revenue": 4683547,
"quarter": 1,
"rd_expense": 1806711,
"revenue": 15233374,
"salaries_expense": 3552617,
"service_revenue": 10549827
},
{
"depreciation": 991394,
"expenses": 12004081,
"income_tax": 1152232,
"marketing_expense": 1327285,
"net_income": 3912779,
"net_profit": 2760547,
"operational_expense": 6818639,
"product_revenue": 6010236,
"quarter": 2,
"rd_expense": 2164119,
"revenue": 15916860,
"salaries_expense": 3726075,
"service_revenue": 9906624
},
{
"depreciation": 1135858,
"expenses": 12511311,
"income_tax": 1196477,
"marketing_expense": 2179194,
"net_income": 4119702,
"net_profit": 2923225,
"operational_expense": 7922398,
"product_revenue": 5189577,
"quarter": 3,
"rd_expense": 1885519,
"revenue": 16631013,
"salaries_expense": 5441639,
"service_revenue": 11441436
},
{
"depreciation": 783142,
"expenses": 13039974,
"income_tax": 963675,
"marketing_expense": 1538719,
"net_income": 4337234,
"net_profit": 3373559,
"operational_expense": 7784694,
"product_revenue": 5658448,
"quarter": 4,
"rd_expense": 2476095,
"revenue": 17377208,
"salaries_expense": 5972833,
"service_revenue": 11718760
}
],
"market_conditions": {
"gdp_growth": [
0.035491763798863034,
0.02959212681282148,
0.021414992021355227,
0.03599401301942257
],
"inflation_rate": [
0.011857412239879777,
0.018048645967922706,
0.011171227576552863,
0.009924166982031225
],
"interest_rate": [
0.023538364633835913,
0.025914503260407125,
0.020180482436734534,
0.02259468251252078
],
"year": 2014
},
"random_event": {
"description": "Reyes-Li Industry Recognition in 2014",
"impact": -0.08,
"type": "Industry Recognition"
},
"year": 2014
},
{
"advertising_kpis": [
{
"average_project_size": 59886,
"billable_hours_per_employee": 114,
"client_concentration": 0.16,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.69,
"gross_billings": 12392901,
"net_revenue": 9970328,
"new_client_acquisition": 4,
"organic_growth": 0.1,
"quarter": 1,
"revenue_per_employee": 33346
},
{
"average_project_size": 70270,
"billable_hours_per_employee": 109,
"client_concentration": 0.19,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.79,
"gross_billings": 13366474,
"net_revenue": 10425002,
"new_client_acquisition": 5,
"organic_growth": 0.03,
"quarter": 2,
"revenue_per_employee": 34866
},
{
"average_project_size": 196414,
"billable_hours_per_employee": 119,
"client_concentration": 0.34,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.75,
"gross_billings": 13930439,
"net_revenue": 10900411,
"new_client_acquisition": 1,
"organic_growth": 0.13,
"quarter": 3,
"revenue_per_employee": 36456
},
{
"average_project_size": 179605,
"billable_hours_per_employee": 145,
"client_concentration": 0.29,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.62,
"gross_billings": 12890380,
"net_revenue": 11397500,
"new_client_acquisition": 1,
"organic_growth": 0.09,
"quarter": 4,
"revenue_per_employee": 38119
}
],
"balance_sheet": [
{
"assets": 10000202,
"current_assets": 4265707,
"current_liabilities": 2910945,
"equity": 6499889,
"fixed_assets": 5734495,
"liabilities": 5367604,
"long_term_liabilities": 2456659,
"quarter": 1
},
{
"assets": 10256634,
"current_assets": 3090470,
"current_liabilities": 2312649,
"equity": 6790862,
"fixed_assets": 7166164,
"liabilities": 5493258,
"long_term_liabilities": 3180609,
"quarter": 2
},
{
"assets": 10519642,
"current_assets": 4626906,
"current_liabilities": 2936085,
"equity": 6845356,
"fixed_assets": 5892736,
"liabilities": 5621854,
"long_term_liabilities": 2685769,
"quarter": 3
},
{
"assets": 10789395,
"current_assets": 4116439,
"current_liabilities": 2841792,
"equity": 7197475,
"fixed_assets": 6672956,
"liabilities": 5753460,
"long_term_liabilities": 2911668,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 24339,
"financing_cash_flow": -27363,
"investing_cash_flow": -305070,
"net_cash_flow": 2027988,
"operating_cash_flow": 2410124,
"quarter": 1
},
{
"change_in_working_capital": 37888,
"financing_cash_flow": 17408,
"investing_cash_flow": -291185,
"net_cash_flow": 2136864,
"operating_cash_flow": 2453409,
"quarter": 2
},
{
"change_in_working_capital": 91917,
"financing_cash_flow": 61026,
"investing_cash_flow": -387231,
"net_cash_flow": 2037985,
"operating_cash_flow": 2441438,
"quarter": 3
},
{
"change_in_working_capital": 89956,
"financing_cash_flow": -149473,
"investing_cash_flow": -327463,
"net_cash_flow": 2402863,
"operating_cash_flow": 2620709,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9970126603442611,
"current_ratio": 1.4654028159240384,
"debt_to_equity_ratio": 0.8257993328809153,
"profit_margin": 0.18728481149266102,
"quarter": 1,
"return_on_assets": 0.1867253281483714,
"return_on_equity": 0.28728044432758776
},
{
"asset_turnover_ratio": 1.0164155218953899,
"current_ratio": 1.3363333562507755,
"debt_to_equity_ratio": 0.8089191033479991,
"profit_margin": 0.19448303223347105,
"quarter": 2,
"return_on_assets": 0.1976755727073814,
"return_on_equity": 0.2985609190703625
},
{
"asset_turnover_ratio": 1.0361960036282603,
"current_ratio": 1.5758760390111322,
"debt_to_equity_ratio": 0.8212653951087423,
"profit_margin": 0.17866922632550278,
"quarter": 3,
"return_on_assets": 0.18513633828983914,
"return_on_equity": 0.284509381250588
},
{
"asset_turnover_ratio": 1.0563613622450563,
"current_ratio": 1.4485363460802199,
"debt_to_equity_ratio": 0.7993720019868079,
"profit_margin": 0.189650361921474,
"quarter": 4,
"return_on_assets": 0.20033931466963625,
"return_on_equity": 0.30031920916710375
}
],
"income_statement": [
{
"depreciation": 542833,
"expenses": 7479625,
"income_tax": 623412,
"marketing_expense": 800818,
"net_income": 2490703,
"net_profit": 1867291,
"operational_expense": 4907629,
"product_revenue": 2133982,
"quarter": 1,
"rd_expense": 1339073,
"revenue": 9970328,
"salaries_expense": 3313881,
"service_revenue": 7836346
},
{
"depreciation": 425923,
"expenses": 7810470,
"income_tax": 587046,
"marketing_expense": 1390650,
"net_income": 2614532,
"net_profit": 2027486,
"operational_expense": 4039715,
"product_revenue": 3660300,
"quarter": 2,
"rd_expense": 810424,
"revenue": 10425002,
"salaries_expense": 2509307,
"service_revenue": 6764702
},
{
"depreciation": 493870,
"expenses": 8155950,
"income_tax": 796893,
"marketing_expense": 1427893,
"net_income": 2744461,
"net_profit": 1947568,
"operational_expense": 5642880,
"product_revenue": 4203165,
"quarter": 3,
"rd_expense": 1115026,
"revenue": 10900411,
"salaries_expense": 3506106,
"service_revenue": 6697246
},
{
"depreciation": 459169,
"expenses": 8516711,
"income_tax": 719249,
"marketing_expense": 1628992,
"net_income": 2880789,
"net_profit": 2161540,
"operational_expense": 5368714,
"product_revenue": 4341794,
"quarter": 4,
"rd_expense": 1438816,
"revenue": 11397500,
"salaries_expense": 3298116,
"service_revenue": 7055706
}
],
"market_conditions": {
"gdp_growth": [
0.012483700728097449,
0.004924536719604562,
0.010323799049506251,
0.017968426572847855
],
"inflation_rate": [
0.02250063607050053,
0.01941335424831732,
0.016476864766640627,
0.014924902928592762
],
"interest_rate": [
0.022146352772948793,
0.026572135034388492,
0.018139786452545235,
0.025947456269043993
],
"year": 2015
},
"random_event": null,
"year": 2015
},
{
"advertising_kpis": [
{
"average_project_size": 91973,
"billable_hours_per_employee": 108,
"client_concentration": 0.19,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.63,
"gross_billings": 8749292,
"net_revenue": 7912760,
"new_client_acquisition": 5,
"organic_growth": 0.06,
"quarter": 1,
"revenue_per_employee": 26464
},
{
"average_project_size": 71827,
"billable_hours_per_employee": 86,
"client_concentration": 0.36,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.73,
"gross_billings": 9359548,
"net_revenue": 8239771,
"new_client_acquisition": 5,
"organic_growth": 0.06,
"quarter": 2,
"revenue_per_employee": 27558
},
{
"average_project_size": 108183,
"billable_hours_per_employee": 153,
"client_concentration": 0.3,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.78,
"gross_billings": 9511877,
"net_revenue": 8580297,
"new_client_acquisition": 2,
"organic_growth": 0.12,
"quarter": 3,
"revenue_per_employee": 28697
},
{
"average_project_size": 128597,
"billable_hours_per_employee": 121,
"client_concentration": 0.2,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.68,
"gross_billings": 11051591,
"net_revenue": 8934896,
"new_client_acquisition": 5,
"organic_growth": 0.07,
"quarter": 4,
"revenue_per_employee": 29883
}
],
"balance_sheet": [
{
"assets": 8723474,
"current_assets": 3043343,
"current_liabilities": 2189275,
"equity": 6723821,
"fixed_assets": 5680131,
"liabilities": 3864239,
"long_term_liabilities": 1674964,
"quarter": 1
},
{
"assets": 8864059,
"current_assets": 2708579,
"current_liabilities": 1929366,
"equity": 6835895,
"fixed_assets": 6155480,
"liabilities": 3958075,
"long_term_liabilities": 2028709,
"quarter": 2
},
{
"assets": 9006910,
"current_assets": 2981599,
"current_liabilities": 1696535,
"equity": 6970222,
"fixed_assets": 6025311,
"liabilities": 4054189,
"long_term_liabilities": 2357654,
"quarter": 3
},
{
"assets": 9152064,
"current_assets": 3516439,
"current_liabilities": 1905192,
"equity": 6990365,
"fixed_assets": 5635625,
"liabilities": 4152638,
"long_term_liabilities": 2247446,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -46468,
"financing_cash_flow": 181280,
"investing_cash_flow": -359535,
"net_cash_flow": 1793502,
"operating_cash_flow": 2172522,
"quarter": 1
},
{
"change_in_working_capital": -48078,
"financing_cash_flow": 42105,
"investing_cash_flow": -187416,
"net_cash_flow": 1969554,
"operating_cash_flow": 2292584,
"quarter": 2
},
{
"change_in_working_capital": 14728,
"financing_cash_flow": 154449,
"investing_cash_flow": -249602,
"net_cash_flow": 2063009,
"operating_cash_flow": 2393759,
"quarter": 3
},
{
"change_in_working_capital": -14496,
"financing_cash_flow": -132509,
"investing_cash_flow": -483001,
"net_cash_flow": 1691128,
"operating_cash_flow": 2306196,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9070652357077008,
"current_ratio": 1.3901145356339428,
"debt_to_equity_ratio": 0.5747087853766482,
"profit_margin": 0.23564293621947335,
"quarter": 1,
"return_on_assets": 0.21374351548477133,
"return_on_equity": 0.2773104756952929
},
{
"asset_turnover_ratio": 0.9295708658978917,
"current_ratio": 1.403869975940283,
"debt_to_equity_ratio": 0.579013428380629,
"profit_margin": 0.23421900924188305,
"quarter": 2,
"return_on_assets": 0.21772316723072352,
"return_on_equity": 0.28232016436765045
},
{
"asset_turnover_ratio": 0.9526349214103393,
"current_ratio": 1.7574638896338715,
"debt_to_equity_ratio": 0.5816441714481978,
"profit_margin": 0.23513183751098593,
"quarter": 3,
"return_on_assets": 0.22399479954834678,
"return_on_equity": 0.28944573070986834
},
{
"asset_turnover_ratio": 0.9762711449570283,
"current_ratio": 1.8457137128436398,
"debt_to_equity_ratio": 0.5940516696910676,
"profit_margin": 0.2228273278166864,
"quarter": 4,
"return_on_assets": 0.2175398904553115,
"return_on_equity": 0.2848118803524566
}
],
"income_statement": [
{
"depreciation": 307936,
"expenses": 5504641,
"income_tax": 543533,
"marketing_expense": 760407,
"net_income": 2408119,
"net_profit": 1864586,
"operational_expense": 3338127,
"product_revenue": 1942544,
"quarter": 1,
"rd_expense": 1053176,
"revenue": 7912760,
"salaries_expense": 2117481,
"service_revenue": 5970216
},
{
"depreciation": 362673,
"expenses": 5739434,
"income_tax": 570426,
"marketing_expense": 720584,
"net_income": 2500337,
"net_profit": 1929911,
"operational_expense": 3230284,
"product_revenue": 2758091,
"quarter": 2,
"rd_expense": 992493,
"revenue": 8239771,
"salaries_expense": 2739202,
"service_revenue": 5481680
},
{
"depreciation": 376258,
"expenses": 5984243,
"income_tax": 578553,
"marketing_expense": 752867,
"net_income": 2596054,
"net_profit": 2017501,
"operational_expense": 3545358,
"product_revenue": 3205135,
"quarter": 3,
"rd_expense": 1123479,
"revenue": 8580297,
"salaries_expense": 2708985,
"service_revenue": 5375162
},
{
"depreciation": 315257,
"expenses": 6239493,
"income_tax": 704464,
"marketing_expense": 799722,
"net_income": 2695403,
"net_profit": 1990939,
"operational_expense": 4314876,
"product_revenue": 2804885,
"quarter": 4,
"rd_expense": 759930,
"revenue": 8934896,
"salaries_expense": 1892832,
"service_revenue": 6130011
}
],
"market_conditions": {
"gdp_growth": [
0.021730341824314346,
0.029351497287985202,
0.030659241663767753,
0.022807429633061087
],
"inflation_rate": [
0.02244955191858355,
0.016177312879923432,
0.022478395303323365,
0.019798160754895308
],
"interest_rate": [
0.018304305981331623,
0.01643793390250678,
0.022853704748165088,
0.019129552747085266
],
"year": 2016
},
"random_event": null,
"year": 2016
},
{
"advertising_kpis": [
{
"average_project_size": 162448,
"billable_hours_per_employee": 114,
"client_concentration": 0.34,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.6,
"gross_billings": 13883260,
"net_revenue": 10717553,
"new_client_acquisition": 2,
"organic_growth": -0.04,
"quarter": 1,
"revenue_per_employee": 35845
},
{
"average_project_size": 197864,
"billable_hours_per_employee": 94,
"client_concentration": 0.23,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.67,
"gross_billings": 12460410,
"net_revenue": 10990938,
"new_client_acquisition": 1,
"organic_growth": 0.12,
"quarter": 2,
"revenue_per_employee": 36759
},
{
"average_project_size": 139862,
"billable_hours_per_employee": 141,
"client_concentration": 0.38,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.67,
"gross_billings": 12726704,
"net_revenue": 11271298,
"new_client_acquisition": 3,
"organic_growth": 0.15,
"quarter": 3,
"revenue_per_employee": 37697
},
{
"average_project_size": 195548,
"billable_hours_per_employee": 156,
"client_concentration": 0.38,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.73,
"gross_billings": 14443662,
"net_revenue": 11558809,
"new_client_acquisition": 5,
"organic_growth": 0.13,
"quarter": 4,
"revenue_per_employee": 38658
}
],
"balance_sheet": [
{
"assets": 11955308,
"current_assets": 4743601,
"current_liabilities": 3455930,
"equity": 7542871,
"fixed_assets": 7211707,
"liabilities": 6828080,
"long_term_liabilities": 3372150,
"quarter": 1
},
{
"assets": 12298253,
"current_assets": 5765127,
"current_liabilities": 4100560,
"equity": 7932052,
"fixed_assets": 6533126,
"liabilities": 6944832,
"long_term_liabilities": 2844272,
"quarter": 2
},
{
"assets": 12651035,
"current_assets": 5156935,
"current_liabilities": 2909663,
"equity": 8119665,
"fixed_assets": 7494100,
"liabilities": 7063580,
"long_term_liabilities": 4153917,
"quarter": 3
},
{
"assets": 13013937,
"current_assets": 4761779,
"current_liabilities": 3337482,
"equity": 8555676,
"fixed_assets": 8252158,
"liabilities": 7184359,
"long_term_liabilities": 3846877,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 783,
"financing_cash_flow": -60397,
"investing_cash_flow": -256610,
"net_cash_flow": 2719100,
"operating_cash_flow": 2906483,
"quarter": 1
},
{
"change_in_working_capital": 10843,
"financing_cash_flow": 138317,
"investing_cash_flow": -220209,
"net_cash_flow": 3125344,
"operating_cash_flow": 3316274,
"quarter": 2
},
{
"change_in_working_capital": -45751,
"financing_cash_flow": -95820,
"investing_cash_flow": -428617,
"net_cash_flow": 2608623,
"operating_cash_flow": 3018258,
"quarter": 3
},
{
"change_in_working_capital": 72008,
"financing_cash_flow": -134512,
"investing_cash_flow": -467592,
"net_cash_flow": 3099916,
"operating_cash_flow": 3326815,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.896468162928132,
"current_ratio": 1.3725975352510034,
"debt_to_equity_ratio": 0.9052362157592249,
"profit_margin": 0.22539128101349254,
"quarter": 1,
"return_on_assets": 0.20205610763018403,
"return_on_equity": 0.32025511241011545
},
{
"asset_turnover_ratio": 0.8936991294617211,
"current_ratio": 1.405936506233295,
"debt_to_equity_ratio": 0.8755404024078511,
"profit_margin": 0.23461427950917382,
"quarter": 2,
"return_on_assets": 0.20967457735663755,
"return_on_equity": 0.32509002714556084
},
{
"asset_turnover_ratio": 0.8909388046116385,
"current_ratio": 1.7723478629655738,
"debt_to_equity_ratio": 0.8699349049498963,
"profit_margin": 0.22466001697408763,
"quarter": 3,
"return_on_assets": 0.20015832696692404,
"return_on_equity": 0.3118613883700867
},
{
"asset_turnover_ratio": 0.8881869491146299,
"current_ratio": 1.4267579570466598,
"debt_to_equity_ratio": 0.8397184512363488,
"profit_margin": 0.2358459249564553,
"quarter": 4,
"return_on_assets": 0.20947527254819198,
"return_on_equity": 0.31863034551565533
}
],
"income_statement": [
{
"depreciation": 490840,
"expenses": 7352115,
"income_tax": 949795,
"marketing_expense": 1032700,
"net_income": 3365438,
"net_profit": 2415643,
"operational_expense": 3971523,
"product_revenue": 3067610,
"quarter": 1,
"rd_expense": 1248700,
"revenue": 10717553,
"salaries_expense": 3116927,
"service_revenue": 7649943
},
{
"depreciation": 737643,
"expenses": 7518385,
"income_tax": 893922,
"marketing_expense": 828075,
"net_income": 3472553,
"net_profit": 2578631,
"operational_expense": 4623696,
"product_revenue": 4017127,
"quarter": 2,
"rd_expense": 933158,
"revenue": 10990938,
"salaries_expense": 2318656,
"service_revenue": 6973811
},
{
"depreciation": 486048,
"expenses": 7688416,
"income_tax": 1050672,
"marketing_expense": 1338172,
"net_income": 3582882,
"net_profit": 2532210,
"operational_expense": 4228205,
"product_revenue": 4222115,
"quarter": 3,
"rd_expense": 978358,
"revenue": 11271298,
"salaries_expense": 3777175,
"service_revenue": 7049183
},
{
"depreciation": 600717,
"expenses": 7862292,
"income_tax": 970419,
"marketing_expense": 1019486,
"net_income": 3696517,
"net_profit": 2726098,
"operational_expense": 5245963,
"product_revenue": 3986223,
"quarter": 4,
"rd_expense": 1371561,
"revenue": 11558809,
"salaries_expense": 3692988,
"service_revenue": 7572586
}
],
"market_conditions": {
"gdp_growth": [
0.007188125458914681,
0.01963159426920004,
0.006454139433146233,
0.005224734063330192
],
"inflation_rate": [
0.01755936666388142,
0.010445101416515796,
0.0171378143576042,
0.012227612339831356
],
"interest_rate": [
0.020467808174124864,
0.02826146461433239,
0.021759200181959402,
0.02400307379211685
],
"year": 2017
},
"random_event": null,
"year": 2017
},
{
"advertising_kpis": [
{
"average_project_size": 148799,
"billable_hours_per_employee": 136,
"client_concentration": 0.22,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.72,
"gross_billings": 23291872,
"net_revenue": 18293430,
"new_client_acquisition": 3,
"organic_growth": 0.09,
"quarter": 1,
"revenue_per_employee": 61182
},
{
"average_project_size": 147568,
"billable_hours_per_employee": 145,
"client_concentration": 0.17,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.71,
"gross_billings": 24043918,
"net_revenue": 18702313,
"new_client_acquisition": 5,
"organic_growth": 0.11,
"quarter": 2,
"revenue_per_employee": 62550
},
{
"average_project_size": 135773,
"billable_hours_per_employee": 155,
"client_concentration": 0.29,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.7,
"gross_billings": 24185659,
"net_revenue": 19120336,
"new_client_acquisition": 4,
"organic_growth": 0.03,
"quarter": 3,
"revenue_per_employee": 63948
},
{
"average_project_size": 191197,
"billable_hours_per_employee": 144,
"client_concentration": 0.1,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.73,
"gross_billings": 24720473,
"net_revenue": 19547703,
"new_client_acquisition": 2,
"organic_growth": -0.04,
"quarter": 4,
"revenue_per_employee": 65377
}
],
"balance_sheet": [
{
"assets": 19814050,
"current_assets": 8233736,
"current_liabilities": 5789609,
"equity": 14495553,
"fixed_assets": 11580314,
"liabilities": 9765288,
"long_term_liabilities": 3975679,
"quarter": 1
},
{
"assets": 20142753,
"current_assets": 6354780,
"current_liabilities": 5840853,
"equity": 15005273,
"fixed_assets": 13787973,
"liabilities": 9963582,
"long_term_liabilities": 4122729,
"quarter": 2
},
{
"assets": 20476909,
"current_assets": 6760818,
"current_liabilities": 5520630,
"equity": 15319344,
"fixed_assets": 13716091,
"liabilities": 10165903,
"long_term_liabilities": 4645273,
"quarter": 3
},
{
"assets": 20816608,
"current_assets": 7913366,
"current_liabilities": 5635597,
"equity": 15549500,
"fixed_assets": 12903242,
"liabilities": 10372332,
"long_term_liabilities": 4736735,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -71613,
"financing_cash_flow": 116349,
"investing_cash_flow": -415887,
"net_cash_flow": 5137176,
"operating_cash_flow": 5604163,
"quarter": 1
},
{
"change_in_working_capital": 40280,
"financing_cash_flow": -177327,
"investing_cash_flow": -293802,
"net_cash_flow": 5530056,
"operating_cash_flow": 5871456,
"quarter": 2
},
{
"change_in_working_capital": -74216,
"financing_cash_flow": -10218,
"investing_cash_flow": -121098,
"net_cash_flow": 5908107,
"operating_cash_flow": 5963963,
"quarter": 3
},
{
"change_in_working_capital": -13678,
"financing_cash_flow": 54064,
"investing_cash_flow": -303356,
"net_cash_flow": 5507875,
"operating_cash_flow": 6016953,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9232554677110434,
"current_ratio": 1.422157523936418,
"debt_to_equity_ratio": 0.6736747470068923,
"profit_margin": 0.24308131389247398,
"quarter": 1,
"return_on_assets": 0.224426152149611,
"return_on_equity": 0.30676932435761506
},
{
"asset_turnover_ratio": 0.9284884245961811,
"current_ratio": 1.0879883469075493,
"debt_to_equity_ratio": 0.664005379975426,
"profit_margin": 0.25804840289005965,
"quarter": 2,
"return_on_assets": 0.2395949550689521,
"return_on_equity": 0.32162707069708096
},
{
"asset_turnover_ratio": 0.9337510851857573,
"current_ratio": 1.2246461001733497,
"debt_to_equity_ratio": 0.6635991071158138,
"profit_margin": 0.26193776092637705,
"quarter": 3,
"return_on_assets": 0.244584668516132,
"return_on_equity": 0.32692901210391256
},
{
"asset_turnover_ratio": 0.9390436232454394,
"current_ratio": 1.404175280808759,
"debt_to_equity_ratio": 0.6670524454162513,
"profit_margin": 0.26116746300064003,
"quarter": 4,
"return_on_assets": 0.24524764072994024,
"return_on_equity": 0.32832078201871445
}
],
"income_statement": [
{
"depreciation": 1157372,
"expenses": 12342326,
"income_tax": 1504313,
"marketing_expense": 2320708,
"net_income": 5951104,
"net_profit": 4446791,
"operational_expense": 6549245,
"product_revenue": 4191179,
"quarter": 1,
"rd_expense": 2433379,
"revenue": 18293430,
"salaries_expense": 5239879,
"service_revenue": 14102251
},
{
"depreciation": 1045354,
"expenses": 12593195,
"income_tax": 1283016,
"marketing_expense": 2341410,
"net_income": 6109118,
"net_profit": 4826102,
"operational_expense": 6645479,
"product_revenue": 6657221,
"quarter": 2,
"rd_expense": 1361180,
"revenue": 18702313,
"salaries_expense": 5229231,
"service_revenue": 12045092
},
{
"depreciation": 955625,
"expenses": 12849164,
"income_tax": 1262834,
"marketing_expense": 1616313,
"net_income": 6271172,
"net_profit": 5008338,
"operational_expense": 8305791,
"product_revenue": 4350998,
"quarter": 3,
"rd_expense": 2540462,
"revenue": 19120336,
"salaries_expense": 6332947,
"service_revenue": 14769338
},
{
"depreciation": 911729,
"expenses": 13110335,
"income_tax": 1332144,
"marketing_expense": 2267844,
"net_income": 6437368,
"net_profit": 5105224,
"operational_expense": 6738403,
"product_revenue": 5961735,
"quarter": 4,
"rd_expense": 1750923,
"revenue": 19547703,
"salaries_expense": 5016587,
"service_revenue": 13585968
}
],
"market_conditions": {
"gdp_growth": [
0.004602619513771619,
0.012239118776837057,
0.016464210136024303,
0.018402289027199106
],
"inflation_rate": [
0.00718683664482303,
0.01325937212151037,
0.007717634970790211,
0.014126518365679245
],
"interest_rate": [
0.024722487719021233,
0.028127683525129024,
0.023290404064024245,
0.023769966825567933
],
"year": 2018
},
"random_event": null,
"year": 2018
},
{
"advertising_kpis": [
{
"average_project_size": 131482,
"billable_hours_per_employee": 80,
"client_concentration": 0.26,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.76,
"gross_billings": 6822254,
"net_revenue": 5878924,
"new_client_acquisition": 1,
"organic_growth": 0.11,
"quarter": 1,
"revenue_per_employee": 19662
},
{
"average_project_size": 151386,
"billable_hours_per_employee": 159,
"client_concentration": 0.4,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.65,
"gross_billings": 7264034,
"net_revenue": 6163755,
"new_client_acquisition": 4,
"organic_growth": 0.01,
"quarter": 2,
"revenue_per_employee": 20615
},
{
"average_project_size": 105370,
"billable_hours_per_employee": 105,
"client_concentration": 0.19,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.68,
"gross_billings": 7973651,
"net_revenue": 6462387,
"new_client_acquisition": 2,
"organic_growth": 0.02,
"quarter": 3,
"revenue_per_employee": 21613
},
{
"average_project_size": 159364,
"billable_hours_per_employee": 128,
"client_concentration": 0.2,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.69,
"gross_billings": 7528732,
"net_revenue": 6775488,
"new_client_acquisition": 2,
"organic_growth": -0.02,
"quarter": 4,
"revenue_per_employee": 22660
}
],
"balance_sheet": [
{
"assets": 8814254,
"current_assets": 4297505,
"current_liabilities": 2333862,
"equity": 5889378,
"fixed_assets": 4516749,
"liabilities": 4218335,
"long_term_liabilities": 1884473,
"quarter": 1
},
{
"assets": 9045460,
"current_assets": 3580390,
"current_liabilities": 2067143,
"equity": 6049913,
"fixed_assets": 5465070,
"liabilities": 4335969,
"long_term_liabilities": 2268826,
"quarter": 2
},
{
"assets": 9282730,
"current_assets": 2995797,
"current_liabilities": 2326846,
"equity": 6291639,
"fixed_assets": 6286933,
"liabilities": 4456884,
"long_term_liabilities": 2130038,
"quarter": 3
},
{
"assets": 9526224,
"current_assets": 3825461,
"current_liabilities": 2587947,
"equity": 6450235,
"fixed_assets": 5700763,
"liabilities": 4581170,
"long_term_liabilities": 1993223,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -42400,
"financing_cash_flow": -138284,
"investing_cash_flow": -364979,
"net_cash_flow": 1235170,
"operating_cash_flow": 1606480,
"quarter": 1
},
{
"change_in_working_capital": 45614,
"financing_cash_flow": 199059,
"investing_cash_flow": -265730,
"net_cash_flow": 1181990,
"operating_cash_flow": 1630168,
"quarter": 2
},
{
"change_in_working_capital": -85435,
"financing_cash_flow": -134588,
"investing_cash_flow": -310510,
"net_cash_flow": 1736579,
"operating_cash_flow": 1835413,
"quarter": 3
},
{
"change_in_working_capital": -94812,
"financing_cash_flow": -183032,
"investing_cash_flow": -444423,
"net_cash_flow": 1711917,
"operating_cash_flow": 1901861,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6669791907517074,
"current_ratio": 1.8413706551629874,
"debt_to_equity_ratio": 0.7162615474843014,
"profit_margin": 0.22001628189103992,
"quarter": 1,
"return_on_assets": 0.14674628164788533,
"return_on_equity": 0.2196257397640294
},
{
"asset_turnover_ratio": 0.681419739847393,
"current_ratio": 1.7320475651660288,
"debt_to_equity_ratio": 0.7166993971648848,
"profit_margin": 0.21746841008443715,
"quarter": 2,
"return_on_assets": 0.14818726742476337,
"return_on_equity": 0.22156054144910844
},
{
"asset_turnover_ratio": 0.6961731085575041,
"current_ratio": 1.2874925972754536,
"debt_to_equity_ratio": 0.7083820289117033,
"profit_margin": 0.22681913045442806,
"quarter": 3,
"return_on_assets": 0.15790537912876923,
"return_on_equity": 0.23297474632603682
},
{
"asset_turnover_ratio": 0.711245924933111,
"current_ratio": 1.4781836722313093,
"debt_to_equity_ratio": 0.7102330380210954,
"profit_margin": 0.22215093584403073,
"quarter": 4,
"return_on_assets": 0.15800394783914382,
"return_on_equity": 0.23335289334419598
}
],
"income_statement": [
{
"depreciation": 313021,
"expenses": 4063104,
"income_tax": 522361,
"marketing_expense": 762187,
"net_income": 1815820,
"net_profit": 1293459,
"operational_expense": 2223935,
"product_revenue": 1805628,
"quarter": 1,
"rd_expense": 636999,
"revenue": 5878924,
"salaries_expense": 2025461,
"service_revenue": 4073296
},
{
"depreciation": 289746,
"expenses": 4252661,
"income_tax": 570672,
"marketing_expense": 465255,
"net_income": 1911094,
"net_profit": 1340422,
"operational_expense": 2175695,
"product_revenue": 1695863,
"quarter": 2,
"rd_expense": 471942,
"revenue": 6163755,
"salaries_expense": 1903537,
"service_revenue": 4467892
},
{
"depreciation": 369620,
"expenses": 4451061,
"income_tax": 545533,
"marketing_expense": 678197,
"net_income": 2011326,
"net_profit": 1465793,
"operational_expense": 2681439,
"product_revenue": 1545148,
"quarter": 3,
"rd_expense": 880193,
"revenue": 6462387,
"salaries_expense": 1861404,
"service_revenue": 4917239
},
{
"depreciation": 396680,
"expenses": 4658717,
"income_tax": 611590,
"marketing_expense": 790327,
"net_income": 2116771,
"net_profit": 1505181,
"operational_expense": 2515228,
"product_revenue": 2193280,
"quarter": 4,
"rd_expense": 816617,
"revenue": 6775488,
"salaries_expense": 1522107,
"service_revenue": 4582208
}
],
"market_conditions": {
"gdp_growth": [
0.017710729260492164,
0.03295303015578902,
0.03365765673056952,
0.019825779680173912
],
"inflation_rate": [
0.019855374150548815,
0.010692020971172047,
0.019288497660723596,
0.013301361902366323
],
"interest_rate": [
0.029593553460272877,
0.03362263814696377,
0.033693045192218635,
0.03337214630578713
],
"year": 2019
},
"random_event": {
"description": "Reyes-Li Introduction of New Service in 2019",
"impact": 0,
"type": "Introduction of New Service"
},
"year": 2019
}
] |
{
"advertising_type": "Event Marketing",
"financial_health": "Excellent",
"founding_year": 2008,
"industry": "Advertising",
"location": "Justinfurt",
"name": "Mason, Butler and Clark",
"num_employees": 820,
"region": "North America",
"revenue_size": "Medium",
"website": "www.mason,butlerandclark.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 194840,
"billable_hours_per_employee": 116,
"client_concentration": 0.16,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.74,
"gross_billings": 22346864,
"net_revenue": 19238165,
"new_client_acquisition": 2,
"organic_growth": -0.02,
"quarter": 1,
"revenue_per_employee": 23461
},
{
"average_project_size": 192962,
"billable_hours_per_employee": 116,
"client_concentration": 0.39,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.61,
"gross_billings": 22642967,
"net_revenue": 19696866,
"new_client_acquisition": 1,
"organic_growth": 0.06,
"quarter": 2,
"revenue_per_employee": 24021
},
{
"average_project_size": 55404,
"billable_hours_per_employee": 81,
"client_concentration": 0.32,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.72,
"gross_billings": 25237475,
"net_revenue": 20166504,
"new_client_acquisition": 4,
"organic_growth": 0.13,
"quarter": 3,
"revenue_per_employee": 24593
},
{
"average_project_size": 176227,
"billable_hours_per_employee": 101,
"client_concentration": 0.4,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.64,
"gross_billings": 24352226,
"net_revenue": 20647340,
"new_client_acquisition": 3,
"organic_growth": -0.05,
"quarter": 4,
"revenue_per_employee": 25180
}
],
"balance_sheet": [
{
"assets": 22166520,
"current_assets": 8902767,
"current_liabilities": 6163578,
"equity": 13081651,
"fixed_assets": 13263753,
"liabilities": 12633658,
"long_term_liabilities": 6470080,
"quarter": 1
},
{
"assets": 22468185,
"current_assets": 7143555,
"current_liabilities": 5971917,
"equity": 13571457,
"fixed_assets": 15324630,
"liabilities": 12733904,
"long_term_liabilities": 6761987,
"quarter": 2
},
{
"assets": 22773955,
"current_assets": 10088289,
"current_liabilities": 6810585,
"equity": 13811311,
"fixed_assets": 12685666,
"liabilities": 12834946,
"long_term_liabilities": 6024361,
"quarter": 3
},
{
"assets": 23083886,
"current_assets": 11371943,
"current_liabilities": 6546956,
"equity": 14481347,
"fixed_assets": 11711943,
"liabilities": 12936790,
"long_term_liabilities": 6389834,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 51530,
"financing_cash_flow": -30352,
"investing_cash_flow": -201879,
"net_cash_flow": 3967249,
"operating_cash_flow": 4277860,
"quarter": 1
},
{
"change_in_working_capital": 4582,
"financing_cash_flow": -21177,
"investing_cash_flow": -210393,
"net_cash_flow": 4846995,
"operating_cash_flow": 5172951,
"quarter": 2
},
{
"change_in_working_capital": -35511,
"financing_cash_flow": -188467,
"investing_cash_flow": -105708,
"net_cash_flow": 5094642,
"operating_cash_flow": 5236154,
"quarter": 3
},
{
"change_in_working_capital": 27533,
"financing_cash_flow": 51470,
"investing_cash_flow": -372965,
"net_cash_flow": 5327473,
"operating_cash_flow": 5677224,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8678928853063088,
"current_ratio": 1.444415402871514,
"debt_to_equity_ratio": 0.9657540932715603,
"profit_margin": 0.18446608603263356,
"quarter": 1,
"return_on_assets": 0.16009680364802414,
"return_on_equity": 0.27127990190229045
},
{
"asset_turnover_ratio": 0.8766558580499493,
"current_ratio": 1.1961912732544675,
"debt_to_equity_ratio": 0.9382856976962753,
"profit_margin": 0.19481149945377096,
"quarter": 2,
"return_on_assets": 0.17078264221164283,
"return_on_equity": 0.2827386919473716
},
{
"asset_turnover_ratio": 0.8855073262417529,
"current_ratio": 1.4812661467406985,
"debt_to_equity_ratio": 0.9293068558082574,
"profit_margin": 0.1920165240341112,
"quarter": 3,
"return_on_assets": 0.1700320387916811,
"return_on_equity": 0.28037179091832776
},
{
"asset_turnover_ratio": 0.8944481877964569,
"current_ratio": 1.736981736245058,
"debt_to_equity_ratio": 0.8933416207760231,
"profit_margin": 0.20991812988985506,
"quarter": 4,
"return_on_assets": 0.1877608908656021,
"return_on_equity": 0.2992988842819663
}
],
"income_statement": [
{
"depreciation": 729071,
"expenses": 14172337,
"income_tax": 1517039,
"marketing_expense": 2676992,
"net_income": 5065828,
"net_profit": 3548789,
"operational_expense": 7788229,
"product_revenue": 4811368,
"quarter": 1,
"rd_expense": 1808153,
"revenue": 19238165,
"salaries_expense": 4707555,
"service_revenue": 14426797
},
{
"depreciation": 1335775,
"expenses": 14478652,
"income_tax": 1381038,
"marketing_expense": 1712361,
"net_income": 5218214,
"net_profit": 3837176,
"operational_expense": 9361528,
"product_revenue": 4159212,
"quarter": 2,
"rd_expense": 2878137,
"revenue": 19696866,
"salaries_expense": 6923211,
"service_revenue": 15537654
},
{
"depreciation": 1363852,
"expenses": 14791589,
"income_tax": 1502613,
"marketing_expense": 2032730,
"net_income": 5374915,
"net_profit": 3872302,
"operational_expense": 8508270,
"product_revenue": 7026323,
"quarter": 3,
"rd_expense": 2205687,
"revenue": 20166504,
"salaries_expense": 5092894,
"service_revenue": 13140181
},
{
"depreciation": 1342973,
"expenses": 15111289,
"income_tax": 1201800,
"marketing_expense": 1631425,
"net_income": 5536051,
"net_profit": 4334251,
"operational_expense": 10439868,
"product_revenue": 4797447,
"quarter": 4,
"rd_expense": 2590858,
"revenue": 20647340,
"salaries_expense": 6604208,
"service_revenue": 15849893
}
],
"market_conditions": {
"gdp_growth": [
0.04595027542022825,
0.047425665666009226,
0.058483062665434196,
0.061016403814093435
],
"inflation_rate": [
0.009019491125414707,
0.006317999808072707,
0.006305159899022993,
0.008588877154538857
],
"interest_rate": [
0.01930746948598519,
0.015703605137697724,
0.015718070595150013,
0.01613105341694478
],
"year": 2008
},
"random_event": null,
"year": 2008
},
{
"advertising_kpis": [
{
"average_project_size": 185235,
"billable_hours_per_employee": 103,
"client_concentration": 0.29,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.76,
"gross_billings": 23324254,
"net_revenue": 19589221,
"new_client_acquisition": 5,
"organic_growth": -0.02,
"quarter": 1,
"revenue_per_employee": 23889
},
{
"average_project_size": 54934,
"billable_hours_per_employee": 89,
"client_concentration": 0.17,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.7,
"gross_billings": 25405624,
"net_revenue": 20530413,
"new_client_acquisition": 3,
"organic_growth": 0.03,
"quarter": 2,
"revenue_per_employee": 25037
},
{
"average_project_size": 183180,
"billable_hours_per_employee": 146,
"client_concentration": 0.16,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.62,
"gross_billings": 26695109,
"net_revenue": 21516826,
"new_client_acquisition": 3,
"organic_growth": 0.13,
"quarter": 3,
"revenue_per_employee": 26240
},
{
"average_project_size": 141562,
"billable_hours_per_employee": 140,
"client_concentration": 0.27,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.77,
"gross_billings": 26756342,
"net_revenue": 22550633,
"new_client_acquisition": 4,
"organic_growth": 0.15,
"quarter": 4,
"revenue_per_employee": 27501
}
],
"balance_sheet": [
{
"assets": 20001851,
"current_assets": 9971299,
"current_liabilities": 4196521,
"equity": 15935414,
"fixed_assets": 10030552,
"liabilities": 8875136,
"long_term_liabilities": 4678615,
"quarter": 1
},
{
"assets": 20664665,
"current_assets": 6981704,
"current_liabilities": 4049200,
"equity": 16417522,
"fixed_assets": 13682961,
"liabilities": 9007633,
"long_term_liabilities": 4958433,
"quarter": 2
},
{
"assets": 21349444,
"current_assets": 8293720,
"current_liabilities": 4626643,
"equity": 17198304,
"fixed_assets": 13055724,
"liabilities": 9142107,
"long_term_liabilities": 4515464,
"quarter": 3
},
{
"assets": 22056914,
"current_assets": 7396799,
"current_liabilities": 5536352,
"equity": 18038906,
"fixed_assets": 14660115,
"liabilities": 9278589,
"long_term_liabilities": 3742237,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 65861,
"financing_cash_flow": -11841,
"investing_cash_flow": -332771,
"net_cash_flow": 5587319,
"operating_cash_flow": 5708394,
"quarter": 1
},
{
"change_in_working_capital": 37344,
"financing_cash_flow": 77159,
"investing_cash_flow": -448062,
"net_cash_flow": 5828869,
"operating_cash_flow": 5853883,
"quarter": 2
},
{
"change_in_working_capital": 49439,
"financing_cash_flow": -193936,
"investing_cash_flow": -466523,
"net_cash_flow": 6181575,
"operating_cash_flow": 6399234,
"quarter": 3
},
{
"change_in_working_capital": 83617,
"financing_cash_flow": 36437,
"investing_cash_flow": -462563,
"net_cash_flow": 6451190,
"operating_cash_flow": 6657267,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9793704092686222,
"current_ratio": 2.3760870015901268,
"debt_to_equity_ratio": 0.5569441747795194,
"profit_margin": 0.24547678542194198,
"quarter": 1,
"return_on_assets": 0.2404126998046331,
"return_on_equity": 0.3017617866721254
},
{
"asset_turnover_ratio": 0.9935033062476455,
"current_ratio": 1.724218117158945,
"debt_to_equity_ratio": 0.5486597185616684,
"profit_margin": 0.23187502365393234,
"quarter": 2,
"return_on_assets": 0.23036860263643277,
"return_on_equity": 0.2899639787295549
},
{
"asset_turnover_ratio": 1.0078401104965544,
"current_ratio": 1.7925999477374848,
"debt_to_equity_ratio": 0.5315702641376732,
"profit_margin": 0.2319564697878767,
"quarter": 3,
"return_on_assets": 0.23377503414140433,
"return_on_equity": 0.29020111517972935
},
{
"asset_turnover_ratio": 1.0223838656667927,
"current_ratio": 1.3360420363445098,
"debt_to_equity_ratio": 0.5143653944424346,
"profit_margin": 0.233278640116222,
"quarter": 4,
"return_on_assets": 0.23850031785951561,
"return_on_equity": 0.29162417055668455
}
],
"income_statement": [
{
"depreciation": 899695,
"expenses": 13562862,
"income_tax": 1217660,
"marketing_expense": 2152062,
"net_income": 6026359,
"net_profit": 4808699,
"operational_expense": 7561861,
"product_revenue": 6404367,
"quarter": 1,
"rd_expense": 2704823,
"revenue": 19589221,
"salaries_expense": 5781433,
"service_revenue": 13184854
},
{
"depreciation": 1093393,
"expenses": 14166069,
"income_tax": 1603854,
"marketing_expense": 1820259,
"net_income": 6364344,
"net_profit": 4760490,
"operational_expense": 9455841,
"product_revenue": 4708397,
"quarter": 2,
"rd_expense": 1468473,
"revenue": 20530413,
"salaries_expense": 6308086,
"service_revenue": 15822016
},
{
"depreciation": 1408267,
"expenses": 14796104,
"income_tax": 1729755,
"marketing_expense": 2242959,
"net_income": 6720722,
"net_profit": 4990967,
"operational_expense": 7963336,
"product_revenue": 8537893,
"quarter": 3,
"rd_expense": 2704945,
"revenue": 21516826,
"salaries_expense": 6101855,
"service_revenue": 12978933
},
{
"depreciation": 1396686,
"expenses": 15454159,
"income_tax": 1835893,
"marketing_expense": 2793780,
"net_income": 7096474,
"net_profit": 5260581,
"operational_expense": 8715926,
"product_revenue": 6268705,
"quarter": 4,
"rd_expense": 2875028,
"revenue": 22550633,
"salaries_expense": 7170098,
"service_revenue": 16281928
}
],
"market_conditions": {
"gdp_growth": [
0.046162926344149986,
0.04528139390850992,
0.06336024279613017,
0.05743292674234701
],
"inflation_rate": [
0.0098055747453369,
0.005247603738051794,
0.0065959127344186975,
0.008864343798855662
],
"interest_rate": [
0.011285573087792055,
0.014998138756612258,
0.018393266001711112,
0.01692147166326843
],
"year": 2009
},
"random_event": {
"description": "Mason, Butler and Clark Industry Recognition in 2009",
"impact": 0.08,
"type": "Industry Recognition"
},
"year": 2009
},
{
"advertising_kpis": [
{
"average_project_size": 142765,
"billable_hours_per_employee": 89,
"client_concentration": 0.4,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.64,
"gross_billings": 9561720,
"net_revenue": 7979829,
"new_client_acquisition": 4,
"organic_growth": 0,
"quarter": 1,
"revenue_per_employee": 9731
},
{
"average_project_size": 130190,
"billable_hours_per_employee": 145,
"client_concentration": 0.16,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.64,
"gross_billings": 10078910,
"net_revenue": 8235229,
"new_client_acquisition": 1,
"organic_growth": -0.03,
"quarter": 2,
"revenue_per_employee": 10043
},
{
"average_project_size": 194860,
"billable_hours_per_employee": 134,
"client_concentration": 0.14,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.63,
"gross_billings": 10224217,
"net_revenue": 8498804,
"new_client_acquisition": 4,
"organic_growth": 0.04,
"quarter": 3,
"revenue_per_employee": 10364
},
{
"average_project_size": 196966,
"billable_hours_per_employee": 153,
"client_concentration": 0.14,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.78,
"gross_billings": 10757435,
"net_revenue": 8770815,
"new_client_acquisition": 1,
"organic_growth": 0.02,
"quarter": 4,
"revenue_per_employee": 10696
}
],
"balance_sheet": [
{
"assets": 8856246,
"current_assets": 2740686,
"current_liabilities": 2906279,
"equity": 5991073,
"fixed_assets": 6115560,
"liabilities": 5021122,
"long_term_liabilities": 2114843,
"quarter": 1
},
{
"assets": 9083410,
"current_assets": 2817934,
"current_liabilities": 2961801,
"equity": 6424653,
"fixed_assets": 6265476,
"liabilities": 5078131,
"long_term_liabilities": 2116330,
"quarter": 2
},
{
"assets": 9316402,
"current_assets": 2854157,
"current_liabilities": 2257641,
"equity": 6643320,
"fixed_assets": 6462245,
"liabilities": 5135788,
"long_term_liabilities": 2878147,
"quarter": 3
},
{
"assets": 9555369,
"current_assets": 4463239,
"current_liabilities": 2985460,
"equity": 6814776,
"fixed_assets": 5092130,
"liabilities": 5194099,
"long_term_liabilities": 2208639,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 1534,
"financing_cash_flow": -3908,
"investing_cash_flow": -324537,
"net_cash_flow": 1936101,
"operating_cash_flow": 2490426,
"quarter": 1
},
{
"change_in_working_capital": -91477,
"financing_cash_flow": 126960,
"investing_cash_flow": -447401,
"net_cash_flow": 2304319,
"operating_cash_flow": 2705389,
"quarter": 2
},
{
"change_in_working_capital": -94089,
"financing_cash_flow": -24740,
"investing_cash_flow": -487871,
"net_cash_flow": 2740684,
"operating_cash_flow": 2937868,
"quarter": 3
},
{
"change_in_working_capital": 95160,
"financing_cash_flow": 63755,
"investing_cash_flow": -181359,
"net_cash_flow": 2313281,
"operating_cash_flow": 2786044,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9010396730172129,
"current_ratio": 0.9430223319922141,
"debt_to_equity_ratio": 0.8381006207068417,
"profit_margin": 0.2701748370798422,
"quarter": 1,
"return_on_assets": 0.2434382468598998,
"return_on_equity": 0.35986024540178363
},
{
"asset_turnover_ratio": 0.9066230633649698,
"current_ratio": 0.9514258385354046,
"debt_to_equity_ratio": 0.7904132721253584,
"profit_margin": 0.2937834515591491,
"quarter": 2,
"return_on_assets": 0.26635085281848997,
"return_on_equity": 0.3765766026585405
},
{
"asset_turnover_ratio": 0.9122410132151876,
"current_ratio": 1.264220927950901,
"debt_to_equity_ratio": 0.7730755104375523,
"profit_margin": 0.2897708901158328,
"quarter": 3,
"return_on_assets": 0.26434089039953407,
"return_on_equity": 0.3707041057784361
},
{
"asset_turnover_ratio": 0.9178939086496817,
"current_ratio": 1.494992061524857,
"debt_to_equity_ratio": 0.7621819117752366,
"profit_margin": 0.2797352355510862,
"quarter": 4,
"return_on_assets": 0.2567672687470259,
"return_on_equity": 0.3600273875472943
}
],
"income_statement": [
{
"depreciation": 334477,
"expenses": 5014518,
"income_tax": 809362,
"marketing_expense": 912154,
"net_income": 2965311,
"net_profit": 2155949,
"operational_expense": 2631234,
"product_revenue": 1831558,
"quarter": 1,
"rd_expense": 801159,
"revenue": 7979829,
"salaries_expense": 2172770,
"service_revenue": 6148271
},
{
"depreciation": 286015,
"expenses": 5210442,
"income_tax": 605413,
"marketing_expense": 687665,
"net_income": 3024787,
"net_profit": 2419374,
"operational_expense": 3331309,
"product_revenue": 1837152,
"quarter": 2,
"rd_expense": 988537,
"revenue": 8235229,
"salaries_expense": 1737601,
"service_revenue": 6398077
},
{
"depreciation": 475162,
"expenses": 5414021,
"income_tax": 622077,
"marketing_expense": 593536,
"net_income": 3084783,
"net_profit": 2462706,
"operational_expense": 3000027,
"product_revenue": 2961535,
"quarter": 3,
"rd_expense": 1064958,
"revenue": 8498804,
"salaries_expense": 2000243,
"service_revenue": 5537269
},
{
"depreciation": 332538,
"expenses": 5625554,
"income_tax": 691755,
"marketing_expense": 608610,
"net_income": 3145261,
"net_profit": 2453506,
"operational_expense": 3266599,
"product_revenue": 3284062,
"quarter": 4,
"rd_expense": 1076584,
"revenue": 8770815,
"salaries_expense": 1917055,
"service_revenue": 5486753
}
],
"market_conditions": {
"gdp_growth": [
0.06443985324910133,
0.06477572250711537,
0.05626643389410928,
0.048727154799247184
],
"inflation_rate": [
0.010530295765550271,
0.006442171866634111,
0.008734620077014654,
0.013015551719633492
],
"interest_rate": [
0.014078372654833337,
0.012601862273710948,
0.013947874788363696,
0.01371791691165731
],
"year": 2010
},
"random_event": null,
"year": 2010
},
{
"advertising_kpis": [
{
"average_project_size": 173788,
"billable_hours_per_employee": 110,
"client_concentration": 0.11,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.79,
"gross_billings": 11128341,
"net_revenue": 9764195,
"new_client_acquisition": 5,
"organic_growth": 0.03,
"quarter": 1,
"revenue_per_employee": 11908
},
{
"average_project_size": 95475,
"billable_hours_per_employee": 151,
"client_concentration": 0.13,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.64,
"gross_billings": 12352835,
"net_revenue": 9861423,
"new_client_acquisition": 2,
"organic_growth": 0.13,
"quarter": 2,
"revenue_per_employee": 12026
},
{
"average_project_size": 171203,
"billable_hours_per_employee": 156,
"client_concentration": 0.28,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.65,
"gross_billings": 12206805,
"net_revenue": 9959619,
"new_client_acquisition": 4,
"organic_growth": 0.11,
"quarter": 3,
"revenue_per_employee": 12146
},
{
"average_project_size": 186369,
"billable_hours_per_employee": 82,
"client_concentration": 0.19,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.71,
"gross_billings": 11912150,
"net_revenue": 10058793,
"new_client_acquisition": 4,
"organic_growth": -0.03,
"quarter": 4,
"revenue_per_employee": 12267
}
],
"balance_sheet": [
{
"assets": 11922553,
"current_assets": 5916633,
"current_liabilities": 2660772,
"equity": 7933961,
"fixed_assets": 6005920,
"liabilities": 5962881,
"long_term_liabilities": 3302109,
"quarter": 1
},
{
"assets": 12273531,
"current_assets": 4464553,
"current_liabilities": 3343364,
"equity": 8298079,
"fixed_assets": 7808978,
"liabilities": 6024179,
"long_term_liabilities": 2680815,
"quarter": 2
},
{
"assets": 12634842,
"current_assets": 4053068,
"current_liabilities": 3648391,
"equity": 8608041,
"fixed_assets": 8581774,
"liabilities": 6086106,
"long_term_liabilities": 2437715,
"quarter": 3
},
{
"assets": 13006789,
"current_assets": 5099734,
"current_liabilities": 3182904,
"equity": 8916338,
"fixed_assets": 7907055,
"liabilities": 6148670,
"long_term_liabilities": 2965766,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 18774,
"financing_cash_flow": 72516,
"investing_cash_flow": -286075,
"net_cash_flow": 2561437,
"operating_cash_flow": 2661887,
"quarter": 1
},
{
"change_in_working_capital": -82507,
"financing_cash_flow": -117764,
"investing_cash_flow": -333940,
"net_cash_flow": 1863827,
"operating_cash_flow": 2417450,
"quarter": 2
},
{
"change_in_working_capital": 25373,
"financing_cash_flow": -52750,
"investing_cash_flow": -179993,
"net_cash_flow": 2167043,
"operating_cash_flow": 2629804,
"quarter": 3
},
{
"change_in_working_capital": -32480,
"financing_cash_flow": 112374,
"investing_cash_flow": -241364,
"net_cash_flow": 2486709,
"operating_cash_flow": 2762231,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8189684709306807,
"current_ratio": 2.2236527594247084,
"debt_to_equity_ratio": 0.7515641934715838,
"profit_margin": 0.20219680168206391,
"quarter": 1,
"return_on_assets": 0.16559280550063396,
"return_on_equity": 0.24884027032651157
},
{
"asset_turnover_ratio": 0.8034707371497248,
"current_ratio": 1.3353475720860786,
"debt_to_equity_ratio": 0.7259727221203848,
"profit_margin": 0.20775166018129432,
"quarter": 2,
"return_on_assets": 0.16692237954994368,
"return_on_equity": 0.24689172036082085
},
{
"asset_turnover_ratio": 0.7882662086316552,
"current_ratio": 1.1109193066203704,
"debt_to_equity_ratio": 0.7070256751797535,
"profit_margin": 0.20676543952133108,
"quarter": 3,
"return_on_assets": 0.16298620908753747,
"return_on_equity": 0.23923038935339644
},
{
"asset_turnover_ratio": 0.7733494408189446,
"current_ratio": 1.6022267715268823,
"debt_to_equity_ratio": 0.6895958856651688,
"profit_margin": 0.2046188841941573,
"quarter": 4,
"return_on_assets": 0.15824189967254793,
"return_on_equity": 0.2308368076670041
}
],
"income_statement": [
{
"depreciation": 687598,
"expenses": 7024057,
"income_tax": 765849,
"marketing_expense": 731874,
"net_income": 2740138,
"net_profit": 1974289,
"operational_expense": 4737718,
"product_revenue": 2818654,
"quarter": 1,
"rd_expense": 1379952,
"revenue": 9764195,
"salaries_expense": 2923978,
"service_revenue": 6945541
},
{
"depreciation": 368723,
"expenses": 7136161,
"income_tax": 676535,
"marketing_expense": 941760,
"net_income": 2725262,
"net_profit": 2048727,
"operational_expense": 4088151,
"product_revenue": 2705853,
"quarter": 2,
"rd_expense": 1067222,
"revenue": 9861423,
"salaries_expense": 3513755,
"service_revenue": 7155570
},
{
"depreciation": 570499,
"expenses": 7250055,
"income_tax": 650259,
"marketing_expense": 1294659,
"net_income": 2709564,
"net_profit": 2059305,
"operational_expense": 3700382,
"product_revenue": 2991908,
"quarter": 3,
"rd_expense": 1341572,
"revenue": 9959619,
"salaries_expense": 3212109,
"service_revenue": 6967711
},
{
"depreciation": 704012,
"expenses": 7365767,
"income_tax": 634807,
"marketing_expense": 1332484,
"net_income": 2693026,
"net_profit": 2058219,
"operational_expense": 5103130,
"product_revenue": 3479840,
"quarter": 4,
"rd_expense": 1016085,
"revenue": 10058793,
"salaries_expense": 3129525,
"service_revenue": 6578953
}
],
"market_conditions": {
"gdp_growth": [
0.03726195193621186,
0.031385787123897474,
0.030051369477754823,
0.038215663437365724
],
"inflation_rate": [
0.00644333107049129,
0.00315637441187788,
0.010932769605598927,
0.008476129633852959
],
"interest_rate": [
0.021222606780991415,
0.01808488485416375,
0.018932985868737803,
0.016344986310333227
],
"year": 2011
},
"random_event": {
"description": "Mason, Butler and Clark Industry Recognition in 2011",
"impact": 0.03,
"type": "Industry Recognition"
},
"year": 2011
},
{
"advertising_kpis": [
{
"average_project_size": 156825,
"billable_hours_per_employee": 115,
"client_concentration": 0.35,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.61,
"gross_billings": 7943682,
"net_revenue": 7072872,
"new_client_acquisition": 2,
"organic_growth": 0.02,
"quarter": 1,
"revenue_per_employee": 8625
},
{
"average_project_size": 195674,
"billable_hours_per_employee": 137,
"client_concentration": 0.24,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.75,
"gross_billings": 8916317,
"net_revenue": 7152571,
"new_client_acquisition": 2,
"organic_growth": 0.1,
"quarter": 2,
"revenue_per_employee": 8723
},
{
"average_project_size": 149136,
"billable_hours_per_employee": 123,
"client_concentration": 0.35,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.65,
"gross_billings": 8541786,
"net_revenue": 7233168,
"new_client_acquisition": 1,
"organic_growth": 0.03,
"quarter": 3,
"revenue_per_employee": 8821
},
{
"average_project_size": 149446,
"billable_hours_per_employee": 106,
"client_concentration": 0.22,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.66,
"gross_billings": 8794232,
"net_revenue": 7314673,
"new_client_acquisition": 4,
"organic_growth": 0.13,
"quarter": 4,
"revenue_per_employee": 8920
}
],
"balance_sheet": [
{
"assets": 7075245,
"current_assets": 3221168,
"current_liabilities": 1332322,
"equity": 5964319,
"fixed_assets": 3854077,
"liabilities": 3103319,
"long_term_liabilities": 1770997,
"quarter": 1
},
{
"assets": 7222666,
"current_assets": 3552899,
"current_liabilities": 1621604,
"equity": 6130401,
"fixed_assets": 3669767,
"liabilities": 3150156,
"long_term_liabilities": 1528552,
"quarter": 2
},
{
"assets": 7373160,
"current_assets": 2347999,
"current_liabilities": 1342174,
"equity": 6247030,
"fixed_assets": 5025161,
"liabilities": 3197700,
"long_term_liabilities": 1855526,
"quarter": 3
},
{
"assets": 7526788,
"current_assets": 2680116,
"current_liabilities": 1755460,
"equity": 6141817,
"fixed_assets": 4846672,
"liabilities": 3245962,
"long_term_liabilities": 1490502,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 41940,
"financing_cash_flow": -39059,
"investing_cash_flow": -497438,
"net_cash_flow": 2185935,
"operating_cash_flow": 2286507,
"quarter": 1
},
{
"change_in_working_capital": 62060,
"financing_cash_flow": -65061,
"investing_cash_flow": -473720,
"net_cash_flow": 2105877,
"operating_cash_flow": 2338389,
"quarter": 2
},
{
"change_in_working_capital": -11368,
"financing_cash_flow": 44435,
"investing_cash_flow": -430723,
"net_cash_flow": 2219573,
"operating_cash_flow": 2397020,
"quarter": 3
},
{
"change_in_working_capital": -23964,
"financing_cash_flow": 151887,
"investing_cash_flow": -258656,
"net_cash_flow": 2084229,
"operating_cash_flow": 2211923,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9996646052539523,
"current_ratio": 2.417709832908261,
"debt_to_equity_ratio": 0.5203140542952179,
"profit_margin": 0.2816950455204053,
"quarter": 1,
"return_on_assets": 0.2816005664821501,
"return_on_equity": 0.3340520518771716
},
{
"asset_turnover_ratio": 0.9902951347881793,
"current_ratio": 2.190978191963019,
"debt_to_equity_ratio": 0.5138580657284899,
"profit_margin": 0.28771346694775907,
"quarter": 2,
"return_on_assets": 0.28492124653140544,
"return_on_equity": 0.33568619736294575
},
{
"asset_turnover_ratio": 0.9810132968767801,
"current_ratio": 1.7493998542662874,
"debt_to_equity_ratio": 0.5118752431155285,
"profit_margin": 0.2863987121548953,
"quarter": 3,
"return_on_assets": 0.28096094483233786,
"return_on_equity": 0.33160878049249004
},
{
"asset_turnover_ratio": 0.9718186562448683,
"current_ratio": 1.526731455003247,
"debt_to_equity_ratio": 0.5285019074974067,
"profit_margin": 0.25441889199968337,
"quarter": 4,
"return_on_assets": 0.2472490257464406,
"return_on_equity": 0.3030033294707413
}
],
"income_statement": [
{
"depreciation": 294114,
"expenses": 4488110,
"income_tax": 592369,
"marketing_expense": 465691,
"net_income": 2584762,
"net_profit": 1992393,
"operational_expense": 2420576,
"product_revenue": 2464408,
"quarter": 1,
"rd_expense": 463873,
"revenue": 7072872,
"salaries_expense": 1376388,
"service_revenue": 4608464
},
{
"depreciation": 280498,
"expenses": 4557293,
"income_tax": 537387,
"marketing_expense": 473387,
"net_income": 2595278,
"net_profit": 2057891,
"operational_expense": 3076522,
"product_revenue": 2476566,
"quarter": 2,
"rd_expense": 829854,
"revenue": 7152571,
"salaries_expense": 1456120,
"service_revenue": 4676005
},
{
"depreciation": 325450,
"expenses": 4627543,
"income_tax": 534055,
"marketing_expense": 822006,
"net_income": 2605625,
"net_profit": 2071570,
"operational_expense": 2768305,
"product_revenue": 2209887,
"quarter": 3,
"rd_expense": 597142,
"revenue": 7233168,
"salaries_expense": 1887521,
"service_revenue": 5023281
},
{
"depreciation": 350932,
"expenses": 4698876,
"income_tax": 754806,
"marketing_expense": 842026,
"net_income": 2615797,
"net_profit": 1860991,
"operational_expense": 3227680,
"product_revenue": 1583344,
"quarter": 4,
"rd_expense": 795589,
"revenue": 7314673,
"salaries_expense": 2098221,
"service_revenue": 5731329
}
],
"market_conditions": {
"gdp_growth": [
0.05484674756237024,
0.035550167589840614,
0.04278138999886319,
0.05508067799086734
],
"inflation_rate": [
0.009234654990909412,
0.007078269041363674,
0.010006076634555803,
0.01452140720190813
],
"interest_rate": [
0.021397971847629354,
0.016598599743921107,
0.021201536460434742,
0.013084874522422432
],
"year": 2012
},
"random_event": null,
"year": 2012
},
{
"advertising_kpis": [
{
"average_project_size": 136462,
"billable_hours_per_employee": 140,
"client_concentration": 0.4,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.64,
"gross_billings": 18087911,
"net_revenue": 16342840,
"new_client_acquisition": 3,
"organic_growth": 0.04,
"quarter": 1,
"revenue_per_employee": 19930
},
{
"average_project_size": 129153,
"billable_hours_per_employee": 85,
"client_concentration": 0.12,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.63,
"gross_billings": 19505225,
"net_revenue": 16457966,
"new_client_acquisition": 3,
"organic_growth": -0.04,
"quarter": 2,
"revenue_per_employee": 20071
},
{
"average_project_size": 74134,
"billable_hours_per_employee": 125,
"client_concentration": 0.39,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.63,
"gross_billings": 18764312,
"net_revenue": 16573903,
"new_client_acquisition": 4,
"organic_growth": -0.03,
"quarter": 3,
"revenue_per_employee": 20212
},
{
"average_project_size": 180909,
"billable_hours_per_employee": 121,
"client_concentration": 0.22,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.67,
"gross_billings": 20261931,
"net_revenue": 16690657,
"new_client_acquisition": 3,
"organic_growth": -0.02,
"quarter": 4,
"revenue_per_employee": 20354
}
],
"balance_sheet": [
{
"assets": 18923808,
"current_assets": 8533643,
"current_liabilities": 6287621,
"equity": 12657500,
"fixed_assets": 10390165,
"liabilities": 10653217,
"long_term_liabilities": 4365596,
"quarter": 1
},
{
"assets": 19322345,
"current_assets": 8284009,
"current_liabilities": 4816796,
"equity": 12650859,
"fixed_assets": 11038336,
"liabilities": 10842746,
"long_term_liabilities": 6025950,
"quarter": 2
},
{
"assets": 19729275,
"current_assets": 9515120,
"current_liabilities": 6504283,
"equity": 13061277,
"fixed_assets": 10214155,
"liabilities": 11035647,
"long_term_liabilities": 4531364,
"quarter": 3
},
{
"assets": 20144776,
"current_assets": 8342584,
"current_liabilities": 5204920,
"equity": 13202496,
"fixed_assets": 11802192,
"liabilities": 11231979,
"long_term_liabilities": 6027059,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 98742,
"financing_cash_flow": -64606,
"investing_cash_flow": -461446,
"net_cash_flow": 5124937,
"operating_cash_flow": 5374048,
"quarter": 1
},
{
"change_in_working_capital": -18754,
"financing_cash_flow": 124802,
"investing_cash_flow": -339596,
"net_cash_flow": 4493913,
"operating_cash_flow": 5051072,
"quarter": 2
},
{
"change_in_working_capital": -65596,
"financing_cash_flow": -74357,
"investing_cash_flow": -251965,
"net_cash_flow": 5493913,
"operating_cash_flow": 5406175,
"quarter": 3
},
{
"change_in_working_capital": 38907,
"financing_cash_flow": -184691,
"investing_cash_flow": -417215,
"net_cash_flow": 4885289,
"operating_cash_flow": 5130695,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8636126513226091,
"current_ratio": 1.3572133244036177,
"debt_to_equity_ratio": 0.8416525380209362,
"profit_margin": 0.268430028073456,
"quarter": 1,
"return_on_assets": 0.23181956823911973,
"return_on_equity": 0.3465857396800316
},
{
"asset_turnover_ratio": 0.851758210507058,
"current_ratio": 1.719817281030793,
"debt_to_equity_ratio": 0.8570758712906372,
"profit_margin": 0.2534493023013901,
"quarter": 2,
"return_on_assets": 0.21587752418249442,
"return_on_equity": 0.3297214837348199
},
{
"asset_turnover_ratio": 0.8400665001628291,
"current_ratio": 1.462900676369709,
"debt_to_equity_ratio": 0.8449133266218916,
"profit_margin": 0.26352567648066966,
"quarter": 3,
"return_on_assets": 0.22137909274415812,
"return_on_equity": 0.3343967821829366
},
{
"asset_turnover_ratio": 0.8285352490392547,
"current_ratio": 1.60282655641201,
"debt_to_equity_ratio": 0.8507466315460349,
"profit_margin": 0.25701199179876505,
"quarter": 4,
"return_on_assets": 0.21294349463106466,
"return_on_equity": 0.32491575835357195
}
],
"income_statement": [
{
"depreciation": 987139,
"expenses": 10532267,
"income_tax": 1423664,
"marketing_expense": 1772760,
"net_income": 5810573,
"net_profit": 4386909,
"operational_expense": 5547690,
"product_revenue": 4080267,
"quarter": 1,
"rd_expense": 1779575,
"revenue": 16342840,
"salaries_expense": 3851793,
"service_revenue": 12262573
},
{
"depreciation": 879812,
"expenses": 10696954,
"income_tax": 1589752,
"marketing_expense": 1889762,
"net_income": 5761012,
"net_profit": 4171260,
"operational_expense": 6995360,
"product_revenue": 3697973,
"quarter": 2,
"rd_expense": 2033350,
"revenue": 16457966,
"salaries_expense": 4976345,
"service_revenue": 12759993
},
{
"depreciation": 1038526,
"expenses": 10864218,
"income_tax": 1342036,
"marketing_expense": 1467921,
"net_income": 5709685,
"net_profit": 4367649,
"operational_expense": 6310351,
"product_revenue": 5141531,
"quarter": 3,
"rd_expense": 1809979,
"revenue": 16573903,
"salaries_expense": 3472546,
"service_revenue": 11432372
},
{
"depreciation": 840996,
"expenses": 11034096,
"income_tax": 1366862,
"marketing_expense": 1589652,
"net_income": 5656561,
"net_profit": 4289699,
"operational_expense": 5545835,
"product_revenue": 6472436,
"quarter": 4,
"rd_expense": 2147286,
"revenue": 16690657,
"salaries_expense": 5128916,
"service_revenue": 10218221
}
],
"market_conditions": {
"gdp_growth": [
0.03885988894050931,
0.04062510105861511,
0.039692208721269676,
0.039881638792265424
],
"inflation_rate": [
0.006062721529712485,
0.0010832608554574071,
0.007875031334214813,
0.006323259640610007
],
"interest_rate": [
0.011299666709096571,
0.013029356710634769,
0.019454867301023613,
0.012275483455298447
],
"year": 2013
},
"random_event": null,
"year": 2013
},
{
"advertising_kpis": [
{
"average_project_size": 143559,
"billable_hours_per_employee": 114,
"client_concentration": 0.35,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.71,
"gross_billings": 19959988,
"net_revenue": 15656954,
"new_client_acquisition": 5,
"organic_growth": -0.02,
"quarter": 1,
"revenue_per_employee": 19094
},
{
"average_project_size": 135566,
"billable_hours_per_employee": 158,
"client_concentration": 0.25,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.65,
"gross_billings": 20563543,
"net_revenue": 16051434,
"new_client_acquisition": 1,
"organic_growth": 0.04,
"quarter": 2,
"revenue_per_employee": 19575
},
{
"average_project_size": 147881,
"billable_hours_per_employee": 147,
"client_concentration": 0.31,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.72,
"gross_billings": 21126436,
"net_revenue": 16455853,
"new_client_acquisition": 3,
"organic_growth": 0.02,
"quarter": 3,
"revenue_per_employee": 20068
},
{
"average_project_size": 172567,
"billable_hours_per_employee": 149,
"client_concentration": 0.2,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.78,
"gross_billings": 20511442,
"net_revenue": 16870462,
"new_client_acquisition": 2,
"organic_growth": 0.11,
"quarter": 4,
"revenue_per_employee": 20574
}
],
"balance_sheet": [
{
"assets": 19342149,
"current_assets": 8746943,
"current_liabilities": 3557697,
"equity": 15706612,
"fixed_assets": 10595206,
"liabilities": 8179307,
"long_term_liabilities": 4621610,
"quarter": 1
},
{
"assets": 19841434,
"current_assets": 7871704,
"current_liabilities": 3841812,
"equity": 16263832,
"fixed_assets": 11969730,
"liabilities": 8291522,
"long_term_liabilities": 4449710,
"quarter": 2
},
{
"assets": 20353608,
"current_assets": 6889628,
"current_liabilities": 4906282,
"equity": 16578429,
"fixed_assets": 13463980,
"liabilities": 8405277,
"long_term_liabilities": 3498995,
"quarter": 3
},
{
"assets": 20879002,
"current_assets": 9257287,
"current_liabilities": 3529716,
"equity": 17465452,
"fixed_assets": 11621715,
"liabilities": 8520593,
"long_term_liabilities": 4990877,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 63879,
"financing_cash_flow": -73502,
"investing_cash_flow": -165438,
"net_cash_flow": 5079603,
"operating_cash_flow": 5368903,
"quarter": 1
},
{
"change_in_working_capital": -94747,
"financing_cash_flow": -88084,
"investing_cash_flow": -397049,
"net_cash_flow": 5283694,
"operating_cash_flow": 5397838,
"quarter": 2
},
{
"change_in_working_capital": 50342,
"financing_cash_flow": -170704,
"investing_cash_flow": -317158,
"net_cash_flow": 5176407,
"operating_cash_flow": 5526067,
"quarter": 3
},
{
"change_in_working_capital": -2897,
"financing_cash_flow": -42587,
"investing_cash_flow": -289596,
"net_cash_flow": 5504383,
"operating_cash_flow": 5870929,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.80947334238817,
"current_ratio": 2.4585969519045605,
"debt_to_equity_ratio": 0.5207556537335996,
"profit_margin": 0.29020778882022646,
"quarter": 1,
"return_on_assets": 0.2349154688033889,
"return_on_equity": 0.28929026832775906
},
{
"asset_turnover_ratio": 0.8089855803769022,
"current_ratio": 2.0489560655232477,
"debt_to_equity_ratio": 0.5098135543948068,
"profit_margin": 0.2936759419750285,
"quarter": 2,
"return_on_assets": 0.2375796023614019,
"return_on_equity": 0.289840672235178
},
{
"asset_turnover_ratio": 0.8084980805368758,
"current_ratio": 1.404246229629687,
"debt_to_equity_ratio": 0.507000814130217,
"profit_margin": 0.2813648128723561,
"quarter": 3,
"return_on_assets": 0.22748291113791716,
"return_on_equity": 0.27928448467583994
},
{
"asset_turnover_ratio": 0.8080109384538591,
"current_ratio": 2.6226719090147763,
"debt_to_equity_ratio": 0.48785413626856033,
"profit_margin": 0.3027209924660036,
"quarter": 4,
"return_on_assets": 0.24460187321213916,
"return_on_equity": 0.29240829266829166
}
],
"income_statement": [
{
"depreciation": 825133,
"expenses": 9514747,
"income_tax": 1598437,
"marketing_expense": 1154861,
"net_income": 6142207,
"net_profit": 4543770,
"operational_expense": 5374363,
"product_revenue": 4350538,
"quarter": 1,
"rd_expense": 1207749,
"revenue": 15656954,
"salaries_expense": 4512897,
"service_revenue": 11306416
},
{
"depreciation": 683918,
"expenses": 9815678,
"income_tax": 1521836,
"marketing_expense": 1938378,
"net_income": 6235756,
"net_profit": 4713920,
"operational_expense": 4967121,
"product_revenue": 4899676,
"quarter": 2,
"rd_expense": 1511327,
"revenue": 16051434,
"salaries_expense": 2966661,
"service_revenue": 11151758
},
{
"depreciation": 895969,
"expenses": 10126127,
"income_tax": 1699628,
"marketing_expense": 1973153,
"net_income": 6329726,
"net_profit": 4630098,
"operational_expense": 6193943,
"product_revenue": 4470713,
"quarter": 3,
"rd_expense": 1555140,
"revenue": 16455853,
"salaries_expense": 3924483,
"service_revenue": 11985140
},
{
"depreciation": 763886,
"expenses": 10446396,
"income_tax": 1317023,
"marketing_expense": 1443862,
"net_income": 6424066,
"net_profit": 5107043,
"operational_expense": 5651649,
"product_revenue": 3501254,
"quarter": 4,
"rd_expense": 1089765,
"revenue": 16870462,
"salaries_expense": 3769766,
"service_revenue": 13369208
}
],
"market_conditions": {
"gdp_growth": [
0.04542036712880565,
0.05216202657087625,
0.046634178937646056,
0.05935610356717488
],
"inflation_rate": [
0.0060945962726455085,
0.0032263289990760572,
0.006759434756157937,
0.009606161797517145
],
"interest_rate": [
0.014118750287842971,
0.016362685182848603,
0.016411945343856187,
0.014263098568120329
],
"year": 2014
},
"random_event": null,
"year": 2014
},
{
"advertising_kpis": [
{
"average_project_size": 121096,
"billable_hours_per_employee": 100,
"client_concentration": 0.26,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.65,
"gross_billings": 14234443,
"net_revenue": 11438201,
"new_client_acquisition": 1,
"organic_growth": 0.01,
"quarter": 1,
"revenue_per_employee": 13949
},
{
"average_project_size": 148918,
"billable_hours_per_employee": 133,
"client_concentration": 0.15,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.6,
"gross_billings": 13017973,
"net_revenue": 11782702,
"new_client_acquisition": 2,
"organic_growth": 0,
"quarter": 2,
"revenue_per_employee": 14369
},
{
"average_project_size": 152998,
"billable_hours_per_employee": 89,
"client_concentration": 0.37,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.76,
"gross_billings": 14688375,
"net_revenue": 12137580,
"new_client_acquisition": 5,
"organic_growth": 0.09,
"quarter": 3,
"revenue_per_employee": 14802
},
{
"average_project_size": 93124,
"billable_hours_per_employee": 125,
"client_concentration": 0.15,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.76,
"gross_billings": 15207190,
"net_revenue": 12503146,
"new_client_acquisition": 1,
"organic_growth": 0.01,
"quarter": 4,
"revenue_per_employee": 15248
}
],
"balance_sheet": [
{
"assets": 11886805,
"current_assets": 4730185,
"current_liabilities": 2346891,
"equity": 9070827,
"fixed_assets": 7156620,
"liabilities": 4831849,
"long_term_liabilities": 2484958,
"quarter": 1
},
{
"assets": 12189160,
"current_assets": 4076417,
"current_liabilities": 2317614,
"equity": 9310888,
"fixed_assets": 8112743,
"liabilities": 4915750,
"long_term_liabilities": 2598136,
"quarter": 2
},
{
"assets": 12499205,
"current_assets": 4257567,
"current_liabilities": 2753146,
"equity": 9561106,
"fixed_assets": 8241638,
"liabilities": 5001108,
"long_term_liabilities": 2247962,
"quarter": 3
},
{
"assets": 12817136,
"current_assets": 5944179,
"current_liabilities": 2793362,
"equity": 9777329,
"fixed_assets": 6872957,
"liabilities": 5087948,
"long_term_liabilities": 2294586,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 94204,
"financing_cash_flow": 15607,
"investing_cash_flow": -364700,
"net_cash_flow": 2362395,
"operating_cash_flow": 2644248,
"quarter": 1
},
{
"change_in_working_capital": 19598,
"financing_cash_flow": -110816,
"investing_cash_flow": -224529,
"net_cash_flow": 2149015,
"operating_cash_flow": 2592516,
"quarter": 2
},
{
"change_in_working_capital": -89449,
"financing_cash_flow": -59129,
"investing_cash_flow": -375211,
"net_cash_flow": 2439627,
"operating_cash_flow": 2618363,
"quarter": 3
},
{
"change_in_working_capital": 689,
"financing_cash_flow": -143122,
"investing_cash_flow": -287863,
"net_cash_flow": 2790386,
"operating_cash_flow": 3004464,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.962260338249008,
"current_ratio": 2.015511159231511,
"debt_to_equity_ratio": 0.5326800963131586,
"profit_margin": 0.17624021469809806,
"quarter": 1,
"return_on_assets": 0.16958896860846964,
"return_on_equity": 0.22223673762050583
},
{
"asset_turnover_ratio": 0.9666541418768808,
"current_ratio": 1.7588852155708414,
"debt_to_equity_ratio": 0.5279571615510787,
"profit_margin": 0.17292111775380553,
"quarter": 2,
"return_on_assets": 0.16715491469469596,
"return_on_equity": 0.2188274630733395
},
{
"asset_turnover_ratio": 0.9710681599349719,
"current_ratio": 1.5464370578240312,
"debt_to_equity_ratio": 0.5230679379561318,
"profit_margin": 0.16996872523188314,
"quarter": 3,
"return_on_assets": 0.16505121725741756,
"return_on_equity": 0.21577095787872239
},
{
"asset_turnover_ratio": 0.9755023275090473,
"current_ratio": 2.1279658705173192,
"debt_to_equity_ratio": 0.520382202542228,
"profit_margin": 0.16381005228604065,
"quarter": 4,
"return_on_assets": 0.1597970872744114,
"return_on_equity": 0.20947858049984816
}
],
"income_statement": [
{
"depreciation": 628377,
"expenses": 8847450,
"income_tax": 574880,
"marketing_expense": 1270474,
"net_income": 2590751,
"net_profit": 2015871,
"operational_expense": 4881494,
"product_revenue": 2689122,
"quarter": 1,
"rd_expense": 1484212,
"revenue": 11438201,
"salaries_expense": 3526964,
"service_revenue": 8749079
},
{
"depreciation": 555038,
"expenses": 9133764,
"income_tax": 611460,
"marketing_expense": 1420294,
"net_income": 2648938,
"net_profit": 2037478,
"operational_expense": 5957106,
"product_revenue": 4355016,
"quarter": 2,
"rd_expense": 1214876,
"revenue": 11782702,
"salaries_expense": 3202711,
"service_revenue": 7427686
},
{
"depreciation": 555354,
"expenses": 9429345,
"income_tax": 645226,
"marketing_expense": 1370010,
"net_income": 2708235,
"net_profit": 2063009,
"operational_expense": 6118155,
"product_revenue": 3836608,
"quarter": 3,
"rd_expense": 1565592,
"revenue": 12137580,
"salaries_expense": 3937566,
"service_revenue": 8300972
},
{
"depreciation": 956323,
"expenses": 9734490,
"income_tax": 720515,
"marketing_expense": 1301343,
"net_income": 2768656,
"net_profit": 2048141,
"operational_expense": 6638459,
"product_revenue": 4929670,
"quarter": 4,
"rd_expense": 1589655,
"revenue": 12503146,
"salaries_expense": 4666906,
"service_revenue": 7573476
}
],
"market_conditions": {
"gdp_growth": [
0.04882520174809035,
0.04598536877555179,
0.044875385272367646,
0.05802972560318888
],
"inflation_rate": [
0.005161114620612606,
0.010710618521464717,
0.0127058999782939,
0.005868418503208469
],
"interest_rate": [
0.02016871880693778,
0.015484349543404807,
0.02029810204312785,
0.020969096751882986
],
"year": 2015
},
"random_event": {
"description": "Mason, Butler and Clark Industry Recognition in 2015",
"impact": 0.05,
"type": "Industry Recognition"
},
"year": 2015
}
] |
{
"advertising_type": "Branding Services",
"financial_health": "Good",
"founding_year": 2001,
"industry": "Advertising",
"location": "Christinachester",
"name": "Russell Inc",
"num_employees": 708,
"region": "Latin America",
"revenue_size": "Small",
"website": "www.russellinc.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 95780,
"billable_hours_per_employee": 122,
"client_concentration": 0.11,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.73,
"gross_billings": 1727317,
"net_revenue": 1550695,
"new_client_acquisition": 4,
"organic_growth": 0.14,
"quarter": 1,
"revenue_per_employee": 2190
},
{
"average_project_size": 143785,
"billable_hours_per_employee": 143,
"client_concentration": 0.37,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.79,
"gross_billings": 2064475,
"net_revenue": 1608262,
"new_client_acquisition": 3,
"organic_growth": 0.06,
"quarter": 2,
"revenue_per_employee": 2272
},
{
"average_project_size": 176120,
"billable_hours_per_employee": 89,
"client_concentration": 0.17,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.74,
"gross_billings": 2113785,
"net_revenue": 1667966,
"new_client_acquisition": 5,
"organic_growth": -0.01,
"quarter": 3,
"revenue_per_employee": 2356
},
{
"average_project_size": 108703,
"billable_hours_per_employee": 148,
"client_concentration": 0.18,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.68,
"gross_billings": 1908604,
"net_revenue": 1729887,
"new_client_acquisition": 1,
"organic_growth": -0.03,
"quarter": 4,
"revenue_per_employee": 2443
}
],
"balance_sheet": [
{
"assets": 1854978,
"current_assets": 912601,
"current_liabilities": 420901,
"equity": 1448301,
"fixed_assets": 942377,
"liabilities": 835461,
"long_term_liabilities": 414560,
"quarter": 1
},
{
"assets": 1913699,
"current_assets": 753912,
"current_liabilities": 490444,
"equity": 1542244,
"fixed_assets": 1159787,
"liabilities": 854808,
"long_term_liabilities": 364364,
"quarter": 2
},
{
"assets": 1974278,
"current_assets": 686633,
"current_liabilities": 453379,
"equity": 1561143,
"fixed_assets": 1287645,
"liabilities": 874603,
"long_term_liabilities": 421224,
"quarter": 3
},
{
"assets": 2036775,
"current_assets": 870011,
"current_liabilities": 401206,
"equity": 1639376,
"fixed_assets": 1166764,
"liabilities": 894856,
"long_term_liabilities": 493650,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -5217,
"financing_cash_flow": 49772,
"investing_cash_flow": -135768,
"net_cash_flow": 279388,
"operating_cash_flow": 487736,
"quarter": 1
},
{
"change_in_working_capital": -90655,
"financing_cash_flow": -6990,
"investing_cash_flow": -466233,
"net_cash_flow": 64626,
"operating_cash_flow": 570750,
"quarter": 2
},
{
"change_in_working_capital": 51792,
"financing_cash_flow": -30568,
"investing_cash_flow": -208900,
"net_cash_flow": 151242,
"operating_cash_flow": 522202,
"quarter": 3
},
{
"change_in_working_capital": 78194,
"financing_cash_flow": 81306,
"investing_cash_flow": -146630,
"net_cash_flow": 550193,
"operating_cash_flow": 563534,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8359640922965124,
"current_ratio": 2.1682082009783774,
"debt_to_equity_ratio": 0.5768559160008866,
"profit_margin": 0.2765108548102625,
"quarter": 1,
"return_on_assets": 0.23115314575159382,
"return_on_equity": 0.2960600041013574
},
{
"asset_turnover_ratio": 0.8403944402959922,
"current_ratio": 1.5372030241984813,
"debt_to_equity_ratio": 0.5542624902414922,
"profit_margin": 0.30054369250781277,
"quarter": 2,
"return_on_assets": 0.2525752482495941,
"return_on_equity": 0.3134089028714004
},
{
"asset_turnover_ratio": 0.8448485978165182,
"current_ratio": 1.514479056153902,
"debt_to_equity_ratio": 0.5602324706961502,
"profit_margin": 0.2766651118787793,
"quarter": 3,
"return_on_assets": 0.23374013183553685,
"return_on_equity": 0.29559623942201324
},
{
"asset_turnover_ratio": 0.849326508819089,
"current_ratio": 2.1684895041450027,
"debt_to_equity_ratio": 0.5458515923131728,
"profit_margin": 0.28756618206853973,
"quarter": 4,
"return_on_assets": 0.24423758147070737,
"return_on_equity": 0.30344289534554614
}
],
"income_statement": [
{
"depreciation": 58952,
"expenses": 964556,
"income_tax": 157355,
"marketing_expense": 124486,
"net_income": 586139,
"net_profit": 428784,
"operational_expense": 662695,
"product_revenue": 590027,
"quarter": 1,
"rd_expense": 101116,
"revenue": 1550695,
"salaries_expense": 439468,
"service_revenue": 960668
},
{
"depreciation": 87397,
"expenses": 992108,
"income_tax": 132801,
"marketing_expense": 184546,
"net_income": 616154,
"net_profit": 483353,
"operational_expense": 646507,
"product_revenue": 603638,
"quarter": 2,
"rd_expense": 147852,
"revenue": 1608262,
"salaries_expense": 423497,
"service_revenue": 1004624
},
{
"depreciation": 60734,
"expenses": 1020447,
"income_tax": 186051,
"marketing_expense": 121064,
"net_income": 647519,
"net_profit": 461468,
"operational_expense": 695010,
"product_revenue": 360544,
"quarter": 3,
"rd_expense": 105730,
"revenue": 1667966,
"salaries_expense": 310244,
"service_revenue": 1307422
},
{
"depreciation": 66077,
"expenses": 1049595,
"income_tax": 182835,
"marketing_expense": 175518,
"net_income": 680292,
"net_profit": 497457,
"operational_expense": 572567,
"product_revenue": 648757,
"quarter": 4,
"rd_expense": 115954,
"revenue": 1729887,
"salaries_expense": 323023,
"service_revenue": 1081130
}
],
"market_conditions": {
"gdp_growth": [
0.0160915757667663,
0.02461044316120972,
0.029664687245183726,
0.0175812756150694
],
"inflation_rate": [
0.02012135195222166,
0.021085312055301487,
0.017619343033172665,
0.022795648502685385
],
"interest_rate": [
0.034091172053405484,
0.038348383481517236,
0.03593022616931627,
0.029557195767677198
],
"year": 2001
},
"random_event": null,
"year": 2001
},
{
"advertising_kpis": [
{
"average_project_size": 98026,
"billable_hours_per_employee": 130,
"client_concentration": 0.21,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.78,
"gross_billings": 5301123,
"net_revenue": 4082682,
"new_client_acquisition": 3,
"organic_growth": -0.05,
"quarter": 1,
"revenue_per_employee": 5766
},
{
"average_project_size": 166193,
"billable_hours_per_employee": 147,
"client_concentration": 0.4,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.65,
"gross_billings": 5306275,
"net_revenue": 4215509,
"new_client_acquisition": 2,
"organic_growth": 0.05,
"quarter": 2,
"revenue_per_employee": 5954
},
{
"average_project_size": 193438,
"billable_hours_per_employee": 141,
"client_concentration": 0.12,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.61,
"gross_billings": 5519901,
"net_revenue": 4352658,
"new_client_acquisition": 4,
"organic_growth": 0.06,
"quarter": 3,
"revenue_per_employee": 6148
},
{
"average_project_size": 173926,
"billable_hours_per_employee": 96,
"client_concentration": 0.32,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.73,
"gross_billings": 5275976,
"net_revenue": 4494269,
"new_client_acquisition": 3,
"organic_growth": -0.01,
"quarter": 4,
"revenue_per_employee": 6348
}
],
"balance_sheet": [
{
"assets": 4288441,
"current_assets": 1535983,
"current_liabilities": 881191,
"equity": 3226052,
"fixed_assets": 2752458,
"liabilities": 2039624,
"long_term_liabilities": 1158433,
"quarter": 1
},
{
"assets": 4380133,
"current_assets": 1363313,
"current_liabilities": 1210771,
"equity": 3367716,
"fixed_assets": 3016820,
"liabilities": 2096797,
"long_term_liabilities": 886026,
"quarter": 2
},
{
"assets": 4473786,
"current_assets": 1739702,
"current_liabilities": 1261155,
"equity": 3500419,
"fixed_assets": 2734084,
"liabilities": 2155573,
"long_term_liabilities": 894418,
"quarter": 3
},
{
"assets": 4569441,
"current_assets": 2067804,
"current_liabilities": 1139059,
"equity": 3528032,
"fixed_assets": 2501637,
"liabilities": 2215997,
"long_term_liabilities": 1076938,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -87867,
"financing_cash_flow": 34019,
"investing_cash_flow": -425000,
"net_cash_flow": 910228,
"operating_cash_flow": 1191275,
"quarter": 1
},
{
"change_in_working_capital": -26042,
"financing_cash_flow": -57051,
"investing_cash_flow": -280382,
"net_cash_flow": 1215507,
"operating_cash_flow": 1330409,
"quarter": 2
},
{
"change_in_working_capital": -92968,
"financing_cash_flow": 35909,
"investing_cash_flow": -273426,
"net_cash_flow": 870725,
"operating_cash_flow": 1414630,
"quarter": 3
},
{
"change_in_working_capital": -90880,
"financing_cash_flow": -64640,
"investing_cash_flow": -305183,
"net_cash_flow": 1099063,
"operating_cash_flow": 1358611,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9520200930827777,
"current_ratio": 1.7430761321892756,
"debt_to_equity_ratio": 0.6322353142478795,
"profit_margin": 0.2393610376708252,
"quarter": 1,
"return_on_assets": 0.22787651736376927,
"return_on_equity": 0.30291979174545236
},
{
"asset_turnover_ratio": 0.9624157531289576,
"current_ratio": 1.1259874906154839,
"debt_to_equity_ratio": 0.6226169308813451,
"profit_margin": 0.2572358403220109,
"quarter": 2,
"return_on_assets": 0.24756782499526842,
"return_on_equity": 0.3219927095990279
},
{
"asset_turnover_ratio": 0.9729249454488883,
"current_ratio": 1.3794513759212785,
"debt_to_equity_ratio": 0.6158042794305482,
"profit_margin": 0.27160553390594894,
"quarter": 3,
"return_on_assets": 0.26425179925906156,
"return_on_equity": 0.33773271142683203
},
{
"asset_turnover_ratio": 0.9835489724016571,
"current_ratio": 1.8153616274486222,
"debt_to_equity_ratio": 0.6281113663368133,
"profit_margin": 0.2613524023595383,
"quarter": 4,
"return_on_assets": 0.2570528867754283,
"return_on_equity": 0.33293008680193376
}
],
"income_statement": [
{
"depreciation": 214040,
"expenses": 2693381,
"income_tax": 412066,
"marketing_expense": 386793,
"net_income": 1389301,
"net_profit": 977235,
"operational_expense": 1375670,
"product_revenue": 946441,
"quarter": 1,
"rd_expense": 489581,
"revenue": 4082682,
"salaries_expense": 1269286,
"service_revenue": 3136241
},
{
"depreciation": 246029,
"expenses": 2778051,
"income_tax": 353078,
"marketing_expense": 479022,
"net_income": 1437458,
"net_profit": 1084380,
"operational_expense": 1560828,
"product_revenue": 940260,
"quarter": 2,
"rd_expense": 473493,
"revenue": 4215509,
"salaries_expense": 1044027,
"service_revenue": 3275249
},
{
"depreciation": 232424,
"expenses": 2865383,
"income_tax": 305069,
"marketing_expense": 424315,
"net_income": 1487275,
"net_profit": 1182206,
"operational_expense": 1699879,
"product_revenue": 1607337,
"quarter": 3,
"rd_expense": 340326,
"revenue": 4352658,
"salaries_expense": 1019299,
"service_revenue": 2745321
},
{
"depreciation": 184023,
"expenses": 2955460,
"income_tax": 364221,
"marketing_expense": 475105,
"net_income": 1538809,
"net_profit": 1174588,
"operational_expense": 2045752,
"product_revenue": 1301323,
"quarter": 4,
"rd_expense": 579585,
"revenue": 4494269,
"salaries_expense": 1089763,
"service_revenue": 3192946
}
],
"market_conditions": {
"gdp_growth": [
0.021012636948377232,
0.011022440050454281,
0.02077536475684215,
0.013404285318583002
],
"inflation_rate": [
0.011698670478109328,
0.013775194554513776,
0.017289464126525295,
0.020001489617880328
],
"interest_rate": [
0.029292663540258463,
0.027631247785225015,
0.032288876232668524,
0.032525804843443876
],
"year": 2002
},
"random_event": {
"description": "Russell Inc Senior Leadership Change in 2002",
"impact": -0.06,
"type": "Senior Leadership Change"
},
"year": 2002
},
{
"advertising_kpis": [
{
"average_project_size": 193416,
"billable_hours_per_employee": 135,
"client_concentration": 0.13,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.66,
"gross_billings": 2088767,
"net_revenue": 1881953,
"new_client_acquisition": 4,
"organic_growth": 0.01,
"quarter": 1,
"revenue_per_employee": 2658
},
{
"average_project_size": 181097,
"billable_hours_per_employee": 98,
"client_concentration": 0.35,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.71,
"gross_billings": 2442270,
"net_revenue": 1903728,
"new_client_acquisition": 4,
"organic_growth": -0.01,
"quarter": 2,
"revenue_per_employee": 2689
},
{
"average_project_size": 162520,
"billable_hours_per_employee": 98,
"client_concentration": 0.34,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.7,
"gross_billings": 2206646,
"net_revenue": 1925755,
"new_client_acquisition": 2,
"organic_growth": -0.03,
"quarter": 3,
"revenue_per_employee": 2720
},
{
"average_project_size": 99047,
"billable_hours_per_employee": 120,
"client_concentration": 0.28,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.63,
"gross_billings": 2258027,
"net_revenue": 1948037,
"new_client_acquisition": 5,
"organic_growth": 0,
"quarter": 4,
"revenue_per_employee": 2751
}
],
"balance_sheet": [
{
"assets": 2613623,
"current_assets": 899454,
"current_liabilities": 626326,
"equity": 1713685,
"fixed_assets": 1714169,
"liabilities": 1424876,
"long_term_liabilities": 798550,
"quarter": 1
},
{
"assets": 2676052,
"current_assets": 1205604,
"current_liabilities": 658551,
"equity": 1770377,
"fixed_assets": 1470448,
"liabilities": 1452672,
"long_term_liabilities": 794121,
"quarter": 2
},
{
"assets": 2739972,
"current_assets": 1166195,
"current_liabilities": 833272,
"equity": 1783764,
"fixed_assets": 1573777,
"liabilities": 1481011,
"long_term_liabilities": 647739,
"quarter": 3
},
{
"assets": 2805420,
"current_assets": 1364328,
"current_liabilities": 880382,
"equity": 1844499,
"fixed_assets": 1441092,
"liabilities": 1509903,
"long_term_liabilities": 629521,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 10296,
"financing_cash_flow": -59813,
"investing_cash_flow": -118474,
"net_cash_flow": 71997,
"operating_cash_flow": 610501,
"quarter": 1
},
{
"change_in_working_capital": 8478,
"financing_cash_flow": -113680,
"investing_cash_flow": -485358,
"net_cash_flow": 523960,
"operating_cash_flow": 665636,
"quarter": 2
},
{
"change_in_working_capital": -18484,
"financing_cash_flow": -179783,
"investing_cash_flow": -432000,
"net_cash_flow": 659774,
"operating_cash_flow": 630218,
"quarter": 3
},
{
"change_in_working_capital": -87809,
"financing_cash_flow": -147486,
"investing_cash_flow": -241110,
"net_cash_flow": 427872,
"operating_cash_flow": 628478,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7200552642825687,
"current_ratio": 1.4360796134920153,
"debt_to_equity_ratio": 0.8314690272716397,
"profit_margin": 0.27893257695596013,
"quarter": 1,
"return_on_assets": 0.20084687041704177,
"return_on_equity": 0.3063211733778378
},
{
"asset_turnover_ratio": 0.7113942479443598,
"current_ratio": 1.830691928187794,
"debt_to_equity_ratio": 0.8205438728587188,
"profit_margin": 0.2873293873914761,
"quarter": 2,
"return_on_assets": 0.20440447345567275,
"return_on_equity": 0.3089720438076184
},
{
"asset_turnover_ratio": 0.7028374742515617,
"current_ratio": 1.399537005923636,
"debt_to_equity_ratio": 0.8302729509060616,
"profit_margin": 0.27251805136167373,
"quarter": 3,
"return_on_assets": 0.19153589890699613,
"return_on_equity": 0.2942110054917579
},
{
"asset_turnover_ratio": 0.6943833721866958,
"current_ratio": 1.5497000165837103,
"debt_to_equity_ratio": 0.818597895688748,
"profit_margin": 0.2818129224444916,
"quarter": 4,
"return_on_assets": 0.1956862074127938,
"return_on_equity": 0.2976320399197831
}
],
"income_statement": [
{
"depreciation": 85563,
"expenses": 1189841,
"income_tax": 167174,
"marketing_expense": 218053,
"net_income": 692112,
"net_profit": 524938,
"operational_expense": 779847,
"product_revenue": 596401,
"quarter": 1,
"rd_expense": 220272,
"revenue": 1881953,
"salaries_expense": 370790,
"service_revenue": 1285552
},
{
"depreciation": 118639,
"expenses": 1208087,
"income_tax": 148644,
"marketing_expense": 148828,
"net_income": 695641,
"net_profit": 546997,
"operational_expense": 683816,
"product_revenue": 562621,
"quarter": 2,
"rd_expense": 208029,
"revenue": 1903728,
"salaries_expense": 591706,
"service_revenue": 1341107
},
{
"depreciation": 105415,
"expenses": 1226612,
"income_tax": 174340,
"marketing_expense": 212671,
"net_income": 699143,
"net_profit": 524803,
"operational_expense": 742859,
"product_revenue": 586913,
"quarter": 3,
"rd_expense": 124895,
"revenue": 1925755,
"salaries_expense": 395032,
"service_revenue": 1338842
},
{
"depreciation": 79496,
"expenses": 1245422,
"income_tax": 153633,
"marketing_expense": 240019,
"net_income": 702615,
"net_profit": 548982,
"operational_expense": 726623,
"product_revenue": 642603,
"quarter": 4,
"rd_expense": 209176,
"revenue": 1948037,
"salaries_expense": 565760,
"service_revenue": 1305434
}
],
"market_conditions": {
"gdp_growth": [
0.03125942457144735,
0.028897838341650904,
0.030794827410504298,
0.03435186602331291
],
"inflation_rate": [
0.016272345173895718,
0.01261153549455259,
0.01611598154263474,
0.008515291050490783
],
"interest_rate": [
0.02203345120461226,
0.02035203338448686,
0.02365310293128591,
0.0228523773111111
],
"year": 2003
},
"random_event": {
"description": "Russell Inc Introduction of New Service in 2003",
"impact": 0.05,
"type": "Introduction of New Service"
},
"year": 2003
},
{
"advertising_kpis": [
{
"average_project_size": 151122,
"billable_hours_per_employee": 93,
"client_concentration": 0.2,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.69,
"gross_billings": 1524337,
"net_revenue": 1385179,
"new_client_acquisition": 4,
"organic_growth": -0.03,
"quarter": 1,
"revenue_per_employee": 1956
},
{
"average_project_size": 109799,
"billable_hours_per_employee": 136,
"client_concentration": 0.25,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.69,
"gross_billings": 1653207,
"net_revenue": 1430600,
"new_client_acquisition": 2,
"organic_growth": 0.01,
"quarter": 2,
"revenue_per_employee": 2021
},
{
"average_project_size": 136420,
"billable_hours_per_employee": 112,
"client_concentration": 0.11,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.74,
"gross_billings": 1743066,
"net_revenue": 1477511,
"new_client_acquisition": 2,
"organic_growth": 0.02,
"quarter": 3,
"revenue_per_employee": 2087
},
{
"average_project_size": 91086,
"billable_hours_per_employee": 142,
"client_concentration": 0.4,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.73,
"gross_billings": 1712164,
"net_revenue": 1525961,
"new_client_acquisition": 2,
"organic_growth": -0.04,
"quarter": 4,
"revenue_per_employee": 2155
}
],
"balance_sheet": [
{
"assets": 1501901,
"current_assets": 612254,
"current_liabilities": 472615,
"equity": 915760,
"fixed_assets": 889647,
"liabilities": 859848,
"long_term_liabilities": 387233,
"quarter": 1
},
{
"assets": 1523976,
"current_assets": 749810,
"current_liabilities": 467383,
"equity": 943044,
"fixed_assets": 774166,
"liabilities": 873089,
"long_term_liabilities": 405706,
"quarter": 2
},
{
"assets": 1546375,
"current_assets": 592950,
"current_liabilities": 406937,
"equity": 930379,
"fixed_assets": 953425,
"liabilities": 886533,
"long_term_liabilities": 479596,
"quarter": 3
},
{
"assets": 1569104,
"current_assets": 728541,
"current_liabilities": 411082,
"equity": 949185,
"fixed_assets": 840563,
"liabilities": 900185,
"long_term_liabilities": 489103,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 37449,
"financing_cash_flow": -153526,
"investing_cash_flow": -138567,
"net_cash_flow": -56638,
"operating_cash_flow": 335085,
"quarter": 1
},
{
"change_in_working_capital": -82706,
"financing_cash_flow": -113631,
"investing_cash_flow": -272230,
"net_cash_flow": -44281,
"operating_cash_flow": 350470,
"quarter": 2
},
{
"change_in_working_capital": 52754,
"financing_cash_flow": -116168,
"investing_cash_flow": -163638,
"net_cash_flow": 339210,
"operating_cash_flow": 373510,
"quarter": 3
},
{
"change_in_working_capital": 28847,
"financing_cash_flow": 41374,
"investing_cash_flow": -213944,
"net_cash_flow": -91801,
"operating_cash_flow": 343818,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9222838256316495,
"current_ratio": 1.2954603641441766,
"debt_to_equity_ratio": 0.9389447016685595,
"profit_margin": 0.19759684488430737,
"quarter": 1,
"return_on_assets": 0.18224037403264262,
"return_on_equity": 0.2988850790600157
},
{
"asset_turnover_ratio": 0.9387286938901925,
"current_ratio": 1.6042731549928004,
"debt_to_equity_ratio": 0.9258200041567519,
"profit_margin": 0.20421990773102194,
"quarter": 2,
"return_on_assets": 0.19170708725071786,
"return_on_equity": 0.3098020877074665
},
{
"asset_turnover_ratio": 0.9554674642308625,
"current_ratio": 1.4571051538690265,
"debt_to_equity_ratio": 0.9528729689728594,
"profit_margin": 0.18310320532300606,
"quarter": 3,
"return_on_assets": 0.17494915528251556,
"return_on_equity": 0.2907814987225636
},
{
"asset_turnover_ratio": 0.9725046905750033,
"current_ratio": 1.772252251375638,
"debt_to_equity_ratio": 0.948376765330257,
"profit_margin": 0.183665244393533,
"quarter": 4,
"return_on_assets": 0.17861531166831515,
"return_on_equity": 0.29527015281531
}
],
"income_statement": [
{
"depreciation": 61378,
"expenses": 1024377,
"income_tax": 87095,
"marketing_expense": 128739,
"net_income": 360802,
"net_profit": 273707,
"operational_expense": 615408,
"product_revenue": 502759,
"quarter": 1,
"rd_expense": 154170,
"revenue": 1385179,
"salaries_expense": 498430,
"service_revenue": 882420
},
{
"depreciation": 58313,
"expenses": 1062122,
"income_tax": 76321,
"marketing_expense": 151564,
"net_income": 368478,
"net_profit": 292157,
"operational_expense": 733656,
"product_revenue": 434680,
"quarter": 2,
"rd_expense": 125723,
"revenue": 1430600,
"salaries_expense": 450792,
"service_revenue": 995920
},
{
"depreciation": 102973,
"expenses": 1101258,
"income_tax": 105716,
"marketing_expense": 158346,
"net_income": 376253,
"net_profit": 270537,
"operational_expense": 700472,
"product_revenue": 399715,
"quarter": 3,
"rd_expense": 137088,
"revenue": 1477511,
"salaries_expense": 411207,
"service_revenue": 1077796
},
{
"depreciation": 63552,
"expenses": 1141836,
"income_tax": 103859,
"marketing_expense": 138263,
"net_income": 384125,
"net_profit": 280266,
"operational_expense": 686555,
"product_revenue": 385164,
"quarter": 4,
"rd_expense": 189488,
"revenue": 1525961,
"salaries_expense": 508307,
"service_revenue": 1140797
}
],
"market_conditions": {
"gdp_growth": [
0.03459793987059936,
0.03144452635365604,
0.024033760005969206,
0.02896096357007838
],
"inflation_rate": [
0.014334795770606805,
0.019725860320597022,
0.018464283929335235,
0.02343529124306778
],
"interest_rate": [
0.03493786525193104,
0.035572943223999884,
0.03646311534642607,
0.037311353162468766
],
"year": 2004
},
"random_event": null,
"year": 2004
},
{
"advertising_kpis": [
{
"average_project_size": 124661,
"billable_hours_per_employee": 132,
"client_concentration": 0.37,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.63,
"gross_billings": 4340927,
"net_revenue": 3562711,
"new_client_acquisition": 5,
"organic_growth": 0.02,
"quarter": 1,
"revenue_per_employee": 5032
},
{
"average_project_size": 75469,
"billable_hours_per_employee": 155,
"client_concentration": 0.39,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.62,
"gross_billings": 4550910,
"net_revenue": 3708121,
"new_client_acquisition": 3,
"organic_growth": -0.02,
"quarter": 2,
"revenue_per_employee": 5237
},
{
"average_project_size": 78184,
"billable_hours_per_employee": 85,
"client_concentration": 0.32,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.68,
"gross_billings": 4944137,
"net_revenue": 3859467,
"new_client_acquisition": 5,
"organic_growth": 0,
"quarter": 3,
"revenue_per_employee": 5451
},
{
"average_project_size": 194101,
"billable_hours_per_employee": 119,
"client_concentration": 0.26,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.6,
"gross_billings": 4565726,
"net_revenue": 4016990,
"new_client_acquisition": 5,
"organic_growth": 0.02,
"quarter": 4,
"revenue_per_employee": 5674
}
],
"balance_sheet": [
{
"assets": 4069252,
"current_assets": 1944318,
"current_liabilities": 993611,
"equity": 2728975,
"fixed_assets": 2124934,
"liabilities": 1992362,
"long_term_liabilities": 998751,
"quarter": 1
},
{
"assets": 4129237,
"current_assets": 1963894,
"current_liabilities": 948757,
"equity": 2731837,
"fixed_assets": 2165343,
"liabilities": 2031383,
"long_term_liabilities": 1082626,
"quarter": 2
},
{
"assets": 4190107,
"current_assets": 1782901,
"current_liabilities": 1082143,
"equity": 2762186,
"fixed_assets": 2407206,
"liabilities": 2071169,
"long_term_liabilities": 989026,
"quarter": 3
},
{
"assets": 4251874,
"current_assets": 1347544,
"current_liabilities": 1163900,
"equity": 2885632,
"fixed_assets": 2904330,
"liabilities": 2111734,
"long_term_liabilities": 947834,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -32066,
"financing_cash_flow": 122381,
"investing_cash_flow": -204295,
"net_cash_flow": 592291,
"operating_cash_flow": 894666,
"quarter": 1
},
{
"change_in_working_capital": -61797,
"financing_cash_flow": -4379,
"investing_cash_flow": -454201,
"net_cash_flow": 561719,
"operating_cash_flow": 898249,
"quarter": 2
},
{
"change_in_working_capital": 7020,
"financing_cash_flow": 157931,
"investing_cash_flow": -209910,
"net_cash_flow": 397133,
"operating_cash_flow": 920599,
"quarter": 3
},
{
"change_in_working_capital": -16907,
"financing_cash_flow": 71226,
"investing_cash_flow": -470714,
"net_cash_flow": 713537,
"operating_cash_flow": 927121,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8755198744142658,
"current_ratio": 1.9568201237707714,
"debt_to_equity_ratio": 0.730077043578633,
"profit_margin": 0.18303056296174458,
"quarter": 1,
"return_on_assets": 0.16024689549823898,
"return_on_equity": 0.23894868952628734
},
{
"asset_turnover_ratio": 0.8980160257209746,
"current_ratio": 2.06996522818804,
"debt_to_equity_ratio": 0.7435959758946087,
"profit_margin": 0.17097149742416712,
"quarter": 2,
"return_on_assets": 0.1535351446284144,
"return_on_equity": 0.23207204529406403
},
{
"asset_turnover_ratio": 0.9210903206051778,
"current_ratio": 1.6475650630277145,
"debt_to_equity_ratio": 0.7498296638966384,
"profit_margin": 0.16666757352763995,
"quarter": 3,
"return_on_assets": 0.15351588873506095,
"return_on_equity": 0.23287642468682412
},
{
"asset_turnover_ratio": 0.9447575351480312,
"current_ratio": 1.1577833147177592,
"debt_to_equity_ratio": 0.7318098773509581,
"profit_margin": 0.18558472886414953,
"quarter": 4,
"return_on_assets": 0.17533257100280958,
"return_on_equity": 0.2583461785841022
}
],
"income_statement": [
{
"depreciation": 242581,
"expenses": 2697127,
"income_tax": 213499,
"marketing_expense": 537603,
"net_income": 865584,
"net_profit": 652085,
"operational_expense": 1590606,
"product_revenue": 1014035,
"quarter": 1,
"rd_expense": 532851,
"revenue": 3562711,
"salaries_expense": 1088580,
"service_revenue": 2548676
},
{
"depreciation": 264266,
"expenses": 2818990,
"income_tax": 255148,
"marketing_expense": 287672,
"net_income": 889131,
"net_profit": 633983,
"operational_expense": 1668791,
"product_revenue": 1343380,
"quarter": 2,
"rd_expense": 371867,
"revenue": 3708121,
"salaries_expense": 1340671,
"service_revenue": 2364741
},
{
"depreciation": 277351,
"expenses": 2946359,
"income_tax": 269860,
"marketing_expense": 537813,
"net_income": 913108,
"net_profit": 643248,
"operational_expense": 1949995,
"product_revenue": 907443,
"quarter": 3,
"rd_expense": 522133,
"revenue": 3859467,
"salaries_expense": 1048611,
"service_revenue": 2952024
},
{
"depreciation": 181629,
"expenses": 3079483,
"income_tax": 192015,
"marketing_expense": 335734,
"net_income": 937507,
"net_profit": 745492,
"operational_expense": 1882858,
"product_revenue": 1410214,
"quarter": 4,
"rd_expense": 543034,
"revenue": 4016990,
"salaries_expense": 1181218,
"service_revenue": 2606776
}
],
"market_conditions": {
"gdp_growth": [
0.013876942067674923,
0.02707075533619052,
0.013064015525648849,
0.03135792120087097
],
"inflation_rate": [
0.01025533107528134,
0.018550481515998418,
0.011326416740029863,
0.019821468354379583
],
"interest_rate": [
0.025086211032579703,
0.02862622397722264,
0.021144616032861434,
0.024163526557298826
],
"year": 2005
},
"random_event": null,
"year": 2005
},
{
"advertising_kpis": [
{
"average_project_size": 179629,
"billable_hours_per_employee": 142,
"client_concentration": 0.34,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.72,
"gross_billings": 5952271,
"net_revenue": 4990376,
"new_client_acquisition": 4,
"organic_growth": 0.09,
"quarter": 1,
"revenue_per_employee": 7049
},
{
"average_project_size": 68338,
"billable_hours_per_employee": 117,
"client_concentration": 0.28,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.71,
"gross_billings": 6015241,
"net_revenue": 5069280,
"new_client_acquisition": 1,
"organic_growth": 0.07,
"quarter": 2,
"revenue_per_employee": 7160
},
{
"average_project_size": 128501,
"billable_hours_per_employee": 117,
"client_concentration": 0.1,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.79,
"gross_billings": 5841560,
"net_revenue": 5149432,
"new_client_acquisition": 2,
"organic_growth": -0.05,
"quarter": 3,
"revenue_per_employee": 7273
},
{
"average_project_size": 166627,
"billable_hours_per_employee": 117,
"client_concentration": 0.34,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.69,
"gross_billings": 6723862,
"net_revenue": 5230852,
"new_client_acquisition": 4,
"organic_growth": -0.03,
"quarter": 4,
"revenue_per_employee": 7388
}
],
"balance_sheet": [
{
"assets": 6341881,
"current_assets": 3085734,
"current_liabilities": 1509494,
"equity": 4311547,
"fixed_assets": 3256147,
"liabilities": 3430540,
"long_term_liabilities": 1921046,
"quarter": 1
},
{
"assets": 6556134,
"current_assets": 2740666,
"current_liabilities": 1660208,
"equity": 4464285,
"fixed_assets": 3815468,
"liabilities": 3526919,
"long_term_liabilities": 1866711,
"quarter": 2
},
{
"assets": 6777625,
"current_assets": 3223149,
"current_liabilities": 1492905,
"equity": 4676844,
"fixed_assets": 3554476,
"liabilities": 3626005,
"long_term_liabilities": 2133100,
"quarter": 3
},
{
"assets": 7006598,
"current_assets": 3034873,
"current_liabilities": 2130724,
"equity": 4671826,
"fixed_assets": 3971725,
"liabilities": 3727876,
"long_term_liabilities": 1597152,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -73485,
"financing_cash_flow": 109917,
"investing_cash_flow": -484704,
"net_cash_flow": 1361945,
"operating_cash_flow": 1648009,
"quarter": 1
},
{
"change_in_working_capital": -70552,
"financing_cash_flow": -111608,
"investing_cash_flow": -450890,
"net_cash_flow": 1062457,
"operating_cash_flow": 1601057,
"quarter": 2
},
{
"change_in_working_capital": 95430,
"financing_cash_flow": 172280,
"investing_cash_flow": -461826,
"net_cash_flow": 1586298,
"operating_cash_flow": 1799380,
"quarter": 3
},
{
"change_in_working_capital": -19673,
"financing_cash_flow": -3520,
"investing_cash_flow": -126271,
"net_cash_flow": 1106537,
"operating_cash_flow": 1579188,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7868920908481254,
"current_ratio": 2.04421746625028,
"debt_to_equity_ratio": 0.7956633663044842,
"profit_margin": 0.28058126281466567,
"quarter": 1,
"return_on_assets": 0.22078717654903962,
"return_on_equity": 0.32475721591345286
},
{
"asset_turnover_ratio": 0.7732117738899175,
"current_ratio": 1.650796767633935,
"debt_to_equity_ratio": 0.7900299824047972,
"profit_margin": 0.28309148439226084,
"quarter": 2,
"return_on_assets": 0.21888966882006988,
"return_on_equity": 0.321455731432917
},
{
"asset_turnover_ratio": 0.7597693882444071,
"current_ratio": 2.1589779657781305,
"debt_to_equity_ratio": 0.7753102305742933,
"profit_margin": 0.2961926674631299,
"quarter": 3,
"return_on_assets": 0.22503812176094135,
"return_on_equity": 0.32612248772890434
},
{
"asset_turnover_ratio": 0.7465608844691818,
"current_ratio": 1.4243388632220786,
"debt_to_equity_ratio": 0.7979483824954097,
"profit_margin": 0.26632449168892564,
"quarter": 4,
"return_on_assets": 0.19882744807108957,
"return_on_equity": 0.29819261248171486
}
],
"income_statement": [
{
"depreciation": 247803,
"expenses": 3052585,
"income_tax": 537585,
"marketing_expense": 514075,
"net_income": 1937791,
"net_profit": 1400206,
"operational_expense": 1821697,
"product_revenue": 1665618,
"quarter": 1,
"rd_expense": 575448,
"revenue": 4990376,
"salaries_expense": 1499055,
"service_revenue": 3324758
},
{
"depreciation": 165987,
"expenses": 3114772,
"income_tax": 519438,
"marketing_expense": 411410,
"net_income": 1954508,
"net_profit": 1435070,
"operational_expense": 1898635,
"product_revenue": 1941638,
"quarter": 2,
"rd_expense": 506979,
"revenue": 5069280,
"salaries_expense": 996425,
"service_revenue": 3127642
},
{
"depreciation": 274156,
"expenses": 3178225,
"income_tax": 445983,
"marketing_expense": 485917,
"net_income": 1971207,
"net_profit": 1525224,
"operational_expense": 1668033,
"product_revenue": 1077661,
"quarter": 3,
"rd_expense": 565377,
"revenue": 5149432,
"salaries_expense": 1506720,
"service_revenue": 4071771
},
{
"depreciation": 186084,
"expenses": 3242972,
"income_tax": 594776,
"marketing_expense": 550948,
"net_income": 1987880,
"net_profit": 1393104,
"operational_expense": 1730575,
"product_revenue": 1370823,
"quarter": 4,
"rd_expense": 411506,
"revenue": 5230852,
"salaries_expense": 1205751,
"service_revenue": 3860029
}
],
"market_conditions": {
"gdp_growth": [
0.013152636122524238,
0.017445606675048644,
0.021300160320905016,
0.018863968797284532
],
"inflation_rate": [
0.01327108532636761,
0.010690263889715937,
0.014740934259751606,
0.015639430042802726
],
"interest_rate": [
0.03079074855774546,
0.028385097918760746,
0.026768280087271078,
0.030283748309945138
],
"year": 2006
},
"random_event": null,
"year": 2006
},
{
"advertising_kpis": [
{
"average_project_size": 160110,
"billable_hours_per_employee": 154,
"client_concentration": 0.38,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.62,
"gross_billings": 1261221,
"net_revenue": 1085166,
"new_client_acquisition": 5,
"organic_growth": 0.07,
"quarter": 1,
"revenue_per_employee": 1533
},
{
"average_project_size": 56334,
"billable_hours_per_employee": 143,
"client_concentration": 0.36,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.62,
"gross_billings": 1393486,
"net_revenue": 1129040,
"new_client_acquisition": 1,
"organic_growth": 0.13,
"quarter": 2,
"revenue_per_employee": 1595
},
{
"average_project_size": 164682,
"billable_hours_per_employee": 107,
"client_concentration": 0.25,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.61,
"gross_billings": 1401707,
"net_revenue": 1174688,
"new_client_acquisition": 5,
"organic_growth": 0.13,
"quarter": 3,
"revenue_per_employee": 1659
},
{
"average_project_size": 155060,
"billable_hours_per_employee": 86,
"client_concentration": 0.31,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.61,
"gross_billings": 1381601,
"net_revenue": 1222181,
"new_client_acquisition": 1,
"organic_growth": 0.02,
"quarter": 4,
"revenue_per_employee": 1726
}
],
"balance_sheet": [
{
"assets": 1522734,
"current_assets": 653011,
"current_liabilities": 477960,
"equity": 957618,
"fixed_assets": 869723,
"liabilities": 862447,
"long_term_liabilities": 384487,
"quarter": 1
},
{
"assets": 1574661,
"current_assets": 654425,
"current_liabilities": 480887,
"equity": 999514,
"fixed_assets": 920236,
"liabilities": 881903,
"long_term_liabilities": 401016,
"quarter": 2
},
{
"assets": 1628359,
"current_assets": 745938,
"current_liabilities": 493584,
"equity": 1025629,
"fixed_assets": 882421,
"liabilities": 901797,
"long_term_liabilities": 408213,
"quarter": 3
},
{
"assets": 1683888,
"current_assets": 525835,
"current_liabilities": 527016,
"equity": 1084043,
"fixed_assets": 1158053,
"liabilities": 922141,
"long_term_liabilities": 395125,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -51620,
"financing_cash_flow": -13130,
"investing_cash_flow": -283960,
"net_cash_flow": 154952,
"operating_cash_flow": 352806,
"quarter": 1
},
{
"change_in_working_capital": 90489,
"financing_cash_flow": -44146,
"investing_cash_flow": -454910,
"net_cash_flow": -196266,
"operating_cash_flow": 364483,
"quarter": 2
},
{
"change_in_working_capital": 29274,
"financing_cash_flow": 102063,
"investing_cash_flow": -401258,
"net_cash_flow": 62481,
"operating_cash_flow": 356187,
"quarter": 3
},
{
"change_in_working_capital": 16835,
"financing_cash_flow": -91604,
"investing_cash_flow": -107090,
"net_cash_flow": 269529,
"operating_cash_flow": 387328,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7126431799644587,
"current_ratio": 1.366246129383212,
"debt_to_equity_ratio": 0.9006169474675706,
"profit_margin": 0.2739958679132962,
"quarter": 1,
"return_on_assets": 0.1952612866068532,
"return_on_equity": 0.3104901954641621
},
{
"asset_turnover_ratio": 0.717005120467199,
"current_ratio": 1.3608706411277494,
"debt_to_equity_ratio": 0.882331813261245,
"profit_margin": 0.2716963083681712,
"quarter": 2,
"return_on_assets": 0.19480764431201383,
"return_on_equity": 0.3069051559057702
},
{
"asset_turnover_ratio": 0.7213937467106455,
"current_ratio": 1.5112685986579792,
"debt_to_equity_ratio": 0.8792623843514565,
"profit_margin": 0.2545927088724836,
"quarter": 3,
"return_on_assets": 0.18366158813873354,
"return_on_equity": 0.29159374393664766
},
{
"asset_turnover_ratio": 0.7258089611660633,
"current_ratio": 0.9977590813182142,
"debt_to_equity_ratio": 0.8506498358459951,
"profit_margin": 0.26370562134413805,
"quarter": 4,
"return_on_assets": 0.1913999030814401,
"return_on_equity": 0.2973092395781348
}
],
"income_statement": [
{
"depreciation": 55475,
"expenses": 699004,
"income_tax": 88831,
"marketing_expense": 85565,
"net_income": 386162,
"net_profit": 297331,
"operational_expense": 457498,
"product_revenue": 415480,
"quarter": 1,
"rd_expense": 131668,
"revenue": 1085166,
"salaries_expense": 308935,
"service_revenue": 669686
},
{
"depreciation": 57727,
"expenses": 725222,
"income_tax": 97062,
"marketing_expense": 83291,
"net_income": 403818,
"net_profit": 306756,
"operational_expense": 471600,
"product_revenue": 238630,
"quarter": 2,
"rd_expense": 113439,
"revenue": 1129040,
"salaries_expense": 332598,
"service_revenue": 890410
},
{
"depreciation": 57120,
"expenses": 752424,
"income_tax": 123197,
"marketing_expense": 135531,
"net_income": 422264,
"net_profit": 299067,
"operational_expense": 463282,
"product_revenue": 378712,
"quarter": 3,
"rd_expense": 96206,
"revenue": 1174688,
"salaries_expense": 347343,
"service_revenue": 795976
},
{
"depreciation": 65032,
"expenses": 780647,
"income_tax": 119238,
"marketing_expense": 115409,
"net_income": 441534,
"net_profit": 322296,
"operational_expense": 437873,
"product_revenue": 249612,
"quarter": 4,
"rd_expense": 141955,
"revenue": 1222181,
"salaries_expense": 321576,
"service_revenue": 972569
}
],
"market_conditions": {
"gdp_growth": [
0.018855560551624344,
0.02630719710611247,
0.029241817340026538,
0.021194645045007808
],
"inflation_rate": [
0.01705339365403979,
0.022121859031992566,
0.02139003592199427,
0.013616722560981108
],
"interest_rate": [
0.038421716564981355,
0.036530555120745045,
0.035278265382642934,
0.029828611388698485
],
"year": 2007
},
"random_event": null,
"year": 2007
},
{
"advertising_kpis": [
{
"average_project_size": 163117,
"billable_hours_per_employee": 95,
"client_concentration": 0.31,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.63,
"gross_billings": 2610142,
"net_revenue": 2234417,
"new_client_acquisition": 4,
"organic_growth": 0.06,
"quarter": 1,
"revenue_per_employee": 3156
},
{
"average_project_size": 89582,
"billable_hours_per_employee": 117,
"client_concentration": 0.19,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.63,
"gross_billings": 2881437,
"net_revenue": 2286165,
"new_client_acquisition": 3,
"organic_growth": 0.04,
"quarter": 2,
"revenue_per_employee": 3229
},
{
"average_project_size": 171690,
"billable_hours_per_employee": 129,
"client_concentration": 0.12,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.75,
"gross_billings": 2980814,
"net_revenue": 2339113,
"new_client_acquisition": 2,
"organic_growth": 0.11,
"quarter": 3,
"revenue_per_employee": 3304
},
{
"average_project_size": 157604,
"billable_hours_per_employee": 126,
"client_concentration": 0.36,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.67,
"gross_billings": 2873289,
"net_revenue": 2393286,
"new_client_acquisition": 1,
"organic_growth": 0.02,
"quarter": 4,
"revenue_per_employee": 3380
}
],
"balance_sheet": [
{
"assets": 2453718,
"current_assets": 1153707,
"current_liabilities": 616194,
"equity": 1794483,
"fixed_assets": 1300011,
"liabilities": 1083300,
"long_term_liabilities": 467106,
"quarter": 1
},
{
"assets": 2532694,
"current_assets": 816401,
"current_liabilities": 587962,
"equity": 1837623,
"fixed_assets": 1716293,
"liabilities": 1102103,
"long_term_liabilities": 514141,
"quarter": 2
},
{
"assets": 2614213,
"current_assets": 1141900,
"current_liabilities": 535260,
"equity": 1941931,
"fixed_assets": 1472313,
"liabilities": 1121232,
"long_term_liabilities": 585972,
"quarter": 3
},
{
"assets": 2698356,
"current_assets": 979733,
"current_liabilities": 607584,
"equity": 1991669,
"fixed_assets": 1718623,
"liabilities": 1140693,
"long_term_liabilities": 533109,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -29428,
"financing_cash_flow": -103434,
"investing_cash_flow": -352654,
"net_cash_flow": 307851,
"operating_cash_flow": 550315,
"quarter": 1
},
{
"change_in_working_capital": -69307,
"financing_cash_flow": 24138,
"investing_cash_flow": -408938,
"net_cash_flow": 270084,
"operating_cash_flow": 578823,
"quarter": 2
},
{
"change_in_working_capital": 37682,
"financing_cash_flow": -100024,
"investing_cash_flow": -333762,
"net_cash_flow": 411002,
"operating_cash_flow": 588704,
"quarter": 3
},
{
"change_in_working_capital": 59378,
"financing_cash_flow": 121195,
"investing_cash_flow": -296306,
"net_cash_flow": 204282,
"operating_cash_flow": 526468,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9106250188489468,
"current_ratio": 1.872311317539606,
"debt_to_equity_ratio": 0.6036836236397893,
"profit_margin": 0.18978776119229313,
"quarter": 1,
"return_on_assets": 0.17282548361303132,
"return_on_equity": 0.23631597513044147
},
{
"asset_turnover_ratio": 0.9026613558527007,
"current_ratio": 1.3885268095557195,
"debt_to_equity_ratio": 0.5997437994626754,
"profit_margin": 0.17804139246292372,
"quarter": 2,
"return_on_assets": 0.16071108471848553,
"return_on_equity": 0.22149918672110655
},
{
"asset_turnover_ratio": 0.8947675648464758,
"current_ratio": 2.133355752344655,
"debt_to_equity_ratio": 0.5773799378041753,
"profit_margin": 0.19193172796696867,
"quarter": 3,
"return_on_assets": 0.1717342848497808,
"return_on_equity": 0.2311874108812311
},
{
"asset_turnover_ratio": 0.8869422715164345,
"current_ratio": 1.6125062542792437,
"debt_to_equity_ratio": 0.5727322160459394,
"profit_margin": 0.1813431407696364,
"quarter": 4,
"return_on_assets": 0.16084089719814584,
"return_on_equity": 0.21791070705021767
}
],
"income_statement": [
{
"depreciation": 126250,
"expenses": 1694942,
"income_tax": 115410,
"marketing_expense": 262514,
"net_income": 539475,
"net_profit": 424065,
"operational_expense": 1097375,
"product_revenue": 532182,
"quarter": 1,
"rd_expense": 180935,
"revenue": 2234417,
"salaries_expense": 721671,
"service_revenue": 1702235
},
{
"depreciation": 171791,
"expenses": 1728032,
"income_tax": 151101,
"marketing_expense": 211962,
"net_income": 558133,
"net_profit": 407032,
"operational_expense": 1001237,
"product_revenue": 582477,
"quarter": 2,
"rd_expense": 301263,
"revenue": 2286165,
"salaries_expense": 828085,
"service_revenue": 1703688
},
{
"depreciation": 139754,
"expenses": 1761769,
"income_tax": 128394,
"marketing_expense": 213946,
"net_income": 577344,
"net_profit": 448950,
"operational_expense": 1170263,
"product_revenue": 479926,
"quarter": 3,
"rd_expense": 236379,
"revenue": 2339113,
"salaries_expense": 617632,
"service_revenue": 1859187
},
{
"depreciation": 92462,
"expenses": 1796164,
"income_tax": 163116,
"marketing_expense": 187546,
"net_income": 597122,
"net_profit": 434006,
"operational_expense": 1049951,
"product_revenue": 839997,
"quarter": 4,
"rd_expense": 287518,
"revenue": 2393286,
"salaries_expense": 539158,
"service_revenue": 1553289
}
],
"market_conditions": {
"gdp_growth": [
0.03524416878965387,
0.03779595270852231,
0.03715966546187329,
0.02930997032128494
],
"inflation_rate": [
0.009334177531405639,
0.010896234114790676,
0.013259539448570518,
0.0072792737275007525
],
"interest_rate": [
0.022389057439274995,
0.02525117501768849,
0.02166348320818408,
0.02185721149679984
],
"year": 2008
},
"random_event": null,
"year": 2008
},
{
"advertising_kpis": [
{
"average_project_size": 112734,
"billable_hours_per_employee": 155,
"client_concentration": 0.13,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.61,
"gross_billings": 3581419,
"net_revenue": 2863643,
"new_client_acquisition": 1,
"organic_growth": 0.09,
"quarter": 1,
"revenue_per_employee": 4045
},
{
"average_project_size": 116901,
"billable_hours_per_employee": 90,
"client_concentration": 0.3,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.6,
"gross_billings": 3854826,
"net_revenue": 2972964,
"new_client_acquisition": 3,
"organic_growth": 0.04,
"quarter": 2,
"revenue_per_employee": 4199
},
{
"average_project_size": 175854,
"billable_hours_per_employee": 150,
"client_concentration": 0.38,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.7,
"gross_billings": 3918810,
"net_revenue": 3086460,
"new_client_acquisition": 3,
"organic_growth": 0.05,
"quarter": 3,
"revenue_per_employee": 4359
},
{
"average_project_size": 159085,
"billable_hours_per_employee": 109,
"client_concentration": 0.32,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.66,
"gross_billings": 3646753,
"net_revenue": 3204288,
"new_client_acquisition": 2,
"organic_growth": -0.04,
"quarter": 4,
"revenue_per_employee": 4526
}
],
"balance_sheet": [
{
"assets": 3569278,
"current_assets": 1284374,
"current_liabilities": 715798,
"equity": 2248896,
"fixed_assets": 2284904,
"liabilities": 1758145,
"long_term_liabilities": 1042347,
"quarter": 1
},
{
"assets": 3658727,
"current_assets": 1329710,
"current_liabilities": 991341,
"equity": 2340369,
"fixed_assets": 2329017,
"liabilities": 1778050,
"long_term_liabilities": 786709,
"quarter": 2
},
{
"assets": 3750417,
"current_assets": 1342744,
"current_liabilities": 894857,
"equity": 2475773,
"fixed_assets": 2407673,
"liabilities": 1798181,
"long_term_liabilities": 903324,
"quarter": 3
},
{
"assets": 3844406,
"current_assets": 1210007,
"current_liabilities": 1000438,
"equity": 2541242,
"fixed_assets": 2634399,
"liabilities": 1818539,
"long_term_liabilities": 818101,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -28575,
"financing_cash_flow": 139465,
"investing_cash_flow": -340436,
"net_cash_flow": -34883,
"operating_cash_flow": 577631,
"quarter": 1
},
{
"change_in_working_capital": -34171,
"financing_cash_flow": -58072,
"investing_cash_flow": -257949,
"net_cash_flow": 138240,
"operating_cash_flow": 591593,
"quarter": 2
},
{
"change_in_working_capital": -25058,
"financing_cash_flow": -16505,
"investing_cash_flow": -438223,
"net_cash_flow": 465344,
"operating_cash_flow": 650209,
"quarter": 3
},
{
"change_in_working_capital": 88852,
"financing_cash_flow": 131379,
"investing_cash_flow": -132471,
"net_cash_flow": 482962,
"operating_cash_flow": 677725,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8023031548677352,
"current_ratio": 1.7943246558386583,
"debt_to_equity_ratio": 0.7817813718375594,
"profit_margin": 0.15286926477916415,
"quarter": 1,
"return_on_assets": 0.12264749341463456,
"return_on_equity": 0.194656844958593
},
{
"asset_turnover_ratio": 0.8125678685510015,
"current_ratio": 1.341324529097455,
"debt_to_equity_ratio": 0.7597306236751555,
"profit_margin": 0.15462413941103895,
"quarter": 2,
"return_on_assets": 0.1256426073877608,
"return_on_equity": 0.19641859894743094
},
{
"asset_turnover_ratio": 0.822964486349118,
"current_ratio": 1.5005123723678755,
"debt_to_equity_ratio": 0.7263109339991994,
"profit_margin": 0.16962377610595958,
"quarter": 3,
"return_on_assets": 0.1395943437756388,
"return_on_equity": 0.21146405587265069
},
{
"asset_turnover_ratio": 0.8334936528556037,
"current_ratio": 1.2094772489649535,
"debt_to_equity_ratio": 0.7156103196783306,
"profit_margin": 0.16083916302155113,
"quarter": 4,
"return_on_assets": 0.13405842150907057,
"return_on_equity": 0.20280437675750676
}
],
"income_statement": [
{
"depreciation": 139868,
"expenses": 2262816,
"income_tax": 163064,
"marketing_expense": 239718,
"net_income": 600827,
"net_profit": 437763,
"operational_expense": 1577316,
"product_revenue": 676700,
"quarter": 1,
"rd_expense": 422378,
"revenue": 2863643,
"salaries_expense": 1064046,
"service_revenue": 2186943
},
{
"depreciation": 131901,
"expenses": 2335774,
"income_tax": 177498,
"marketing_expense": 443796,
"net_income": 637190,
"net_profit": 459692,
"operational_expense": 1558378,
"product_revenue": 630942,
"quarter": 2,
"rd_expense": 340363,
"revenue": 2972964,
"salaries_expense": 761518,
"service_revenue": 2342022
},
{
"depreciation": 126672,
"expenses": 2411086,
"income_tax": 151837,
"marketing_expense": 408884,
"net_income": 675374,
"net_profit": 523537,
"operational_expense": 1258541,
"product_revenue": 764878,
"quarter": 3,
"rd_expense": 466987,
"revenue": 3086460,
"salaries_expense": 809354,
"service_revenue": 2321582
},
{
"depreciation": 162350,
"expenses": 2488825,
"income_tax": 200088,
"marketing_expense": 463611,
"net_income": 715463,
"net_profit": 515375,
"operational_expense": 1504280,
"product_revenue": 827277,
"quarter": 4,
"rd_expense": 465358,
"revenue": 3204288,
"salaries_expense": 1078107,
"service_revenue": 2377011
}
],
"market_conditions": {
"gdp_growth": [
0.021925615494233157,
0.02024619157024643,
0.023781522772041357,
0.014875097970654361
],
"inflation_rate": [
0.017761578281958356,
0.013579977919699393,
0.02120380355892845,
0.01282922161494385
],
"interest_rate": [
0.03303759541323353,
0.0286240142100816,
0.03684821152552057,
0.031999552954384065
],
"year": 2009
},
"random_event": null,
"year": 2009
},
{
"advertising_kpis": [
{
"average_project_size": 168267,
"billable_hours_per_employee": 136,
"client_concentration": 0.11,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.62,
"gross_billings": 3899363,
"net_revenue": 3159909,
"new_client_acquisition": 5,
"organic_growth": 0.13,
"quarter": 1,
"revenue_per_employee": 4463
},
{
"average_project_size": 95699,
"billable_hours_per_employee": 115,
"client_concentration": 0.34,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.61,
"gross_billings": 4116824,
"net_revenue": 3280854,
"new_client_acquisition": 3,
"organic_growth": 0.05,
"quarter": 2,
"revenue_per_employee": 4634
},
{
"average_project_size": 142824,
"billable_hours_per_employee": 95,
"client_concentration": 0.24,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.78,
"gross_billings": 3921332,
"net_revenue": 3406429,
"new_client_acquisition": 1,
"organic_growth": 0.14,
"quarter": 3,
"revenue_per_employee": 4811
},
{
"average_project_size": 92252,
"billable_hours_per_employee": 135,
"client_concentration": 0.14,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.76,
"gross_billings": 4324908,
"net_revenue": 3536810,
"new_client_acquisition": 4,
"organic_growth": -0.04,
"quarter": 4,
"revenue_per_employee": 4995
}
],
"balance_sheet": [
{
"assets": 3888970,
"current_assets": 1193637,
"current_liabilities": 1076683,
"equity": 2134881,
"fixed_assets": 2695333,
"liabilities": 2331579,
"long_term_liabilities": 1254896,
"quarter": 1
},
{
"assets": 3995526,
"current_assets": 1211679,
"current_liabilities": 1270564,
"equity": 2283395,
"fixed_assets": 2783847,
"liabilities": 2350073,
"long_term_liabilities": 1079509,
"quarter": 2
},
{
"assets": 4105001,
"current_assets": 1246534,
"current_liabilities": 1159627,
"equity": 2373239,
"fixed_assets": 2858467,
"liabilities": 2368713,
"long_term_liabilities": 1209086,
"quarter": 3
},
{
"assets": 4217476,
"current_assets": 1663879,
"current_liabilities": 1037431,
"equity": 2476252,
"fixed_assets": 2553597,
"liabilities": 2387501,
"long_term_liabilities": 1350070,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -77019,
"financing_cash_flow": -169372,
"investing_cash_flow": -203062,
"net_cash_flow": 496972,
"operating_cash_flow": 765851,
"quarter": 1
},
{
"change_in_working_capital": 96462,
"financing_cash_flow": -150414,
"investing_cash_flow": -356888,
"net_cash_flow": 699713,
"operating_cash_flow": 859431,
"quarter": 2
},
{
"change_in_working_capital": -38843,
"financing_cash_flow": -30998,
"investing_cash_flow": -247911,
"net_cash_flow": 765297,
"operating_cash_flow": 891341,
"quarter": 3
},
{
"change_in_working_capital": 42152,
"financing_cash_flow": 130276,
"investing_cash_flow": -189186,
"net_cash_flow": 736709,
"operating_cash_flow": 870778,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.812531081494586,
"current_ratio": 1.1086243583301678,
"debt_to_equity_ratio": 1.0921353461855718,
"profit_margin": 0.18275526288889965,
"quarter": 1,
"return_on_assets": 0.148494331403945,
"return_on_equity": 0.27050219660955344
},
{
"asset_turnover_ratio": 0.8211319360704948,
"current_ratio": 0.9536544400754311,
"debt_to_equity_ratio": 1.0292012551485836,
"profit_margin": 0.19444388564684684,
"quarter": 2,
"return_on_assets": 0.15966408427826523,
"return_on_equity": 0.27938311155100193
},
{
"asset_turnover_ratio": 0.8298241583863195,
"current_ratio": 1.0749439259348048,
"debt_to_equity_ratio": 0.9980929017262905,
"profit_margin": 0.18698496284525526,
"quarter": 3,
"return_on_assets": 0.15516463942396116,
"return_on_equity": 0.26838889804187444
},
{
"asset_turnover_ratio": 0.8386082102186236,
"current_ratio": 1.60384546056557,
"debt_to_equity_ratio": 0.964159140507509,
"profit_margin": 0.1827287866749981,
"quarter": 4,
"return_on_assets": 0.15323786074894083,
"return_on_equity": 0.2609899961716336
}
],
"income_statement": [
{
"depreciation": 188361,
"expenses": 2366506,
"income_tax": 215913,
"marketing_expense": 434545,
"net_income": 793403,
"net_profit": 577490,
"operational_expense": 1348160,
"product_revenue": 719252,
"quarter": 1,
"rd_expense": 341017,
"revenue": 3159909,
"salaries_expense": 929932,
"service_revenue": 2440657
},
{
"depreciation": 221489,
"expenses": 2476244,
"income_tax": 166668,
"marketing_expense": 253501,
"net_income": 804610,
"net_profit": 637942,
"operational_expense": 1403827,
"product_revenue": 960146,
"quarter": 2,
"rd_expense": 477243,
"revenue": 3280854,
"salaries_expense": 1079416,
"service_revenue": 2320708
},
{
"depreciation": 254390,
"expenses": 2591071,
"income_tax": 178407,
"marketing_expense": 477204,
"net_income": 815358,
"net_profit": 636951,
"operational_expense": 1703077,
"product_revenue": 823806,
"quarter": 3,
"rd_expense": 289593,
"revenue": 3406429,
"salaries_expense": 821232,
"service_revenue": 2582623
},
{
"depreciation": 224501,
"expenses": 2711223,
"income_tax": 179310,
"marketing_expense": 354358,
"net_income": 825587,
"net_profit": 646277,
"operational_expense": 1404882,
"product_revenue": 1348144,
"quarter": 4,
"rd_expense": 289007,
"revenue": 3536810,
"salaries_expense": 979228,
"service_revenue": 2188666
}
],
"market_conditions": {
"gdp_growth": [
0.015787957287971263,
0.012932739196418234,
0.007367102811011425,
0.0022358329671128274
],
"inflation_rate": [
0.01372806921827385,
0.012927438850940897,
0.007064680320528942,
0.01291645380801728
],
"interest_rate": [
0.0390606828807075,
0.033804098244593024,
0.039536409932465884,
0.035361907748645276
],
"year": 2010
},
"random_event": {
"description": "Russell Inc Senior Leadership Change in 2010",
"impact": -0.04,
"type": "Senior Leadership Change"
},
"year": 2010
}
] |
{
"advertising_type": "Social Media Campaigns",
"financial_health": "Average",
"founding_year": 1995,
"industry": "Advertising",
"location": "Hernandezmouth",
"name": "Pearson, Hawkins and Garcia",
"num_employees": 65,
"region": "Europe",
"revenue_size": "Medium",
"website": "www.pearson,hawkinsandgarcia.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 118793,
"billable_hours_per_employee": 80,
"client_concentration": 0.3,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.61,
"gross_billings": 15375758,
"net_revenue": 13439191,
"new_client_acquisition": 3,
"organic_growth": 0.12,
"quarter": 1,
"revenue_per_employee": 206757
},
{
"average_project_size": 195592,
"billable_hours_per_employee": 129,
"client_concentration": 0.37,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.74,
"gross_billings": 17013445,
"net_revenue": 13387607,
"new_client_acquisition": 5,
"organic_growth": 0.03,
"quarter": 2,
"revenue_per_employee": 205963
},
{
"average_project_size": 123195,
"billable_hours_per_employee": 112,
"client_concentration": 0.15,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.7,
"gross_billings": 15982659,
"net_revenue": 13336221,
"new_client_acquisition": 3,
"organic_growth": 0.07,
"quarter": 3,
"revenue_per_employee": 205173
},
{
"average_project_size": 137212,
"billable_hours_per_employee": 136,
"client_concentration": 0.33,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.6,
"gross_billings": 16329562,
"net_revenue": 13285033,
"new_client_acquisition": 1,
"organic_growth": -0.02,
"quarter": 4,
"revenue_per_employee": 204385
}
],
"balance_sheet": [
{
"assets": 14015144,
"current_assets": 6218837,
"current_liabilities": 3785908,
"equity": 9315154,
"fixed_assets": 7796307,
"liabilities": 7344717,
"long_term_liabilities": 3558809,
"quarter": 1
},
{
"assets": 14353880,
"current_assets": 4355781,
"current_liabilities": 3400093,
"equity": 9489162,
"fixed_assets": 9998099,
"liabilities": 7485354,
"long_term_liabilities": 4085261,
"quarter": 2
},
{
"assets": 14700803,
"current_assets": 5520255,
"current_liabilities": 3561373,
"equity": 9796108,
"fixed_assets": 9180548,
"liabilities": 7628685,
"long_term_liabilities": 4067312,
"quarter": 3
},
{
"assets": 15056111,
"current_assets": 7336439,
"current_liabilities": 3742500,
"equity": 9851527,
"fixed_assets": 7719672,
"liabilities": 7774759,
"long_term_liabilities": 4032259,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -26906,
"financing_cash_flow": -169220,
"investing_cash_flow": -302633,
"net_cash_flow": 3208525,
"operating_cash_flow": 3264312,
"quarter": 1
},
{
"change_in_working_capital": -54536,
"financing_cash_flow": 190011,
"investing_cash_flow": -333216,
"net_cash_flow": 3206954,
"operating_cash_flow": 3263945,
"quarter": 2
},
{
"change_in_working_capital": 22761,
"financing_cash_flow": -94378,
"investing_cash_flow": -453633,
"net_cash_flow": 3609800,
"operating_cash_flow": 3663570,
"quarter": 3
},
{
"change_in_working_capital": -26336,
"financing_cash_flow": 79364,
"investing_cash_flow": -134393,
"net_cash_flow": 2648956,
"operating_cash_flow": 3137895,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9589049530993046,
"current_ratio": 1.6426276074326158,
"debt_to_equity_ratio": 0.7884697343704677,
"profit_margin": 0.19679212833570117,
"quarter": 1,
"return_on_assets": 0.18870494659205786,
"return_on_equity": 0.2839166158712996
},
{
"asset_turnover_ratio": 0.9326821040722091,
"current_ratio": 1.2810770175992245,
"debt_to_equity_ratio": 0.7888319326827806,
"profit_margin": 0.19575089110398894,
"quarter": 2,
"return_on_assets": 0.18257335298887828,
"return_on_equity": 0.276171489115688
},
{
"asset_turnover_ratio": 0.9071763630871048,
"current_ratio": 1.5500356182854198,
"debt_to_equity_ratio": 0.7787465185153124,
"profit_margin": 0.20425501347045763,
"quarter": 3,
"return_on_assets": 0.18529532026243736,
"return_on_equity": 0.27806859622209146
},
{
"asset_turnover_ratio": 0.8823681626683013,
"current_ratio": 1.960304342017368,
"debt_to_equity_ratio": 0.7891932895276031,
"profit_margin": 0.19346395300636438,
"quarter": 4,
"return_on_assets": 0.1707064327567723,
"return_on_equity": 0.2608910273503793
}
],
"income_statement": [
{
"depreciation": 619585,
"expenses": 9916787,
"income_tax": 877677,
"marketing_expense": 1972384,
"net_income": 3522404,
"net_profit": 2644727,
"operational_expense": 6838184,
"product_revenue": 3604715,
"quarter": 1,
"rd_expense": 1063100,
"revenue": 13439191,
"salaries_expense": 4911846,
"service_revenue": 9834476
},
{
"depreciation": 643309,
"expenses": 9831537,
"income_tax": 935434,
"marketing_expense": 1732388,
"net_income": 3556070,
"net_profit": 2620636,
"operational_expense": 5317651,
"product_revenue": 2725991,
"quarter": 2,
"rd_expense": 1419611,
"revenue": 13387607,
"salaries_expense": 3848060,
"service_revenue": 10661616
},
{
"depreciation": 939580,
"expenses": 9747020,
"income_tax": 865211,
"marketing_expense": 1422142,
"net_income": 3589201,
"net_profit": 2723990,
"operational_expense": 5234680,
"product_revenue": 3382745,
"quarter": 3,
"rd_expense": 1862673,
"revenue": 13336221,
"salaries_expense": 3247898,
"service_revenue": 9953476
},
{
"depreciation": 567720,
"expenses": 9663230,
"income_tax": 1051628,
"marketing_expense": 1775161,
"net_income": 3621803,
"net_profit": 2570175,
"operational_expense": 5455399,
"product_revenue": 4254116,
"quarter": 4,
"rd_expense": 1526181,
"revenue": 13285033,
"salaries_expense": 4009320,
"service_revenue": 9030917
}
],
"market_conditions": {
"gdp_growth": [
0.034770073727076155,
0.03995777443149686,
0.04026347191029384,
0.026633600922138914
],
"inflation_rate": [
0.012577105032219397,
0.007998809323590688,
0.014520311997810963,
0.010706118499106411
],
"interest_rate": [
0.011579628079534119,
0.007571952270812449,
0.009404527214998697,
0.014010605736875917
],
"year": 1995
},
"random_event": null,
"year": 1995
},
{
"advertising_kpis": [
{
"average_project_size": 107085,
"billable_hours_per_employee": 105,
"client_concentration": 0.22,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.76,
"gross_billings": 18317491,
"net_revenue": 16334751,
"new_client_acquisition": 4,
"organic_growth": -0.01,
"quarter": 1,
"revenue_per_employee": 251304
},
{
"average_project_size": 101664,
"billable_hours_per_employee": 100,
"client_concentration": 0.24,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.79,
"gross_billings": 19738296,
"net_revenue": 16522016,
"new_client_acquisition": 3,
"organic_growth": -0.02,
"quarter": 2,
"revenue_per_employee": 254185
},
{
"average_project_size": 179902,
"billable_hours_per_employee": 160,
"client_concentration": 0.1,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.74,
"gross_billings": 20335544,
"net_revenue": 16711429,
"new_client_acquisition": 3,
"organic_growth": 0.04,
"quarter": 3,
"revenue_per_employee": 257099
},
{
"average_project_size": 62268,
"billable_hours_per_employee": 99,
"client_concentration": 0.11,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.78,
"gross_billings": 21017372,
"net_revenue": 16903014,
"new_client_acquisition": 3,
"organic_growth": 0.02,
"quarter": 4,
"revenue_per_employee": 260046
}
],
"balance_sheet": [
{
"assets": 19561550,
"current_assets": 7343313,
"current_liabilities": 3952418,
"equity": 14040494,
"fixed_assets": 12218237,
"liabilities": 9849858,
"long_term_liabilities": 5897440,
"quarter": 1
},
{
"assets": 20103762,
"current_assets": 8573302,
"current_liabilities": 4768724,
"equity": 14124793,
"fixed_assets": 11530460,
"liabilities": 9987720,
"long_term_liabilities": 5218996,
"quarter": 2
},
{
"assets": 20661003,
"current_assets": 8578569,
"current_liabilities": 5239654,
"equity": 14835371,
"fixed_assets": 12082434,
"liabilities": 10127511,
"long_term_liabilities": 4887857,
"quarter": 3
},
{
"assets": 21233689,
"current_assets": 8709409,
"current_liabilities": 5623286,
"equity": 15158984,
"fixed_assets": 12524280,
"liabilities": 10269259,
"long_term_liabilities": 4645973,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -12939,
"financing_cash_flow": 143657,
"investing_cash_flow": -337708,
"net_cash_flow": 4835256,
"operating_cash_flow": 5098922,
"quarter": 1
},
{
"change_in_working_capital": -21876,
"financing_cash_flow": -30674,
"investing_cash_flow": -164627,
"net_cash_flow": 4164022,
"operating_cash_flow": 4592153,
"quarter": 2
},
{
"change_in_working_capital": 95536,
"financing_cash_flow": 104311,
"investing_cash_flow": -249474,
"net_cash_flow": 4871236,
"operating_cash_flow": 5127428,
"quarter": 3
},
{
"change_in_working_capital": 47410,
"financing_cash_flow": -120530,
"investing_cash_flow": -211771,
"net_cash_flow": 4453961,
"operating_cash_flow": 4790324,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8350437976540713,
"current_ratio": 1.8579292473619946,
"debt_to_equity_ratio": 0.7015321540680833,
"profit_margin": 0.2650056924651009,
"quarter": 1,
"return_on_assets": 0.22129135983600481,
"return_on_equity": 0.30830838288168494
},
{
"asset_turnover_ratio": 0.8218370273185686,
"current_ratio": 1.7978188714633097,
"debt_to_equity_ratio": 0.7071055837774047,
"profit_margin": 0.24263086296490693,
"quarter": 2,
"return_on_assets": 0.19940302715481809,
"return_on_equity": 0.28380953972210426
},
{
"asset_turnover_ratio": 0.8088391933344184,
"current_ratio": 1.6372395963550266,
"debt_to_equity_ratio": 0.6826597730518502,
"profit_margin": 0.25742137312135305,
"quarter": 3,
"return_on_assets": 0.20821249578251355,
"return_on_equity": 0.2899744805842739
},
{
"asset_turnover_ratio": 0.7960469798724094,
"current_ratio": 1.5488113177953247,
"debt_to_equity_ratio": 0.6774371554188592,
"profit_margin": 0.24815420492463652,
"quarter": 4,
"return_on_assets": 0.19754240537289589,
"return_on_equity": 0.2767041643424124
}
],
"income_statement": [
{
"depreciation": 770120,
"expenses": 10720204,
"income_tax": 1285745,
"marketing_expense": 1415664,
"net_income": 5614547,
"net_profit": 4328802,
"operational_expense": 6782848,
"product_revenue": 5168442,
"quarter": 1,
"rd_expense": 2027334,
"revenue": 16334751,
"salaries_expense": 3899297,
"service_revenue": 11166309
},
{
"depreciation": 583402,
"expenses": 10855842,
"income_tax": 1657423,
"marketing_expense": 1881707,
"net_income": 5666174,
"net_profit": 4008751,
"operational_expense": 6224989,
"product_revenue": 3485205,
"quarter": 2,
"rd_expense": 1777367,
"revenue": 16522016,
"salaries_expense": 5155239,
"service_revenue": 13036811
},
{
"depreciation": 825549,
"expenses": 10993197,
"income_tax": 1416353,
"marketing_expense": 1819954,
"net_income": 5718232,
"net_profit": 4301879,
"operational_expense": 7232035,
"product_revenue": 4117820,
"quarter": 3,
"rd_expense": 1433825,
"revenue": 16711429,
"salaries_expense": 5130891,
"service_revenue": 12593609
},
{
"depreciation": 595770,
"expenses": 11132290,
"income_tax": 1576170,
"marketing_expense": 2097106,
"net_income": 5770724,
"net_profit": 4194554,
"operational_expense": 7126945,
"product_revenue": 3867043,
"quarter": 4,
"rd_expense": 2184916,
"revenue": 16903014,
"salaries_expense": 4114421,
"service_revenue": 13035971
}
],
"market_conditions": {
"gdp_growth": [
0.038620270555276684,
0.038566341946572096,
0.05165797553651936,
0.03629105713835089
],
"inflation_rate": [
0.011085812894913255,
0.002578122972876385,
0.006226799551257143,
0.011950138842371928
],
"interest_rate": [
0.022264385125853114,
0.022942460487324692,
0.016425451405179904,
0.023275734943378718
],
"year": 1996
},
"random_event": null,
"year": 1996
},
{
"advertising_kpis": [
{
"average_project_size": 110830,
"billable_hours_per_employee": 93,
"client_concentration": 0.3,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.61,
"gross_billings": 15565470,
"net_revenue": 12936790,
"new_client_acquisition": 1,
"organic_growth": 0.06,
"quarter": 1,
"revenue_per_employee": 199028
},
{
"average_project_size": 68038,
"billable_hours_per_employee": 112,
"client_concentration": 0.15,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.69,
"gross_billings": 15444352,
"net_revenue": 12733848,
"new_client_acquisition": 5,
"organic_growth": 0.06,
"quarter": 2,
"revenue_per_employee": 195905
},
{
"average_project_size": 91273,
"billable_hours_per_employee": 141,
"client_concentration": 0.11,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.7,
"gross_billings": 14171436,
"net_revenue": 12534091,
"new_client_acquisition": 3,
"organic_growth": 0.03,
"quarter": 3,
"revenue_per_employee": 192832
},
{
"average_project_size": 180263,
"billable_hours_per_employee": 104,
"client_concentration": 0.19,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.74,
"gross_billings": 15569715,
"net_revenue": 12337467,
"new_client_acquisition": 3,
"organic_growth": 0,
"quarter": 4,
"revenue_per_employee": 189807
}
],
"balance_sheet": [
{
"assets": 17298758,
"current_assets": 6455647,
"current_liabilities": 4830900,
"equity": 9741764,
"fixed_assets": 10843111,
"liabilities": 9743822,
"long_term_liabilities": 4912922,
"quarter": 1
},
{
"assets": 17657641,
"current_assets": 8283469,
"current_liabilities": 5113189,
"equity": 10010141,
"fixed_assets": 9374172,
"liabilities": 9889488,
"long_term_liabilities": 4776299,
"quarter": 2
},
{
"assets": 18023970,
"current_assets": 8903209,
"current_liabilities": 4263162,
"equity": 10233104,
"fixed_assets": 9120761,
"liabilities": 10037331,
"long_term_liabilities": 5774169,
"quarter": 3
},
{
"assets": 18397899,
"current_assets": 6787452,
"current_liabilities": 4153636,
"equity": 10490696,
"fixed_assets": 11610447,
"liabilities": 10187384,
"long_term_liabilities": 6033748,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -85667,
"financing_cash_flow": 93335,
"investing_cash_flow": -292842,
"net_cash_flow": 3014204,
"operating_cash_flow": 3122479,
"quarter": 1
},
{
"change_in_working_capital": 12249,
"financing_cash_flow": -3786,
"investing_cash_flow": -387234,
"net_cash_flow": 2491819,
"operating_cash_flow": 2957820,
"quarter": 2
},
{
"change_in_working_capital": -35958,
"financing_cash_flow": -28602,
"investing_cash_flow": -127119,
"net_cash_flow": 2765202,
"operating_cash_flow": 3017447,
"quarter": 3
},
{
"change_in_working_capital": 22079,
"financing_cash_flow": -165523,
"investing_cash_flow": -195813,
"net_cash_flow": 2689931,
"operating_cash_flow": 2896003,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7478450187001865,
"current_ratio": 1.3363238733983316,
"debt_to_equity_ratio": 1.0002112553742832,
"profit_margin": 0.1690394603298036,
"quarter": 1,
"return_on_assets": 0.1264153183714114,
"return_on_equity": 0.2244796732912027
},
{
"asset_turnover_ratio": 0.7211522762298769,
"current_ratio": 1.6200201087814279,
"debt_to_equity_ratio": 0.98794692302536,
"profit_margin": 0.17606523966675275,
"quarter": 2,
"return_on_assets": 0.12696984835063754,
"return_on_equity": 0.22397167032911924
},
{
"asset_turnover_ratio": 0.6954123314674847,
"current_ratio": 2.0884050383260124,
"debt_to_equity_ratio": 0.9808686592064343,
"profit_margin": 0.17922839398565082,
"quarter": 3,
"return_on_assets": 0.12463763532673434,
"return_on_equity": 0.2195291868430146
},
{
"asset_turnover_ratio": 0.6705910821665018,
"current_ratio": 1.6340988955218994,
"debt_to_equity_ratio": 0.9710875236495271,
"profit_margin": 0.18481759667523326,
"quarter": 4,
"return_on_assets": 0.12393703215785672,
"return_on_equity": 0.21735269042206543
}
],
"income_statement": [
{
"depreciation": 935651,
"expenses": 9924878,
"income_tax": 825084,
"marketing_expense": 1632814,
"net_income": 3011912,
"net_profit": 2186828,
"operational_expense": 6707970,
"product_revenue": 3708427,
"quarter": 1,
"rd_expense": 1755082,
"revenue": 12936790,
"salaries_expense": 4696363,
"service_revenue": 9228363
},
{
"depreciation": 715832,
"expenses": 9731791,
"income_tax": 760069,
"marketing_expense": 1727980,
"net_income": 3002057,
"net_profit": 2241988,
"operational_expense": 6073018,
"product_revenue": 3315850,
"quarter": 2,
"rd_expense": 1292227,
"revenue": 12733848,
"salaries_expense": 2999644,
"service_revenue": 9417998
},
{
"depreciation": 770982,
"expenses": 9542461,
"income_tax": 745165,
"marketing_expense": 1373422,
"net_income": 2991630,
"net_profit": 2246465,
"operational_expense": 4837795,
"product_revenue": 4472379,
"quarter": 3,
"rd_expense": 1182701,
"revenue": 12534091,
"salaries_expense": 4444451,
"service_revenue": 8061712
},
{
"depreciation": 615822,
"expenses": 9356814,
"income_tax": 700472,
"marketing_expense": 1442415,
"net_income": 2980653,
"net_profit": 2280181,
"operational_expense": 5534568,
"product_revenue": 3497109,
"quarter": 4,
"rd_expense": 973760,
"revenue": 12337467,
"salaries_expense": 3186421,
"service_revenue": 8840358
}
],
"market_conditions": {
"gdp_growth": [
0.044911632326723766,
0.047676000383846895,
0.052173351698759085,
0.05764770183356944
],
"inflation_rate": [
0.0048679555357195765,
0.01294560323178939,
0.01451585218892722,
0.0060067911482168754
],
"interest_rate": [
0.014919148093244562,
0.019249769668239262,
0.01872322883274708,
0.018571008497947607
],
"year": 1997
},
"random_event": null,
"year": 1997
},
{
"advertising_kpis": [
{
"average_project_size": 176902,
"billable_hours_per_employee": 109,
"client_concentration": 0.35,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.63,
"gross_billings": 7245666,
"net_revenue": 6405636,
"new_client_acquisition": 4,
"organic_growth": 0.11,
"quarter": 1,
"revenue_per_employee": 98548
},
{
"average_project_size": 105716,
"billable_hours_per_employee": 105,
"client_concentration": 0.39,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.77,
"gross_billings": 8195397,
"net_revenue": 6467884,
"new_client_acquisition": 4,
"organic_growth": 0,
"quarter": 2,
"revenue_per_employee": 99506
},
{
"average_project_size": 141766,
"billable_hours_per_employee": 157,
"client_concentration": 0.39,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.7,
"gross_billings": 8067161,
"net_revenue": 6530738,
"new_client_acquisition": 3,
"organic_growth": 0.13,
"quarter": 3,
"revenue_per_employee": 100473
},
{
"average_project_size": 67274,
"billable_hours_per_employee": 128,
"client_concentration": 0.3,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.77,
"gross_billings": 8027709,
"net_revenue": 6594203,
"new_client_acquisition": 5,
"organic_growth": 0.03,
"quarter": 4,
"revenue_per_employee": 101449
}
],
"balance_sheet": [
{
"assets": 8225754,
"current_assets": 2836933,
"current_liabilities": 1689336,
"equity": 5877787,
"fixed_assets": 5388821,
"liabilities": 4129872,
"long_term_liabilities": 2440536,
"quarter": 1
},
{
"assets": 8439816,
"current_assets": 3425858,
"current_liabilities": 2223067,
"equity": 5981037,
"fixed_assets": 5013958,
"liabilities": 4220295,
"long_term_liabilities": 1997228,
"quarter": 2
},
{
"assets": 8659448,
"current_assets": 3390943,
"current_liabilities": 2085403,
"equity": 6160360,
"fixed_assets": 5268505,
"liabilities": 4312698,
"long_term_liabilities": 2227295,
"quarter": 3
},
{
"assets": 8884795,
"current_assets": 4403214,
"current_liabilities": 1895819,
"equity": 6313178,
"fixed_assets": 4481581,
"liabilities": 4407124,
"long_term_liabilities": 2511305,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -69956,
"financing_cash_flow": 116614,
"investing_cash_flow": -456980,
"net_cash_flow": 1701032,
"operating_cash_flow": 2078336,
"quarter": 1
},
{
"change_in_working_capital": 6883,
"financing_cash_flow": 113377,
"investing_cash_flow": -398272,
"net_cash_flow": 1679827,
"operating_cash_flow": 2101286,
"quarter": 2
},
{
"change_in_working_capital": -16554,
"financing_cash_flow": -26399,
"investing_cash_flow": -174563,
"net_cash_flow": 1701173,
"operating_cash_flow": 2212616,
"quarter": 3
},
{
"change_in_working_capital": 8573,
"financing_cash_flow": -78988,
"investing_cash_flow": -426359,
"net_cash_flow": 1406516,
"operating_cash_flow": 2131675,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7787293420153338,
"current_ratio": 1.6793183830806897,
"debt_to_equity_ratio": 0.7026236234827836,
"profit_margin": 0.278177686025244,
"quarter": 1,
"return_on_assets": 0.21662512640178638,
"return_on_equity": 0.30315916517560093
},
{
"asset_turnover_ratio": 0.7663536740611406,
"current_ratio": 1.5410502697399584,
"debt_to_equity_ratio": 0.7056125885862268,
"profit_margin": 0.2723481126130277,
"quarter": 2,
"return_on_assets": 0.20871497672461106,
"return_on_equity": 0.29451682041090865
},
{
"asset_turnover_ratio": 0.7541748619542493,
"current_ratio": 1.6260372695349532,
"debt_to_equity_ratio": 0.7000723983663293,
"profit_margin": 0.2777036837184404,
"quarter": 3,
"return_on_assets": 0.2094371373325413,
"return_on_equity": 0.2944000025972508
},
{
"asset_turnover_ratio": 0.7421896622263091,
"current_ratio": 2.322591977398686,
"debt_to_equity_ratio": 0.6980832791345342,
"profit_margin": 0.2783516067066786,
"quarter": 4,
"return_on_assets": 0.2065896849617802,
"return_on_equity": 0.29074215870358794
}
],
"income_statement": [
{
"depreciation": 296431,
"expenses": 4065009,
"income_tax": 558722,
"marketing_expense": 706390,
"net_income": 2340627,
"net_profit": 1781905,
"operational_expense": 2136273,
"product_revenue": 1904078,
"quarter": 1,
"rd_expense": 565691,
"revenue": 6405636,
"salaries_expense": 2001539,
"service_revenue": 4501558
},
{
"depreciation": 339770,
"expenses": 4108429,
"income_tax": 597939,
"marketing_expense": 503927,
"net_income": 2359455,
"net_profit": 1761516,
"operational_expense": 2765189,
"product_revenue": 1656066,
"quarter": 2,
"rd_expense": 707882,
"revenue": 6467884,
"salaries_expense": 1279162,
"service_revenue": 4811818
},
{
"depreciation": 399006,
"expenses": 4152314,
"income_tax": 564814,
"marketing_expense": 754402,
"net_income": 2378424,
"net_profit": 1813610,
"operational_expense": 2141680,
"product_revenue": 1759129,
"quarter": 3,
"rd_expense": 620389,
"revenue": 6530738,
"salaries_expense": 2028744,
"service_revenue": 4771609
},
{
"depreciation": 296168,
"expenses": 4196667,
"income_tax": 562029,
"marketing_expense": 520176,
"net_income": 2397536,
"net_profit": 1835507,
"operational_expense": 2479141,
"product_revenue": 1863965,
"quarter": 4,
"rd_expense": 594563,
"revenue": 6594203,
"salaries_expense": 1431861,
"service_revenue": 4730238
}
],
"market_conditions": {
"gdp_growth": [
0.031860766826466325,
0.041259007128498976,
0.045978024662482186,
0.041341771125557515
],
"inflation_rate": [
0.012071710755754278,
0.010512840180530001,
0.005353194199862895,
0.013887145280904324
],
"interest_rate": [
0.010700910173063159,
0.016953820816214986,
0.014001938311902672,
0.011351286152012793
],
"year": 1998
},
"random_event": null,
"year": 1998
},
{
"advertising_kpis": [
{
"average_project_size": 110081,
"billable_hours_per_employee": 115,
"client_concentration": 0.3,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.67,
"gross_billings": 17417593,
"net_revenue": 15792628,
"new_client_acquisition": 5,
"organic_growth": 0.05,
"quarter": 1,
"revenue_per_employee": 242964
},
{
"average_project_size": 60762,
"billable_hours_per_employee": 150,
"client_concentration": 0.25,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.74,
"gross_billings": 19574264,
"net_revenue": 15610548,
"new_client_acquisition": 3,
"organic_growth": 0.11,
"quarter": 2,
"revenue_per_employee": 240162
},
{
"average_project_size": 92529,
"billable_hours_per_employee": 110,
"client_concentration": 0.28,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.61,
"gross_billings": 19016185,
"net_revenue": 15430568,
"new_client_acquisition": 3,
"organic_growth": -0.01,
"quarter": 3,
"revenue_per_employee": 237393
},
{
"average_project_size": 187532,
"billable_hours_per_employee": 80,
"client_concentration": 0.26,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.74,
"gross_billings": 18433927,
"net_revenue": 15252663,
"new_client_acquisition": 4,
"organic_growth": -0.04,
"quarter": 4,
"revenue_per_employee": 234656
}
],
"balance_sheet": [
{
"assets": 16046102,
"current_assets": 7053116,
"current_liabilities": 3564900,
"equity": 12714128,
"fixed_assets": 8992986,
"liabilities": 6443083,
"long_term_liabilities": 2878183,
"quarter": 1
},
{
"assets": 16291066,
"current_assets": 7814068,
"current_liabilities": 3543095,
"equity": 12766565,
"fixed_assets": 8476998,
"liabilities": 6570335,
"long_term_liabilities": 3027240,
"quarter": 2
},
{
"assets": 16539770,
"current_assets": 7685695,
"current_liabilities": 3209330,
"equity": 13154351,
"fixed_assets": 8854075,
"liabilities": 6700099,
"long_term_liabilities": 3490769,
"quarter": 3
},
{
"assets": 16792270,
"current_assets": 7210452,
"current_liabilities": 2840141,
"equity": 13212084,
"fixed_assets": 9581818,
"liabilities": 6832427,
"long_term_liabilities": 3992286,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 68563,
"financing_cash_flow": -69006,
"investing_cash_flow": -140028,
"net_cash_flow": 3672937,
"operating_cash_flow": 3795126,
"quarter": 1
},
{
"change_in_working_capital": -48539,
"financing_cash_flow": 86615,
"investing_cash_flow": -144117,
"net_cash_flow": 3045870,
"operating_cash_flow": 3646594,
"quarter": 2
},
{
"change_in_working_capital": -64651,
"financing_cash_flow": 155340,
"investing_cash_flow": -478849,
"net_cash_flow": 3931059,
"operating_cash_flow": 3942765,
"quarter": 3
},
{
"change_in_working_capital": 46085,
"financing_cash_flow": 31965,
"investing_cash_flow": -341905,
"net_cash_flow": 3767236,
"operating_cash_flow": 4114973,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9842033909543888,
"current_ratio": 1.9784891581811552,
"debt_to_equity_ratio": 0.5067656232499783,
"profit_margin": 0.1969975484764157,
"quarter": 1,
"return_on_assets": 0.1938856552201899,
"return_on_equity": 0.24469700163471692
},
{
"asset_turnover_ratio": 0.9582275340361398,
"current_ratio": 2.205435643131217,
"debt_to_equity_ratio": 0.5146517485322011,
"profit_margin": 0.19511384225589007,
"quarter": 2,
"return_on_assets": 0.1869634559211779,
"return_on_equity": 0.2385789756289182
},
{
"asset_turnover_ratio": 0.9329372778460644,
"current_ratio": 2.394797356457578,
"debt_to_equity_ratio": 0.5093447027527241,
"profit_margin": 0.21481257203234513,
"quarter": 3,
"return_on_assets": 0.2004066561989677,
"return_on_equity": 0.2519835452163318
},
{
"asset_turnover_ratio": 0.9083145399639239,
"current_ratio": 2.538765504952043,
"debt_to_equity_ratio": 0.5171346927555108,
"profit_margin": 0.21322447103171427,
"quarter": 4,
"return_on_assets": 0.19367488731422255,
"return_on_equity": 0.24615654880789434
}
],
"income_statement": [
{
"depreciation": 684017,
"expenses": 11570925,
"income_tax": 1110594,
"marketing_expense": 1703546,
"net_income": 4221703,
"net_profit": 3111109,
"operational_expense": 6385856,
"product_revenue": 3229130,
"quarter": 1,
"rd_expense": 2311298,
"revenue": 15792628,
"salaries_expense": 3622691,
"service_revenue": 12563498
},
{
"depreciation": 600760,
"expenses": 11346577,
"income_tax": 1218137,
"marketing_expense": 2164811,
"net_income": 4263971,
"net_profit": 3045834,
"operational_expense": 6359032,
"product_revenue": 4757838,
"quarter": 2,
"rd_expense": 2068444,
"revenue": 15610548,
"salaries_expense": 5509352,
"service_revenue": 10852710
},
{
"depreciation": 628085,
"expenses": 11126580,
"income_tax": 989308,
"marketing_expense": 2211153,
"net_income": 4303988,
"net_profit": 3314680,
"operational_expense": 6579290,
"product_revenue": 4951737,
"quarter": 3,
"rd_expense": 1269636,
"revenue": 15430568,
"salaries_expense": 5112208,
"service_revenue": 10478831
},
{
"depreciation": 862732,
"expenses": 10910847,
"income_tax": 1089575,
"marketing_expense": 1128208,
"net_income": 4341816,
"net_profit": 3252241,
"operational_expense": 7145068,
"product_revenue": 3702154,
"quarter": 4,
"rd_expense": 1615181,
"revenue": 15252663,
"salaries_expense": 4382485,
"service_revenue": 11550509
}
],
"market_conditions": {
"gdp_growth": [
0.026937220822012577,
0.04114111742289163,
0.03534022752930209,
0.035535060444195535
],
"inflation_rate": [
0.01333242823960817,
0.0090811507597111,
0.013619012381586242,
0.01253471403498983
],
"interest_rate": [
0.01086218537498038,
0.01222808034232499,
0.01608010790500434,
0.012659427986013737
],
"year": 1999
},
"random_event": null,
"year": 1999
},
{
"advertising_kpis": [
{
"average_project_size": 122133,
"billable_hours_per_employee": 85,
"client_concentration": 0.38,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.71,
"gross_billings": 12259125,
"net_revenue": 10523999,
"new_client_acquisition": 4,
"organic_growth": 0.13,
"quarter": 1,
"revenue_per_employee": 161908
},
{
"average_project_size": 174453,
"billable_hours_per_employee": 87,
"client_concentration": 0.15,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.64,
"gross_billings": 13736066,
"net_revenue": 10714633,
"new_client_acquisition": 2,
"organic_growth": 0.02,
"quarter": 2,
"revenue_per_employee": 164841
},
{
"average_project_size": 70680,
"billable_hours_per_employee": 101,
"client_concentration": 0.35,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.69,
"gross_billings": 13057738,
"net_revenue": 10908721,
"new_client_acquisition": 4,
"organic_growth": 0.13,
"quarter": 3,
"revenue_per_employee": 167826
},
{
"average_project_size": 98587,
"billable_hours_per_employee": 125,
"client_concentration": 0.27,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.72,
"gross_billings": 13127211,
"net_revenue": 11106324,
"new_client_acquisition": 3,
"organic_growth": 0.09,
"quarter": 4,
"revenue_per_employee": 170867
}
],
"balance_sheet": [
{
"assets": 12880764,
"current_assets": 6025732,
"current_liabilities": 3241656,
"equity": 7540392,
"fixed_assets": 6855032,
"liabilities": 7200925,
"long_term_liabilities": 3959269,
"quarter": 1
},
{
"assets": 13119813,
"current_assets": 6319897,
"current_liabilities": 3421411,
"equity": 7772372,
"fixed_assets": 6799916,
"liabilities": 7293134,
"long_term_liabilities": 3871723,
"quarter": 2
},
{
"assets": 13363297,
"current_assets": 4868602,
"current_liabilities": 3908471,
"equity": 8217133,
"fixed_assets": 8494695,
"liabilities": 7386523,
"long_term_liabilities": 3478052,
"quarter": 3
},
{
"assets": 13611301,
"current_assets": 5648636,
"current_liabilities": 4484926,
"equity": 8428963,
"fixed_assets": 7962665,
"liabilities": 7481108,
"long_term_liabilities": 2996182,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 1681,
"financing_cash_flow": 1233,
"investing_cash_flow": -371600,
"net_cash_flow": 2252978,
"operating_cash_flow": 2410286,
"quarter": 1
},
{
"change_in_working_capital": -41766,
"financing_cash_flow": -72992,
"investing_cash_flow": -393301,
"net_cash_flow": 2198451,
"operating_cash_flow": 2485873,
"quarter": 2
},
{
"change_in_working_capital": -37551,
"financing_cash_flow": -122394,
"investing_cash_flow": -403888,
"net_cash_flow": 2544429,
"operating_cash_flow": 2818947,
"quarter": 3
},
{
"change_in_working_capital": 71959,
"financing_cash_flow": 97544,
"investing_cash_flow": -315811,
"net_cash_flow": 2394289,
"operating_cash_flow": 2790291,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8170322039903845,
"current_ratio": 1.8588437514653005,
"debt_to_equity_ratio": 0.9549801920112376,
"profit_margin": 0.1767914459132883,
"quarter": 1,
"return_on_assets": 0.14444430470118078,
"return_on_equity": 0.24674486419273692
},
{
"asset_turnover_ratio": 0.8166757407289266,
"current_ratio": 1.8471610104719953,
"debt_to_equity_ratio": 0.9383408308300221,
"profit_margin": 0.18159212732717958,
"quarter": 2,
"return_on_assets": 0.1483018850954659,
"return_on_equity": 0.2503345182140021
},
{
"asset_turnover_ratio": 0.816319580414923,
"current_ratio": 1.245653863109129,
"debt_to_equity_ratio": 0.8989172987707513,
"profit_margin": 0.2053732055297775,
"quarter": 3,
"return_on_assets": 0.16765016896653573,
"return_on_equity": 0.27264485070401073
},
{
"asset_turnover_ratio": 0.8159634409671787,
"current_ratio": 1.259471393730911,
"debt_to_equity_ratio": 0.8875478513786335,
"profit_margin": 0.20697847460599925,
"quarter": 4,
"return_on_assets": 0.16888686834564895,
"return_on_equity": 0.2727227536768165
}
],
"income_statement": [
{
"depreciation": 549733,
"expenses": 7921226,
"income_tax": 742220,
"marketing_expense": 1221503,
"net_income": 2602773,
"net_profit": 1860553,
"operational_expense": 5302435,
"product_revenue": 2347026,
"quarter": 1,
"rd_expense": 1396532,
"revenue": 10523999,
"salaries_expense": 2494587,
"service_revenue": 8176973
},
{
"depreciation": 540180,
"expenses": 8013111,
"income_tax": 755829,
"marketing_expense": 1330953,
"net_income": 2701522,
"net_profit": 1945693,
"operational_expense": 4724078,
"product_revenue": 2488028,
"quarter": 2,
"rd_expense": 1516573,
"revenue": 10714633,
"salaries_expense": 3381740,
"service_revenue": 8226605
},
{
"depreciation": 578588,
"expenses": 8106063,
"income_tax": 562299,
"marketing_expense": 903566,
"net_income": 2802658,
"net_profit": 2240359,
"operational_expense": 5105151,
"product_revenue": 4087639,
"quarter": 3,
"rd_expense": 1598638,
"revenue": 10908721,
"salaries_expense": 3969144,
"service_revenue": 6821082
},
{
"depreciation": 491521,
"expenses": 8200093,
"income_tax": 607461,
"marketing_expense": 1079465,
"net_income": 2906231,
"net_profit": 2298770,
"operational_expense": 5032865,
"product_revenue": 2531771,
"quarter": 4,
"rd_expense": 1311084,
"revenue": 11106324,
"salaries_expense": 3574825,
"service_revenue": 8574553
}
],
"market_conditions": {
"gdp_growth": [
0.049213405283285314,
0.05283891633836755,
0.04403279874044427,
0.05074463884724818
],
"inflation_rate": [
0.005526314476459277,
0.007119387897963501,
0.01143036765979397,
0.004686298767013204
],
"interest_rate": [
0.009976316166833251,
0.01744574391555307,
0.012265918035949645,
0.008983996077757645
],
"year": 2000
},
"random_event": {
"description": "Pearson, Hawkins and Garcia New Ad Campaign Launch in 2000",
"impact": -0.1,
"type": "New Ad Campaign Launch"
},
"year": 2000
},
{
"advertising_kpis": [
{
"average_project_size": 143629,
"billable_hours_per_employee": 114,
"client_concentration": 0.14,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.75,
"gross_billings": 20694055,
"net_revenue": 17866936,
"new_client_acquisition": 4,
"organic_growth": 0,
"quarter": 1,
"revenue_per_employee": 274876
},
{
"average_project_size": 55054,
"billable_hours_per_employee": 140,
"client_concentration": 0.29,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.76,
"gross_billings": 23331222,
"net_revenue": 17975924,
"new_client_acquisition": 1,
"organic_growth": 0.1,
"quarter": 2,
"revenue_per_employee": 276553
},
{
"average_project_size": 150323,
"billable_hours_per_employee": 122,
"client_concentration": 0.17,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.63,
"gross_billings": 20802832,
"net_revenue": 18085578,
"new_client_acquisition": 3,
"organic_growth": -0.03,
"quarter": 3,
"revenue_per_employee": 278240
},
{
"average_project_size": 77838,
"billable_hours_per_employee": 81,
"client_concentration": 0.3,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.73,
"gross_billings": 23521058,
"net_revenue": 18195901,
"new_client_acquisition": 4,
"organic_growth": 0.01,
"quarter": 4,
"revenue_per_employee": 279937
}
],
"balance_sheet": [
{
"assets": 19558056,
"current_assets": 9242859,
"current_liabilities": 5149903,
"equity": 10600086,
"fixed_assets": 10315197,
"liabilities": 11688187,
"long_term_liabilities": 6538284,
"quarter": 1
},
{
"assets": 20086063,
"current_assets": 9483535,
"current_liabilities": 5570869,
"equity": 10934056,
"fixed_assets": 10602528,
"liabilities": 11906631,
"long_term_liabilities": 6335762,
"quarter": 2
},
{
"assets": 20628325,
"current_assets": 7825908,
"current_liabilities": 5279157,
"equity": 11162402,
"fixed_assets": 12802417,
"liabilities": 12129158,
"long_term_liabilities": 6850001,
"quarter": 3
},
{
"assets": 21185226,
"current_assets": 7926327,
"current_liabilities": 5379586,
"equity": 11604514,
"fixed_assets": 13258899,
"liabilities": 12355844,
"long_term_liabilities": 6976258,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -2169,
"financing_cash_flow": 174282,
"investing_cash_flow": -387520,
"net_cash_flow": 3122901,
"operating_cash_flow": 3555439,
"quarter": 1
},
{
"change_in_working_capital": 769,
"financing_cash_flow": 102341,
"investing_cash_flow": -235493,
"net_cash_flow": 3488650,
"operating_cash_flow": 3958944,
"quarter": 2
},
{
"change_in_working_capital": -99932,
"financing_cash_flow": 73681,
"investing_cash_flow": -229107,
"net_cash_flow": 3284168,
"operating_cash_flow": 3766623,
"quarter": 3
},
{
"change_in_working_capital": 14950,
"financing_cash_flow": -199668,
"investing_cash_flow": -402628,
"net_cash_flow": 3100964,
"operating_cash_flow": 3718354,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9135333286702932,
"current_ratio": 1.794763707199922,
"debt_to_equity_ratio": 1.102650204913432,
"profit_margin": 0.15280834945622462,
"quarter": 1,
"return_on_assets": 0.13959552012735826,
"return_on_equity": 0.25756555182665497
},
{
"asset_turnover_ratio": 0.8949451169201251,
"current_ratio": 1.7023439251578165,
"debt_to_equity_ratio": 1.088949151165862,
"profit_margin": 0.1532396331893704,
"quarter": 2,
"return_on_assets": 0.13714106144145818,
"return_on_equity": 0.2519306650706746
},
{
"asset_turnover_ratio": 0.8767351687546129,
"current_ratio": 1.4824162266816463,
"debt_to_equity_ratio": 1.0866082407711173,
"profit_margin": 0.1472573892855401,
"quarter": 3,
"return_on_assets": 0.12910573204562173,
"return_on_equity": 0.2385897766448476
},
{
"asset_turnover_ratio": 0.858895770099408,
"current_ratio": 1.4734083626509549,
"debt_to_equity_ratio": 1.064744632993678,
"profit_margin": 0.15251412941848827,
"quarter": 4,
"return_on_assets": 0.13099374063793326,
"return_on_equity": 0.2391424578401129
}
],
"income_statement": [
{
"depreciation": 825222,
"expenses": 14226329,
"income_tax": 910390,
"marketing_expense": 2361279,
"net_income": 3640607,
"net_profit": 2730217,
"operational_expense": 9808332,
"product_revenue": 3761460,
"quarter": 1,
"rd_expense": 1916414,
"revenue": 17866936,
"salaries_expense": 6285686,
"service_revenue": 14105476
},
{
"depreciation": 1204320,
"expenses": 14351056,
"income_tax": 870244,
"marketing_expense": 2644630,
"net_income": 3624868,
"net_profit": 2754624,
"operational_expense": 7990329,
"product_revenue": 4960809,
"quarter": 2,
"rd_expense": 2722176,
"revenue": 17975924,
"salaries_expense": 4978697,
"service_revenue": 13015115
},
{
"depreciation": 1103388,
"expenses": 14476878,
"income_tax": 945465,
"marketing_expense": 1909782,
"net_income": 3608700,
"net_profit": 2663235,
"operational_expense": 9184468,
"product_revenue": 5482811,
"quarter": 3,
"rd_expense": 2539918,
"revenue": 18085578,
"salaries_expense": 6394361,
"service_revenue": 12602767
},
{
"depreciation": 943222,
"expenses": 14603802,
"income_tax": 816967,
"marketing_expense": 2042288,
"net_income": 3592099,
"net_profit": 2775132,
"operational_expense": 8382509,
"product_revenue": 6203947,
"quarter": 4,
"rd_expense": 1680068,
"revenue": 18195901,
"salaries_expense": 5461653,
"service_revenue": 11991954
}
],
"market_conditions": {
"gdp_growth": [
0.04230290016648094,
0.03609936697681741,
0.03326368272056935,
0.036910929915993936
],
"inflation_rate": [
0.008583048270944395,
0.0042784515863587376,
0.006686694644530844,
0.009350041829846563
],
"interest_rate": [
0.012516602589292367,
0.00811716525052794,
0.00988442585705412,
0.0172589253443975
],
"year": 2001
},
"random_event": {
"description": "Pearson, Hawkins and Garcia Introduction of New Service in 2001",
"impact": -0.05,
"type": "Introduction of New Service"
},
"year": 2001
},
{
"advertising_kpis": [
{
"average_project_size": 64594,
"billable_hours_per_employee": 130,
"client_concentration": 0.13,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.76,
"gross_billings": 15173636,
"net_revenue": 13488241,
"new_client_acquisition": 4,
"organic_growth": 0.01,
"quarter": 1,
"revenue_per_employee": 207511
},
{
"average_project_size": 130787,
"billable_hours_per_employee": 91,
"client_concentration": 0.2,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.73,
"gross_billings": 15150386,
"net_revenue": 13099604,
"new_client_acquisition": 3,
"organic_growth": 0.1,
"quarter": 2,
"revenue_per_employee": 201532
},
{
"average_project_size": 99666,
"billable_hours_per_employee": 115,
"client_concentration": 0.33,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.7,
"gross_billings": 14214643,
"net_revenue": 12722165,
"new_client_acquisition": 1,
"organic_growth": 0.1,
"quarter": 3,
"revenue_per_employee": 195726
},
{
"average_project_size": 155385,
"billable_hours_per_employee": 110,
"client_concentration": 0.32,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.77,
"gross_billings": 14448659,
"net_revenue": 12355601,
"new_client_acquisition": 3,
"organic_growth": 0.09,
"quarter": 4,
"revenue_per_employee": 190086
}
],
"balance_sheet": [
{
"assets": 13742542,
"current_assets": 6654765,
"current_liabilities": 3432199,
"equity": 10356018,
"fixed_assets": 7087777,
"liabilities": 6262501,
"long_term_liabilities": 2830302,
"quarter": 1
},
{
"assets": 14204787,
"current_assets": 6733811,
"current_liabilities": 3269940,
"equity": 10483484,
"fixed_assets": 7470976,
"liabilities": 6438953,
"long_term_liabilities": 3169013,
"quarter": 2
},
{
"assets": 14682581,
"current_assets": 5538962,
"current_liabilities": 3046539,
"equity": 10672057,
"fixed_assets": 9143619,
"liabilities": 6620378,
"long_term_liabilities": 3573839,
"quarter": 3
},
{
"assets": 15176445,
"current_assets": 6535806,
"current_liabilities": 3920443,
"equity": 10937421,
"fixed_assets": 8640639,
"liabilities": 6806914,
"long_term_liabilities": 2886471,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -66158,
"financing_cash_flow": -73791,
"investing_cash_flow": -383683,
"net_cash_flow": 3976243,
"operating_cash_flow": 3822917,
"quarter": 1
},
{
"change_in_working_capital": 20493,
"financing_cash_flow": 143121,
"investing_cash_flow": -426529,
"net_cash_flow": 2739811,
"operating_cash_flow": 3222746,
"quarter": 2
},
{
"change_in_working_capital": 17838,
"financing_cash_flow": -140201,
"investing_cash_flow": -225162,
"net_cash_flow": 3234717,
"operating_cash_flow": 3365240,
"quarter": 3
},
{
"change_in_working_capital": 87384,
"financing_cash_flow": -2315,
"investing_cash_flow": -141757,
"net_cash_flow": 2766298,
"operating_cash_flow": 3212941,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.981495344893252,
"current_ratio": 1.9389216650899321,
"debt_to_equity_ratio": 0.6047209458307238,
"profit_margin": 0.21322105677085693,
"quarter": 1,
"return_on_assets": 0.20927547465381588,
"return_on_equity": 0.2777106992282169
},
{
"asset_turnover_ratio": 0.9221964398339799,
"current_ratio": 2.0593072044135368,
"debt_to_equity_ratio": 0.6141997259689622,
"profit_margin": 0.20746046979740762,
"quarter": 2,
"return_on_assets": 0.19131930665345423,
"return_on_equity": 0.2592315684365999
},
{
"asset_turnover_ratio": 0.8664801508672079,
"current_ratio": 1.8181162295969295,
"debt_to_equity_ratio": 0.6203469490464678,
"profit_margin": 0.20514228513778904,
"quarter": 3,
"return_on_assets": 0.17775171817543522,
"return_on_equity": 0.24455023056942068
},
{
"asset_turnover_ratio": 0.8141301207232655,
"current_ratio": 1.667109048645778,
"debt_to_equity_ratio": 0.6223509180089164,
"profit_margin": 0.20783205932273144,
"quarter": 4,
"return_on_assets": 0.16920233954658023,
"return_on_equity": 0.2347802100696316
}
],
"income_statement": [
{
"depreciation": 946940,
"expenses": 9829115,
"income_tax": 783149,
"marketing_expense": 1229309,
"net_income": 3659126,
"net_profit": 2875977,
"operational_expense": 6130562,
"product_revenue": 4762797,
"quarter": 1,
"rd_expense": 1465230,
"revenue": 13488241,
"salaries_expense": 3805233,
"service_revenue": 8725444
},
{
"depreciation": 505096,
"expenses": 9589975,
"income_tax": 791979,
"marketing_expense": 1543034,
"net_income": 3509629,
"net_profit": 2717650,
"operational_expense": 4880072,
"product_revenue": 4302349,
"quarter": 2,
"rd_expense": 1267198,
"revenue": 13099604,
"salaries_expense": 3686466,
"service_revenue": 8797255
},
{
"depreciation": 755386,
"expenses": 9356653,
"income_tax": 755658,
"marketing_expense": 944573,
"net_income": 3365512,
"net_profit": 2609854,
"operational_expense": 5327629,
"product_revenue": 3559646,
"quarter": 3,
"rd_expense": 1037887,
"revenue": 12722165,
"salaries_expense": 2896263,
"service_revenue": 9162519
},
{
"depreciation": 645051,
"expenses": 9129008,
"income_tax": 658703,
"marketing_expense": 1699394,
"net_income": 3226593,
"net_profit": 2567890,
"operational_expense": 4700597,
"product_revenue": 3363808,
"quarter": 4,
"rd_expense": 971427,
"revenue": 12355601,
"salaries_expense": 2963140,
"service_revenue": 8991793
}
],
"market_conditions": {
"gdp_growth": [
0.029256936200816624,
0.03140775285765607,
0.04011582734559686,
0.034131146114578965
],
"inflation_rate": [
0.004997243857848386,
0.003221884314764434,
0.002230765613753039,
0.0020336416056647355
],
"interest_rate": [
0.014080186606955945,
0.014074826756601246,
0.018087195163517804,
0.01874497338373814
],
"year": 2002
},
"random_event": null,
"year": 2002
},
{
"advertising_kpis": [
{
"average_project_size": 109151,
"billable_hours_per_employee": 151,
"client_concentration": 0.27,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.67,
"gross_billings": 9485493,
"net_revenue": 8092064,
"new_client_acquisition": 1,
"organic_growth": 0.09,
"quarter": 1,
"revenue_per_employee": 124493
},
{
"average_project_size": 145689,
"billable_hours_per_employee": 148,
"client_concentration": 0.26,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.67,
"gross_billings": 9478698,
"net_revenue": 8015614,
"new_client_acquisition": 3,
"organic_growth": 0.09,
"quarter": 2,
"revenue_per_employee": 123317
},
{
"average_project_size": 177686,
"billable_hours_per_employee": 81,
"client_concentration": 0.29,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.69,
"gross_billings": 10315826,
"net_revenue": 7939887,
"new_client_acquisition": 5,
"organic_growth": -0.02,
"quarter": 3,
"revenue_per_employee": 122152
},
{
"average_project_size": 62443,
"billable_hours_per_employee": 150,
"client_concentration": 0.28,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.71,
"gross_billings": 8773151,
"net_revenue": 7864876,
"new_client_acquisition": 3,
"organic_growth": -0.03,
"quarter": 4,
"revenue_per_employee": 120998
}
],
"balance_sheet": [
{
"assets": 8186035,
"current_assets": 2894658,
"current_liabilities": 1725404,
"equity": 6102088,
"fixed_assets": 5291377,
"liabilities": 3737775,
"long_term_liabilities": 2012371,
"quarter": 1
},
{
"assets": 8376565,
"current_assets": 2947901,
"current_liabilities": 1805002,
"equity": 6201601,
"fixed_assets": 5428664,
"liabilities": 3795995,
"long_term_liabilities": 1990993,
"quarter": 2
},
{
"assets": 8571529,
"current_assets": 2664825,
"current_liabilities": 2086937,
"equity": 6455199,
"fixed_assets": 5906704,
"liabilities": 3855123,
"long_term_liabilities": 1768186,
"quarter": 3
},
{
"assets": 8771031,
"current_assets": 3262291,
"current_liabilities": 2034872,
"equity": 6665367,
"fixed_assets": 5508740,
"liabilities": 3915172,
"long_term_liabilities": 1880300,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -1476,
"financing_cash_flow": -54815,
"investing_cash_flow": -447402,
"net_cash_flow": 1288517,
"operating_cash_flow": 1994994,
"quarter": 1
},
{
"change_in_working_capital": -10197,
"financing_cash_flow": 183600,
"investing_cash_flow": -412549,
"net_cash_flow": 1974815,
"operating_cash_flow": 2138775,
"quarter": 2
},
{
"change_in_working_capital": -98459,
"financing_cash_flow": 54545,
"investing_cash_flow": -111115,
"net_cash_flow": 1701497,
"operating_cash_flow": 2104314,
"quarter": 3
},
{
"change_in_working_capital": -57792,
"financing_cash_flow": 19041,
"investing_cash_flow": -191494,
"net_cash_flow": 2196737,
"operating_cash_flow": 2323035,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9885205719252361,
"current_ratio": 1.6776696935906026,
"debt_to_equity_ratio": 0.6125403304573779,
"profit_margin": 0.20437653483709473,
"quarter": 1,
"return_on_assets": 0.2020304091052628,
"return_on_equity": 0.2710265731992066
},
{
"asset_turnover_ratio": 0.9569094252835142,
"current_ratio": 1.6331843399619501,
"debt_to_equity_ratio": 0.6120991982554183,
"profit_margin": 0.20223416446949666,
"quarter": 2,
"return_on_assets": 0.19351977809519774,
"return_on_equity": 0.26138911548808125
},
{
"asset_turnover_ratio": 0.9263092967427399,
"current_ratio": 1.2769072569032989,
"debt_to_equity_ratio": 0.597212107636031,
"profit_margin": 0.21899467838774028,
"quarter": 3,
"return_on_assets": 0.20285680652775018,
"return_on_equity": 0.2693631908172002
},
{
"asset_turnover_ratio": 0.8966877440063774,
"current_ratio": 1.6031922401015888,
"debt_to_equity_ratio": 0.587390311741274,
"profit_margin": 0.2300745746023205,
"quarter": 4,
"return_on_assets": 0.20630505125338172,
"return_on_equity": 0.27147912485539055
}
],
"income_statement": [
{
"depreciation": 341166,
"expenses": 5787872,
"income_tax": 650364,
"marketing_expense": 593561,
"net_income": 2304192,
"net_profit": 1653828,
"operational_expense": 3401851,
"product_revenue": 2540414,
"quarter": 1,
"rd_expense": 1007053,
"revenue": 8092064,
"salaries_expense": 1951225,
"service_revenue": 5551650
},
{
"depreciation": 517744,
"expenses": 5702700,
"income_tax": 691883,
"marketing_expense": 816682,
"net_income": 2312914,
"net_profit": 1621031,
"operational_expense": 3831673,
"product_revenue": 3100612,
"quarter": 2,
"rd_expense": 881050,
"revenue": 8015614,
"salaries_expense": 2622982,
"service_revenue": 4915002
},
{
"depreciation": 365521,
"expenses": 5618782,
"income_tax": 582312,
"marketing_expense": 583061,
"net_income": 2321105,
"net_profit": 1738793,
"operational_expense": 3682510,
"product_revenue": 2900986,
"quarter": 3,
"rd_expense": 1098464,
"revenue": 7939887,
"salaries_expense": 1721121,
"service_revenue": 5038901
},
{
"depreciation": 513527,
"expenses": 5536099,
"income_tax": 519269,
"marketing_expense": 1100837,
"net_income": 2328777,
"net_profit": 1809508,
"operational_expense": 2873352,
"product_revenue": 2194614,
"quarter": 4,
"rd_expense": 576923,
"revenue": 7864876,
"salaries_expense": 2120172,
"service_revenue": 5670262
}
],
"market_conditions": {
"gdp_growth": [
0.030446292765623197,
0.03139067695923981,
0.033881328363881254,
0.029867551893913925
],
"inflation_rate": [
0.0038265019668950275,
0.0028837842259344494,
0.004220557945306701,
0.009154895185228202
],
"interest_rate": [
0.011690060193994385,
0.0121059543785168,
0.014595640893424279,
0.021178808620107393
],
"year": 2003
},
"random_event": null,
"year": 2003
},
{
"advertising_kpis": [
{
"average_project_size": 87819,
"billable_hours_per_employee": 154,
"client_concentration": 0.35,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.62,
"gross_billings": 17114385,
"net_revenue": 14109679,
"new_client_acquisition": 5,
"organic_growth": 0.02,
"quarter": 1,
"revenue_per_employee": 217072
},
{
"average_project_size": 149702,
"billable_hours_per_employee": 157,
"client_concentration": 0.28,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.65,
"gross_billings": 15587744,
"net_revenue": 13991188,
"new_client_acquisition": 2,
"organic_growth": 0.02,
"quarter": 2,
"revenue_per_employee": 215249
},
{
"average_project_size": 64196,
"billable_hours_per_employee": 131,
"client_concentration": 0.24,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.67,
"gross_billings": 17748932,
"net_revenue": 13873692,
"new_client_acquisition": 2,
"organic_growth": 0.04,
"quarter": 3,
"revenue_per_employee": 213441
},
{
"average_project_size": 74461,
"billable_hours_per_employee": 88,
"client_concentration": 0.25,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.72,
"gross_billings": 16601246,
"net_revenue": 13757183,
"new_client_acquisition": 1,
"organic_growth": 0.13,
"quarter": 4,
"revenue_per_employee": 211649
}
],
"balance_sheet": [
{
"assets": 16447783,
"current_assets": 6052790,
"current_liabilities": 4732710,
"equity": 9156726,
"fixed_assets": 10394993,
"liabilities": 9652661,
"long_term_liabilities": 4919951,
"quarter": 1
},
{
"assets": 16768398,
"current_assets": 5554198,
"current_liabilities": 4190144,
"equity": 9310360,
"fixed_assets": 11214200,
"liabilities": 9916341,
"long_term_liabilities": 5726197,
"quarter": 2
},
{
"assets": 17095263,
"current_assets": 5955656,
"current_liabilities": 4568339,
"equity": 9167676,
"fixed_assets": 11139607,
"liabilities": 10187223,
"long_term_liabilities": 5618884,
"quarter": 3
},
{
"assets": 17428500,
"current_assets": 7430587,
"current_liabilities": 5458224,
"equity": 9295372,
"fixed_assets": 9997913,
"liabilities": 10465505,
"long_term_liabilities": 5007281,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -60192,
"financing_cash_flow": -91384,
"investing_cash_flow": -489421,
"net_cash_flow": 2860786,
"operating_cash_flow": 3361463,
"quarter": 1
},
{
"change_in_working_capital": -61373,
"financing_cash_flow": 90877,
"investing_cash_flow": -343520,
"net_cash_flow": 2762581,
"operating_cash_flow": 3126561,
"quarter": 2
},
{
"change_in_working_capital": 38405,
"financing_cash_flow": -53532,
"investing_cash_flow": -484913,
"net_cash_flow": 2134505,
"operating_cash_flow": 2804519,
"quarter": 3
},
{
"change_in_working_capital": 54387,
"financing_cash_flow": -153205,
"investing_cash_flow": -364082,
"net_cash_flow": 3080366,
"operating_cash_flow": 3157028,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8578468599689089,
"current_ratio": 1.2789268727642302,
"debt_to_equity_ratio": 1.054160733869289,
"profit_margin": 0.1673747503398199,
"quarter": 1,
"return_on_assets": 0.14358190401709459,
"return_on_equity": 0.25790921340225753
},
{
"asset_turnover_ratio": 0.8343783347699643,
"current_ratio": 1.3255386927036399,
"debt_to_equity_ratio": 1.0650867420808647,
"profit_margin": 0.17570366433500859,
"quarter": 2,
"return_on_assets": 0.14660333086082522,
"return_on_equity": 0.2640395215652241
},
{
"asset_turnover_ratio": 0.811551831638975,
"current_ratio": 1.3036808345440214,
"debt_to_equity_ratio": 1.1112110637417814,
"profit_margin": 0.16287200263635665,
"quarter": 3,
"return_on_assets": 0.13217907206224322,
"return_on_equity": 0.24647860591931914
},
{
"asset_turnover_ratio": 0.7893498006139369,
"current_ratio": 1.3613561847223565,
"debt_to_equity_ratio": 1.1258833965977908,
"profit_margin": 0.16953885108601086,
"quarter": 4,
"return_on_assets": 0.1338254583010586,
"return_on_equity": 0.2509180912824145
}
],
"income_statement": [
{
"depreciation": 999859,
"expenses": 10955681,
"income_tax": 792394,
"marketing_expense": 1299117,
"net_income": 3153998,
"net_profit": 2361604,
"operational_expense": 5615953,
"product_revenue": 3392416,
"quarter": 1,
"rd_expense": 1928078,
"revenue": 14109679,
"salaries_expense": 5417952,
"service_revenue": 10717263
},
{
"depreciation": 668258,
"expenses": 10900581,
"income_tax": 632304,
"marketing_expense": 1132600,
"net_income": 3090607,
"net_profit": 2458303,
"operational_expense": 7381465,
"product_revenue": 3330711,
"quarter": 2,
"rd_expense": 2124159,
"revenue": 13991188,
"salaries_expense": 3915131,
"service_revenue": 10660477
},
{
"depreciation": 544883,
"expenses": 10845759,
"income_tax": 768297,
"marketing_expense": 1518107,
"net_income": 3027933,
"net_profit": 2259636,
"operational_expense": 7371566,
"product_revenue": 3850028,
"quarter": 3,
"rd_expense": 1929043,
"revenue": 13873692,
"salaries_expense": 5233989,
"service_revenue": 10023664
},
{
"depreciation": 824651,
"expenses": 10791212,
"income_tax": 633594,
"marketing_expense": 1589667,
"net_income": 2965971,
"net_profit": 2332377,
"operational_expense": 7113398,
"product_revenue": 3704328,
"quarter": 4,
"rd_expense": 2157068,
"revenue": 13757183,
"salaries_expense": 3652833,
"service_revenue": 10052855
}
],
"market_conditions": {
"gdp_growth": [
0.03684184025685801,
0.030566741328947704,
0.033620065189969635,
0.022373205849787903
],
"inflation_rate": [
0.00794266548536392,
0.007092744179715123,
0.004270312396027452,
0.006169175837596181
],
"interest_rate": [
0.011535748171027827,
0.014147874240420221,
0.017685812881270305,
0.01537515134954864
],
"year": 2004
},
"random_event": {
"description": "Pearson, Hawkins and Garcia Economic Slowdown Impact in 2004",
"impact": -0.07,
"type": "Economic Slowdown Impact"
},
"year": 2004
}
] |
{
"advertising_type": "Social Media Campaigns",
"financial_health": "Distressed",
"founding_year": 2006,
"industry": "Advertising",
"location": "Jessicaville",
"name": "Todd Ltd",
"num_employees": 859,
"region": "North America",
"revenue_size": "Medium",
"website": "www.toddltd.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 131932,
"billable_hours_per_employee": 116,
"client_concentration": 0.31,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.61,
"gross_billings": 7511343,
"net_revenue": 6528892,
"new_client_acquisition": 3,
"organic_growth": 0.03,
"quarter": 1,
"revenue_per_employee": 7601
},
{
"average_project_size": 83618,
"billable_hours_per_employee": 93,
"client_concentration": 0.15,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.63,
"gross_billings": 7362421,
"net_revenue": 6494136,
"new_client_acquisition": 2,
"organic_growth": -0.05,
"quarter": 2,
"revenue_per_employee": 7560
},
{
"average_project_size": 157261,
"billable_hours_per_employee": 112,
"client_concentration": 0.32,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.68,
"gross_billings": 7319181,
"net_revenue": 6459565,
"new_client_acquisition": 3,
"organic_growth": 0,
"quarter": 3,
"revenue_per_employee": 7520
},
{
"average_project_size": 51864,
"billable_hours_per_employee": 84,
"client_concentration": 0.23,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.7,
"gross_billings": 7323539,
"net_revenue": 6425179,
"new_client_acquisition": 3,
"organic_growth": -0.02,
"quarter": 4,
"revenue_per_employee": 7480
}
],
"balance_sheet": [
{
"assets": 8199532,
"current_assets": 3868602,
"current_liabilities": 1733478,
"equity": 4988054,
"fixed_assets": 4330930,
"liabilities": 4249436,
"long_term_liabilities": 2515958,
"quarter": 1
},
{
"assets": 8405415,
"current_assets": 3592724,
"current_liabilities": 2151643,
"equity": 5059526,
"fixed_assets": 4812691,
"liabilities": 4308545,
"long_term_liabilities": 2156902,
"quarter": 2
},
{
"assets": 8616467,
"current_assets": 3533135,
"current_liabilities": 2166554,
"equity": 5124497,
"fixed_assets": 5083332,
"liabilities": 4368476,
"long_term_liabilities": 2201922,
"quarter": 3
},
{
"assets": 8832819,
"current_assets": 3741385,
"current_liabilities": 2114305,
"equity": 5359741,
"fixed_assets": 5091434,
"liabilities": 4429241,
"long_term_liabilities": 2314936,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -4270,
"financing_cash_flow": -85710,
"investing_cash_flow": -441993,
"net_cash_flow": 1122464,
"operating_cash_flow": 1436592,
"quarter": 1
},
{
"change_in_working_capital": 57650,
"financing_cash_flow": 178680,
"investing_cash_flow": -313838,
"net_cash_flow": 1038136,
"operating_cash_flow": 1372062,
"quarter": 2
},
{
"change_in_working_capital": -36659,
"financing_cash_flow": 175960,
"investing_cash_flow": -142568,
"net_cash_flow": 964892,
"operating_cash_flow": 1227656,
"quarter": 3
},
{
"change_in_working_capital": 24966,
"financing_cash_flow": 25364,
"investing_cash_flow": -351640,
"net_cash_flow": 1056696,
"operating_cash_flow": 1359768,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7962517860775469,
"current_ratio": 2.2316995081564346,
"debt_to_equity_ratio": 0.8519226135081938,
"profit_margin": 0.15897919585742878,
"quarter": 1,
"return_on_assets": 0.12658746865064982,
"return_on_equity": 0.20808876567896017
},
{
"asset_turnover_ratio": 0.7726133688818458,
"current_ratio": 1.6697584125247544,
"debt_to_equity_ratio": 0.8515708783787256,
"profit_margin": 0.14823465353974724,
"quarter": 2,
"return_on_assets": 0.11452807505637734,
"return_on_equity": 0.1902660446848183
},
{
"asset_turnover_ratio": 0.7496767526644041,
"current_ratio": 1.630762491957274,
"debt_to_equity_ratio": 0.8524692277115198,
"profit_margin": 0.13569118044326514,
"quarter": 3,
"return_on_assets": 0.10172452351990671,
"return_on_equity": 0.1710423481563166
},
{
"asset_turnover_ratio": 0.727421109840471,
"current_ratio": 1.7695578452493845,
"debt_to_equity_ratio": 0.8263908647824587,
"profit_margin": 0.1488149979946084,
"quarter": 4,
"return_on_assets": 0.10825117100214553,
"return_on_equity": 0.17839723971736693
}
],
"income_statement": [
{
"depreciation": 398634,
"expenses": 5185545,
"income_tax": 305389,
"marketing_expense": 1026055,
"net_income": 1343347,
"net_profit": 1037958,
"operational_expense": 2615791,
"product_revenue": 1873529,
"quarter": 1,
"rd_expense": 560379,
"revenue": 6528892,
"salaries_expense": 2576482,
"service_revenue": 4655363
},
{
"depreciation": 409406,
"expenses": 5197787,
"income_tax": 333693,
"marketing_expense": 938577,
"net_income": 1296349,
"net_profit": 962656,
"operational_expense": 3600837,
"product_revenue": 2236743,
"quarter": 2,
"rd_expense": 911192,
"revenue": 6494136,
"salaries_expense": 2434535,
"service_revenue": 4257393
},
{
"depreciation": 351150,
"expenses": 5210059,
"income_tax": 373000,
"marketing_expense": 607812,
"net_income": 1249506,
"net_profit": 876506,
"operational_expense": 2966803,
"product_revenue": 2437942,
"quarter": 3,
"rd_expense": 623404,
"revenue": 6459565,
"salaries_expense": 2574111,
"service_revenue": 4021623
},
{
"depreciation": 403605,
"expenses": 5222360,
"income_tax": 246656,
"marketing_expense": 615997,
"net_income": 1202819,
"net_profit": 956163,
"operational_expense": 2767176,
"product_revenue": 1899785,
"quarter": 4,
"rd_expense": 900047,
"revenue": 6425179,
"salaries_expense": 1655273,
"service_revenue": 4525394
}
],
"market_conditions": {
"gdp_growth": [
-0.005100730948436511,
-0.007696722568246576,
0.0062352230920779145,
-0.001643060046473228
],
"inflation_rate": [
0.027771750002350982,
0.02736166418881176,
0.030598001283480863,
0.031203913066148083
],
"interest_rate": [
0.04245920897175322,
0.044137330533620046,
0.04220552679935746,
0.04271896038575806
],
"year": 2006
},
"random_event": {
"description": "Todd Ltd Economic Slowdown Impact in 2006",
"impact": -0.04,
"type": "Economic Slowdown Impact"
},
"year": 2006
},
{
"advertising_kpis": [
{
"average_project_size": 107998,
"billable_hours_per_employee": 82,
"client_concentration": 0.3,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.65,
"gross_billings": 18564526,
"net_revenue": 15284345,
"new_client_acquisition": 1,
"organic_growth": -0.03,
"quarter": 1,
"revenue_per_employee": 17793
},
{
"average_project_size": 184395,
"billable_hours_per_employee": 116,
"client_concentration": 0.36,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.64,
"gross_billings": 19512570,
"net_revenue": 15346994,
"new_client_acquisition": 2,
"organic_growth": 0.08,
"quarter": 2,
"revenue_per_employee": 17866
},
{
"average_project_size": 188127,
"billable_hours_per_employee": 124,
"client_concentration": 0.33,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.75,
"gross_billings": 18921286,
"net_revenue": 15409901,
"new_client_acquisition": 4,
"organic_growth": 0.14,
"quarter": 3,
"revenue_per_employee": 17939
},
{
"average_project_size": 83508,
"billable_hours_per_employee": 106,
"client_concentration": 0.3,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.69,
"gross_billings": 19621575,
"net_revenue": 15473065,
"new_client_acquisition": 4,
"organic_growth": 0.04,
"quarter": 4,
"revenue_per_employee": 18013
}
],
"balance_sheet": [
{
"assets": 20445735,
"current_assets": 9669060,
"current_liabilities": 4880900,
"equity": 12378421,
"fixed_assets": 10776675,
"liabilities": 10795008,
"long_term_liabilities": 5914108,
"quarter": 1
},
{
"assets": 20774852,
"current_assets": 9271615,
"current_liabilities": 4866323,
"equity": 12807104,
"fixed_assets": 11503237,
"liabilities": 10937761,
"long_term_liabilities": 6071438,
"quarter": 2
},
{
"assets": 21109267,
"current_assets": 6704629,
"current_liabilities": 5406213,
"equity": 12812302,
"fixed_assets": 14404638,
"liabilities": 11082401,
"long_term_liabilities": 5676188,
"quarter": 3
},
{
"assets": 21449064,
"current_assets": 10100945,
"current_liabilities": 6145373,
"equity": 13399872,
"fixed_assets": 11348119,
"liabilities": 11228954,
"long_term_liabilities": 5083581,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -376,
"financing_cash_flow": 159977,
"investing_cash_flow": -176138,
"net_cash_flow": 3424943,
"operating_cash_flow": 3619229,
"quarter": 1
},
{
"change_in_working_capital": -89549,
"financing_cash_flow": 152881,
"investing_cash_flow": -479244,
"net_cash_flow": 3429404,
"operating_cash_flow": 3657423,
"quarter": 2
},
{
"change_in_working_capital": 44042,
"financing_cash_flow": 158418,
"investing_cash_flow": -410004,
"net_cash_flow": 3392778,
"operating_cash_flow": 3551478,
"quarter": 3
},
{
"change_in_working_capital": -24779,
"financing_cash_flow": 156110,
"investing_cash_flow": -163675,
"net_cash_flow": 3749742,
"operating_cash_flow": 4055576,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7475566420087123,
"current_ratio": 1.9809994058472822,
"debt_to_equity_ratio": 0.872082796343734,
"profit_margin": 0.1784632576665863,
"quarter": 1,
"return_on_assets": 0.13341139362316884,
"return_on_equity": 0.22035880020561588
},
{
"asset_turnover_ratio": 0.7387294022600016,
"current_ratio": 1.9052609126028008,
"debt_to_equity_ratio": 0.8540385867093763,
"profit_margin": 0.19352408686678316,
"quarter": 2,
"return_on_assets": 0.14296193301401136,
"return_on_equity": 0.23190355914967192
},
{
"asset_turnover_ratio": 0.7300064469315775,
"current_ratio": 1.240171077240205,
"debt_to_equity_ratio": 0.8649812500517081,
"profit_margin": 0.18075625534518358,
"quarter": 3,
"return_on_assets": 0.13195323172519444,
"return_on_equity": 0.2174032426023052
},
{
"asset_turnover_ratio": 0.7213864903382264,
"current_ratio": 1.6436667066425423,
"debt_to_equity_ratio": 0.8379896464682648,
"profit_margin": 0.2055030467460713,
"quarter": 4,
"return_on_assets": 0.14824712164596088,
"return_on_equity": 0.2372979383683665
}
],
"income_statement": [
{
"depreciation": 891535,
"expenses": 11633088,
"income_tax": 923563,
"marketing_expense": 1431830,
"net_income": 3651257,
"net_profit": 2727694,
"operational_expense": 6762812,
"product_revenue": 3885588,
"quarter": 1,
"rd_expense": 2031962,
"revenue": 15284345,
"salaries_expense": 4472357,
"service_revenue": 11398757
},
{
"depreciation": 687410,
"expenses": 11581287,
"income_tax": 795694,
"marketing_expense": 1997789,
"net_income": 3765707,
"net_profit": 2970013,
"operational_expense": 7111693,
"product_revenue": 5273828,
"quarter": 2,
"rd_expense": 2228532,
"revenue": 15346994,
"salaries_expense": 5160704,
"service_revenue": 10073166
},
{
"depreciation": 766042,
"expenses": 11529718,
"income_tax": 1094747,
"marketing_expense": 1336890,
"net_income": 3880183,
"net_profit": 2785436,
"operational_expense": 7557257,
"product_revenue": 3847983,
"quarter": 3,
"rd_expense": 2110795,
"revenue": 15409901,
"salaries_expense": 4098741,
"service_revenue": 11561918
},
{
"depreciation": 875814,
"expenses": 11478378,
"income_tax": 814925,
"marketing_expense": 1614627,
"net_income": 3994687,
"net_profit": 3179762,
"operational_expense": 7223616,
"product_revenue": 4964616,
"quarter": 4,
"rd_expense": 1215631,
"revenue": 15473065,
"salaries_expense": 4501953,
"service_revenue": 10508449
}
],
"market_conditions": {
"gdp_growth": [
-0.0139535429636134,
-0.01533204262505444,
-0.004220244463928113,
-0.011404018080552266
],
"inflation_rate": [
0.024914351197391202,
0.019517133989196963,
0.018898437142278908,
0.020436219743978808
],
"interest_rate": [
0.040522782919553545,
0.04117311357587805,
0.040756472701972524,
0.04756616413872903
],
"year": 2007
},
"random_event": {
"description": "Todd Ltd Award Nomination in 2007",
"impact": -0.02,
"type": "Award Nomination"
},
"year": 2007
},
{
"advertising_kpis": [
{
"average_project_size": 134083,
"billable_hours_per_employee": 140,
"client_concentration": 0.26,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.73,
"gross_billings": 18806531,
"net_revenue": 16033349,
"new_client_acquisition": 3,
"organic_growth": 0.05,
"quarter": 1,
"revenue_per_employee": 18665
},
{
"average_project_size": 147975,
"billable_hours_per_employee": 116,
"client_concentration": 0.32,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.72,
"gross_billings": 20469809,
"net_revenue": 15880473,
"new_client_acquisition": 4,
"organic_growth": 0.02,
"quarter": 2,
"revenue_per_employee": 18487
},
{
"average_project_size": 181440,
"billable_hours_per_employee": 107,
"client_concentration": 0.19,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.74,
"gross_billings": 20204818,
"net_revenue": 15729055,
"new_client_acquisition": 2,
"organic_growth": 0.09,
"quarter": 3,
"revenue_per_employee": 18311
},
{
"average_project_size": 69775,
"billable_hours_per_employee": 147,
"client_concentration": 0.38,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.73,
"gross_billings": 19009698,
"net_revenue": 15579081,
"new_client_acquisition": 1,
"organic_growth": 0.05,
"quarter": 4,
"revenue_per_employee": 18136
}
],
"balance_sheet": [
{
"assets": 18819505,
"current_assets": 9256519,
"current_liabilities": 4634133,
"equity": 13487063,
"fixed_assets": 9562986,
"liabilities": 8243576,
"long_term_liabilities": 3609443,
"quarter": 1
},
{
"assets": 19467443,
"current_assets": 6484127,
"current_liabilities": 4114236,
"equity": 13934869,
"fixed_assets": 12983316,
"liabilities": 8438727,
"long_term_liabilities": 4324491,
"quarter": 2
},
{
"assets": 20137689,
"current_assets": 7023617,
"current_liabilities": 4541225,
"equity": 14438528,
"fixed_assets": 13114072,
"liabilities": 8638498,
"long_term_liabilities": 4097273,
"quarter": 3
},
{
"assets": 20831012,
"current_assets": 6502469,
"current_liabilities": 4043153,
"equity": 14822949,
"fixed_assets": 14328543,
"liabilities": 8842998,
"long_term_liabilities": 4799845,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 70354,
"financing_cash_flow": 29964,
"investing_cash_flow": -146200,
"net_cash_flow": 3149311,
"operating_cash_flow": 3552109,
"quarter": 1
},
{
"change_in_working_capital": 52099,
"financing_cash_flow": -23793,
"investing_cash_flow": -435258,
"net_cash_flow": 3240284,
"operating_cash_flow": 3527072,
"quarter": 2
},
{
"change_in_working_capital": 6944,
"financing_cash_flow": 13910,
"investing_cash_flow": -316513,
"net_cash_flow": 3186427,
"operating_cash_flow": 3535383,
"quarter": 3
},
{
"change_in_working_capital": -721,
"financing_cash_flow": -10947,
"investing_cash_flow": -406323,
"net_cash_flow": 3277978,
"operating_cash_flow": 3516690,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8519538106873693,
"current_ratio": 1.9974651137548276,
"debt_to_equity_ratio": 0.6112209900702621,
"profit_margin": 0.18156743173244716,
"quarter": 1,
"return_on_assets": 0.15468706536117713,
"return_on_equity": 0.21584640036159095
},
{
"asset_turnover_ratio": 0.8157451905727938,
"current_ratio": 1.576022133878562,
"debt_to_equity_ratio": 0.6055835185820548,
"profit_margin": 0.1830016650007843,
"quarter": 2,
"return_on_assets": 0.14928272809120335,
"return_on_equity": 0.20855258847427988
},
{
"asset_turnover_ratio": 0.7810754749465045,
"current_ratio": 1.546634883759338,
"debt_to_equity_ratio": 0.5982949231389793,
"profit_margin": 0.18687308296652277,
"quarter": 3,
"return_on_assets": 0.14596198203279434,
"return_on_equity": 0.20357594624604392
},
{
"asset_turnover_ratio": 0.7478792196941753,
"current_ratio": 1.6082668649937313,
"debt_to_equity_ratio": 0.5965748111256404,
"profit_margin": 0.18197061816419083,
"quarter": 4,
"return_on_assets": 0.13609204391990173,
"return_on_equity": 0.19125310354909808
}
],
"income_statement": [
{
"depreciation": 640975,
"expenses": 12034450,
"income_tax": 1087765,
"marketing_expense": 2239688,
"net_income": 3998899,
"net_profit": 2911134,
"operational_expense": 6775970,
"product_revenue": 4514365,
"quarter": 1,
"rd_expense": 1944268,
"revenue": 16033349,
"salaries_expense": 5837388,
"service_revenue": 11518984
},
{
"depreciation": 620919,
"expenses": 11911145,
"income_tax": 1063175,
"marketing_expense": 1737465,
"net_income": 3969328,
"net_profit": 2906153,
"operational_expense": 6153303,
"product_revenue": 5810935,
"quarter": 2,
"rd_expense": 1475196,
"revenue": 15880473,
"salaries_expense": 5442292,
"service_revenue": 10069538
},
{
"depreciation": 596046,
"expenses": 11789104,
"income_tax": 1000614,
"marketing_expense": 1573004,
"net_income": 3939951,
"net_profit": 2939337,
"operational_expense": 5899029,
"product_revenue": 5543503,
"quarter": 3,
"rd_expense": 1554029,
"revenue": 15729055,
"salaries_expense": 4118672,
"service_revenue": 10185552
},
{
"depreciation": 681755,
"expenses": 11668313,
"income_tax": 1075833,
"marketing_expense": 1997307,
"net_income": 3910768,
"net_profit": 2834935,
"operational_expense": 7558217,
"product_revenue": 3742096,
"quarter": 4,
"rd_expense": 1360338,
"revenue": 15579081,
"salaries_expense": 3515938,
"service_revenue": 11836985
}
],
"market_conditions": {
"gdp_growth": [
-0.010279567572336865,
-0.009004777296121645,
-0.01808449322086195,
-0.02096865647072463
],
"inflation_rate": [
0.021620101206797096,
0.022270239971784987,
0.02211528240617921,
0.020571327994360587
],
"interest_rate": [
0.0565460314149652,
0.04884105137328042,
0.05569095739182329,
0.057747783019987335
],
"year": 2008
},
"random_event": null,
"year": 2008
},
{
"advertising_kpis": [
{
"average_project_size": 62575,
"billable_hours_per_employee": 110,
"client_concentration": 0.35,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.79,
"gross_billings": 19453750,
"net_revenue": 17299424,
"new_client_acquisition": 5,
"organic_growth": 0.05,
"quarter": 1,
"revenue_per_employee": 20139
},
{
"average_project_size": 97085,
"billable_hours_per_employee": 152,
"client_concentration": 0.11,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.73,
"gross_billings": 21507272,
"net_revenue": 17220885,
"new_client_acquisition": 2,
"organic_growth": 0.04,
"quarter": 2,
"revenue_per_employee": 20048
},
{
"average_project_size": 162528,
"billable_hours_per_employee": 147,
"client_concentration": 0.22,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.68,
"gross_billings": 20818914,
"net_revenue": 17142703,
"new_client_acquisition": 5,
"organic_growth": -0.01,
"quarter": 3,
"revenue_per_employee": 19957
},
{
"average_project_size": 132555,
"billable_hours_per_employee": 155,
"client_concentration": 0.35,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.66,
"gross_billings": 22083925,
"net_revenue": 17064876,
"new_client_acquisition": 2,
"organic_growth": -0.04,
"quarter": 4,
"revenue_per_employee": 19866
}
],
"balance_sheet": [
{
"assets": 22166022,
"current_assets": 10285711,
"current_liabilities": 6047205,
"equity": 12976331,
"fixed_assets": 11880311,
"liabilities": 11943325,
"long_term_liabilities": 5896120,
"quarter": 1
},
{
"assets": 22950640,
"current_assets": 8639222,
"current_liabilities": 5806205,
"equity": 13749451,
"fixed_assets": 14311418,
"liabilities": 12040772,
"long_term_liabilities": 6234567,
"quarter": 2
},
{
"assets": 23763030,
"current_assets": 7965524,
"current_liabilities": 6150752,
"equity": 14343349,
"fixed_assets": 15797506,
"liabilities": 12139014,
"long_term_liabilities": 5988262,
"quarter": 3
},
{
"assets": 24604178,
"current_assets": 11896530,
"current_liabilities": 5365982,
"equity": 15331433,
"fixed_assets": 12707648,
"liabilities": 12238057,
"long_term_liabilities": 6872075,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 25554,
"financing_cash_flow": 131135,
"investing_cash_flow": -204545,
"net_cash_flow": 3292175,
"operating_cash_flow": 3664718,
"quarter": 1
},
{
"change_in_working_capital": -58083,
"financing_cash_flow": -91860,
"investing_cash_flow": -300983,
"net_cash_flow": 3215185,
"operating_cash_flow": 3811063,
"quarter": 2
},
{
"change_in_working_capital": -25945,
"financing_cash_flow": 150176,
"investing_cash_flow": -188425,
"net_cash_flow": 3221657,
"operating_cash_flow": 3560068,
"quarter": 3
},
{
"change_in_working_capital": -76185,
"financing_cash_flow": 146197,
"investing_cash_flow": -358900,
"net_cash_flow": 3583847,
"operating_cash_flow": 4145219,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7804478403928319,
"current_ratio": 1.7009033098762156,
"debt_to_equity_ratio": 0.9203930602571713,
"profit_margin": 0.15917489507165095,
"quarter": 1,
"return_on_assets": 0.1242277031034256,
"return_on_equity": 0.2122043588438057
},
{
"asset_turnover_ratio": 0.7503444348392899,
"current_ratio": 1.4879292067710321,
"debt_to_equity_ratio": 0.8757274745006183,
"profit_margin": 0.16489181595487107,
"quarter": 2,
"return_on_assets": 0.12372565645228194,
"return_on_equity": 0.20652337318777308
},
{
"asset_turnover_ratio": 0.7214022370042877,
"current_ratio": 1.2950488005369098,
"debt_to_equity_ratio": 0.846316575020241,
"profit_margin": 0.15862918467408552,
"quarter": 3,
"return_on_assets": 0.11443544867805158,
"return_on_equity": 0.18958842875537646
},
{
"asset_turnover_ratio": 0.6935763511384123,
"current_ratio": 2.2170275636407277,
"debt_to_equity_ratio": 0.79823308101728,
"profit_margin": 0.17376698195756007,
"quarter": 4,
"return_on_assets": 0.12052066929445886,
"return_on_equity": 0.19341388375111446
}
],
"income_statement": [
{
"depreciation": 911084,
"expenses": 13653179,
"income_tax": 892611,
"marketing_expense": 2509140,
"net_income": 3646245,
"net_profit": 2753634,
"operational_expense": 9531432,
"product_revenue": 4463405,
"quarter": 1,
"rd_expense": 2385791,
"revenue": 17299424,
"salaries_expense": 5571772,
"service_revenue": 12836019
},
{
"depreciation": 971480,
"expenses": 13552955,
"income_tax": 828347,
"marketing_expense": 2441975,
"net_income": 3667930,
"net_profit": 2839583,
"operational_expense": 9081455,
"product_revenue": 6874549,
"quarter": 2,
"rd_expense": 2133010,
"revenue": 17220885,
"salaries_expense": 6741661,
"service_revenue": 10346336
},
{
"depreciation": 840735,
"expenses": 13453468,
"income_tax": 969902,
"marketing_expense": 2386708,
"net_income": 3689235,
"net_profit": 2719333,
"operational_expense": 7031691,
"product_revenue": 5782221,
"quarter": 3,
"rd_expense": 2069763,
"revenue": 17142703,
"salaries_expense": 4111830,
"service_revenue": 11360482
},
{
"depreciation": 1179907,
"expenses": 13354711,
"income_tax": 744853,
"marketing_expense": 2531143,
"net_income": 3710165,
"net_profit": 2965312,
"operational_expense": 7642463,
"product_revenue": 3604710,
"quarter": 4,
"rd_expense": 2033929,
"revenue": 17064876,
"salaries_expense": 5224733,
"service_revenue": 13460166
}
],
"market_conditions": {
"gdp_growth": [
0.0054505592154509164,
0.005007312851183632,
-0.004676270010533678,
0.0008092183374430201
],
"inflation_rate": [
0.02048489300412163,
0.020321326166953015,
0.024806045869624014,
0.021344935425173114
],
"interest_rate": [
0.058332946416117755,
0.057293299582290326,
0.05266286654339531,
0.06134699873746893
],
"year": 2009
},
"random_event": null,
"year": 2009
},
{
"advertising_kpis": [
{
"average_project_size": 155784,
"billable_hours_per_employee": 145,
"client_concentration": 0.23,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.72,
"gross_billings": 17055561,
"net_revenue": 15327566,
"new_client_acquisition": 4,
"organic_growth": -0.01,
"quarter": 1,
"revenue_per_employee": 17843
},
{
"average_project_size": 125718,
"billable_hours_per_employee": 146,
"client_concentration": 0.25,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.66,
"gross_billings": 19349181,
"net_revenue": 15445643,
"new_client_acquisition": 2,
"organic_growth": 0.01,
"quarter": 2,
"revenue_per_employee": 17981
},
{
"average_project_size": 111198,
"billable_hours_per_employee": 128,
"client_concentration": 0.26,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.69,
"gross_billings": 18018318,
"net_revenue": 15564629,
"new_client_acquisition": 3,
"organic_growth": -0.04,
"quarter": 3,
"revenue_per_employee": 18119
},
{
"average_project_size": 99799,
"billable_hours_per_employee": 123,
"client_concentration": 0.4,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.73,
"gross_billings": 19064785,
"net_revenue": 15684533,
"new_client_acquisition": 3,
"organic_growth": 0.1,
"quarter": 4,
"revenue_per_employee": 18259
}
],
"balance_sheet": [
{
"assets": 21795258,
"current_assets": 10759511,
"current_liabilities": 7113146,
"equity": 13315794,
"fixed_assets": 11035747,
"liabilities": 12544577,
"long_term_liabilities": 5431431,
"quarter": 1
},
{
"assets": 22379890,
"current_assets": 9325751,
"current_liabilities": 6925456,
"equity": 13840632,
"fixed_assets": 13054139,
"liabilities": 12654788,
"long_term_liabilities": 5729332,
"quarter": 2
},
{
"assets": 22980204,
"current_assets": 7218474,
"current_liabilities": 5722323,
"equity": 14238117,
"fixed_assets": 15761730,
"liabilities": 12765967,
"long_term_liabilities": 7043644,
"quarter": 3
},
{
"assets": 23596622,
"current_assets": 8268330,
"current_liabilities": 6713551,
"equity": 14648640,
"fixed_assets": 15328292,
"liabilities": 12878124,
"long_term_liabilities": 6164573,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -67045,
"financing_cash_flow": -165358,
"investing_cash_flow": -337420,
"net_cash_flow": 4715794,
"operating_cash_flow": 5002434,
"quarter": 1
},
{
"change_in_working_capital": 95416,
"financing_cash_flow": -177524,
"investing_cash_flow": -331554,
"net_cash_flow": 4820056,
"operating_cash_flow": 4881528,
"quarter": 2
},
{
"change_in_working_capital": 69343,
"financing_cash_flow": 99849,
"investing_cash_flow": -454570,
"net_cash_flow": 4211657,
"operating_cash_flow": 4765488,
"quarter": 3
},
{
"change_in_working_capital": -43755,
"financing_cash_flow": 148415,
"investing_cash_flow": -324409,
"net_cash_flow": 4756702,
"operating_cash_flow": 4882125,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7032523313098656,
"current_ratio": 1.5126233877387023,
"debt_to_equity_ratio": 0.9420825374739201,
"profit_margin": 0.26521582095944,
"quarter": 1,
"return_on_assets": 0.1865136443899861,
"return_on_equity": 0.3052850622351172
},
{
"asset_turnover_ratio": 0.6901572349104487,
"current_ratio": 1.346590173989987,
"debt_to_equity_ratio": 0.9143215425422769,
"profit_margin": 0.2664524876044332,
"quarter": 2,
"return_on_assets": 0.1838941120800862,
"return_on_equity": 0.29735130592302433
},
{
"asset_turnover_ratio": 0.6773059542900489,
"current_ratio": 1.2614586768345653,
"debt_to_equity_ratio": 0.8966050075301389,
"profit_margin": 0.2585272029291543,
"quarter": 3,
"return_on_assets": 0.17510201388986799,
"return_on_equity": 0.2826132135309746
},
{
"asset_turnover_ratio": 0.6646939973018172,
"current_ratio": 1.2315881714460797,
"debt_to_equity_ratio": 0.8791344452454289,
"profit_margin": 0.25057437157995077,
"quarter": 4,
"return_on_assets": 0.16655528066686834,
"return_on_equity": 0.26829398497061846
}
],
"income_statement": [
{
"depreciation": 937321,
"expenses": 9952391,
"income_tax": 1310062,
"marketing_expense": 1729870,
"net_income": 5375175,
"net_profit": 4065113,
"operational_expense": 5224496,
"product_revenue": 3266203,
"quarter": 1,
"rd_expense": 1856352,
"revenue": 15327566,
"salaries_expense": 3354385,
"service_revenue": 12061363
},
{
"depreciation": 765998,
"expenses": 10015210,
"income_tax": 1314903,
"marketing_expense": 1106975,
"net_income": 5430433,
"net_profit": 4115530,
"operational_expense": 5110689,
"product_revenue": 5656995,
"quarter": 2,
"rd_expense": 1111168,
"revenue": 15445643,
"salaries_expense": 4397490,
"service_revenue": 9788648
},
{
"depreciation": 741608,
"expenses": 10078426,
"income_tax": 1462323,
"marketing_expense": 1953673,
"net_income": 5486203,
"net_profit": 4023880,
"operational_expense": 6836961,
"product_revenue": 3307295,
"quarter": 3,
"rd_expense": 1320788,
"revenue": 15564629,
"salaries_expense": 3167978,
"service_revenue": 12257334
},
{
"depreciation": 951983,
"expenses": 10142041,
"income_tax": 1612350,
"marketing_expense": 1703973,
"net_income": 5542492,
"net_profit": 3930142,
"operational_expense": 5803709,
"product_revenue": 3462496,
"quarter": 4,
"rd_expense": 2026404,
"revenue": 15684533,
"salaries_expense": 3188932,
"service_revenue": 12222037
}
],
"market_conditions": {
"gdp_growth": [
-0.008570776368998804,
-0.010659414000364431,
-0.0010716297417958341,
-0.008308034728790154
],
"inflation_rate": [
0.03686441766219225,
0.03521532091806533,
0.03737973510791112,
0.03802593749811544
],
"interest_rate": [
0.05486527848127208,
0.059307222061796394,
0.06234419305637954,
0.05633409078030504
],
"year": 2010
},
"random_event": null,
"year": 2010
},
{
"advertising_kpis": [
{
"average_project_size": 148666,
"billable_hours_per_employee": 126,
"client_concentration": 0.3,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.76,
"gross_billings": 22202707,
"net_revenue": 19791653,
"new_client_acquisition": 2,
"organic_growth": -0.05,
"quarter": 1,
"revenue_per_employee": 23040
},
{
"average_project_size": 175764,
"billable_hours_per_employee": 104,
"client_concentration": 0.21,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.75,
"gross_billings": 23569604,
"net_revenue": 19467763,
"new_client_acquisition": 3,
"organic_growth": 0.02,
"quarter": 2,
"revenue_per_employee": 22663
},
{
"average_project_size": 167612,
"billable_hours_per_employee": 90,
"client_concentration": 0.33,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.7,
"gross_billings": 24829748,
"net_revenue": 19149174,
"new_client_acquisition": 1,
"organic_growth": -0.01,
"quarter": 3,
"revenue_per_employee": 22292
},
{
"average_project_size": 53561,
"billable_hours_per_employee": 100,
"client_concentration": 0.33,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.7,
"gross_billings": 24088359,
"net_revenue": 18835799,
"new_client_acquisition": 5,
"organic_growth": 0.15,
"quarter": 4,
"revenue_per_employee": 21928
}
],
"balance_sheet": [
{
"assets": 24985407,
"current_assets": 8648452,
"current_liabilities": 5077490,
"equity": 17521383,
"fixed_assets": 16336955,
"liabilities": 11653507,
"long_term_liabilities": 6576017,
"quarter": 1
},
{
"assets": 25486033,
"current_assets": 12455556,
"current_liabilities": 5854096,
"equity": 17652168,
"fixed_assets": 13030477,
"liabilities": 11970693,
"long_term_liabilities": 6116597,
"quarter": 2
},
{
"assets": 25996690,
"current_assets": 10224308,
"current_liabilities": 7229738,
"equity": 17998647,
"fixed_assets": 15772382,
"liabilities": 12296512,
"long_term_liabilities": 5066774,
"quarter": 3
},
{
"assets": 26517578,
"current_assets": 10253730,
"current_liabilities": 5288259,
"equity": 18192867,
"fixed_assets": 16263848,
"liabilities": 12631199,
"long_term_liabilities": 7342940,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 90701,
"financing_cash_flow": -89909,
"investing_cash_flow": -311206,
"net_cash_flow": 4822436,
"operating_cash_flow": 5326119,
"quarter": 1
},
{
"change_in_working_capital": 64899,
"financing_cash_flow": -53660,
"investing_cash_flow": -274006,
"net_cash_flow": 4788520,
"operating_cash_flow": 5012766,
"quarter": 2
},
{
"change_in_working_capital": 74806,
"financing_cash_flow": -124901,
"investing_cash_flow": -137830,
"net_cash_flow": 4576141,
"operating_cash_flow": 5157467,
"quarter": 3
},
{
"change_in_working_capital": 40684,
"financing_cash_flow": -124748,
"investing_cash_flow": -327817,
"net_cash_flow": 5405022,
"operating_cash_flow": 5499495,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7921285012487489,
"current_ratio": 1.7032927686711348,
"debt_to_equity_ratio": 0.6651020070733001,
"profit_margin": 0.21167928722274992,
"quarter": 1,
"return_on_assets": 0.16767719653316035,
"return_on_equity": 0.23910686730607966
},
{
"asset_turnover_ratio": 0.7638600719068361,
"current_ratio": 2.1276651424916846,
"debt_to_equity_ratio": 0.6781429340577316,
"profit_margin": 0.21249632019867923,
"quarter": 2,
"return_on_assets": 0.1623174544269012,
"return_on_equity": 0.2343524036254357
},
{
"asset_turnover_ratio": 0.736600467213326,
"current_ratio": 1.4142017317916638,
"debt_to_equity_ratio": 0.6831909087388625,
"profit_margin": 0.2244728153809663,
"quarter": 3,
"return_on_assets": 0.16534678068631045,
"return_on_equity": 0.23882178477082194
},
{
"asset_turnover_ratio": 0.7103137021035631,
"current_ratio": 1.9389613859684256,
"debt_to_equity_ratio": 0.6942940329305985,
"profit_margin": 0.2286331469134917,
"quarter": 4,
"return_on_assets": 0.16240125700771013,
"return_on_equity": 0.23671299306480942
}
],
"income_statement": [
{
"depreciation": 1136636,
"expenses": 14114656,
"income_tax": 1487514,
"marketing_expense": 1825111,
"net_income": 5676997,
"net_profit": 4189483,
"operational_expense": 9158397,
"product_revenue": 6616730,
"quarter": 1,
"rd_expense": 2211953,
"revenue": 19791653,
"salaries_expense": 5362652,
"service_revenue": 13174923
},
{
"depreciation": 875938,
"expenses": 13846220,
"income_tax": 1484715,
"marketing_expense": 1730057,
"net_income": 5621543,
"net_profit": 4136828,
"operational_expense": 7635314,
"product_revenue": 5989928,
"quarter": 2,
"rd_expense": 2356603,
"revenue": 19467763,
"salaries_expense": 5379154,
"service_revenue": 13477835
},
{
"depreciation": 858998,
"expenses": 13582890,
"income_tax": 1267815,
"marketing_expense": 2340355,
"net_income": 5566284,
"net_profit": 4298469,
"operational_expense": 7918258,
"product_revenue": 4042566,
"quarter": 3,
"rd_expense": 1829162,
"revenue": 19149174,
"salaries_expense": 4464774,
"service_revenue": 15106608
},
{
"depreciation": 1193007,
"expenses": 13324568,
"income_tax": 1204743,
"marketing_expense": 2516902,
"net_income": 5511231,
"net_profit": 4306488,
"operational_expense": 8967455,
"product_revenue": 4138876,
"quarter": 4,
"rd_expense": 2211918,
"revenue": 18835799,
"salaries_expense": 5836511,
"service_revenue": 14696923
}
],
"market_conditions": {
"gdp_growth": [
-0.025979104573420057,
-0.018939235846479194,
-0.025510825729679425,
-0.010359061529967446
],
"inflation_rate": [
0.03548191112284237,
0.035925278944180204,
0.03392804194648932,
0.03728531274627016
],
"interest_rate": [
0.05006726444169396,
0.04774582844171497,
0.04489902810597337,
0.04636085749174891
],
"year": 2011
},
"random_event": null,
"year": 2011
},
{
"advertising_kpis": [
{
"average_project_size": 160906,
"billable_hours_per_employee": 141,
"client_concentration": 0.13,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.74,
"gross_billings": 19916140,
"net_revenue": 17754120,
"new_client_acquisition": 4,
"organic_growth": 0.14,
"quarter": 1,
"revenue_per_employee": 20668
},
{
"average_project_size": 54737,
"billable_hours_per_employee": 119,
"client_concentration": 0.34,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.7,
"gross_billings": 20403397,
"net_revenue": 17455837,
"new_client_acquisition": 2,
"organic_growth": 0.04,
"quarter": 2,
"revenue_per_employee": 20321
},
{
"average_project_size": 150657,
"billable_hours_per_employee": 91,
"client_concentration": 0.17,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.63,
"gross_billings": 19089251,
"net_revenue": 17162565,
"new_client_acquisition": 2,
"organic_growth": 0.01,
"quarter": 3,
"revenue_per_employee": 19980
},
{
"average_project_size": 73743,
"billable_hours_per_employee": 102,
"client_concentration": 0.23,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.71,
"gross_billings": 20661354,
"net_revenue": 16874221,
"new_client_acquisition": 2,
"organic_growth": 0.13,
"quarter": 4,
"revenue_per_employee": 19644
}
],
"balance_sheet": [
{
"assets": 20590440,
"current_assets": 7205737,
"current_liabilities": 5455369,
"equity": 12090960,
"fixed_assets": 13384703,
"liabilities": 11696450,
"long_term_liabilities": 6241081,
"quarter": 1
},
{
"assets": 20917418,
"current_assets": 9922673,
"current_liabilities": 5797726,
"equity": 12350319,
"fixed_assets": 10994745,
"liabilities": 11964981,
"long_term_liabilities": 6167255,
"quarter": 2
},
{
"assets": 21249588,
"current_assets": 9746842,
"current_liabilities": 6494554,
"equity": 12272176,
"fixed_assets": 11502746,
"liabilities": 12239677,
"long_term_liabilities": 5745123,
"quarter": 3
},
{
"assets": 21587033,
"current_assets": 7945313,
"current_liabilities": 5123280,
"equity": 12161199,
"fixed_assets": 13641720,
"liabilities": 12520679,
"long_term_liabilities": 7397399,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -46895,
"financing_cash_flow": -117070,
"investing_cash_flow": -394599,
"net_cash_flow": 3789156,
"operating_cash_flow": 4030587,
"quarter": 1
},
{
"change_in_working_capital": 16765,
"financing_cash_flow": -94458,
"investing_cash_flow": -378962,
"net_cash_flow": 3982105,
"operating_cash_flow": 4200004,
"quarter": 2
},
{
"change_in_working_capital": 2923,
"financing_cash_flow": -60055,
"investing_cash_flow": -381716,
"net_cash_flow": 3975090,
"operating_cash_flow": 4424000,
"quarter": 3
},
{
"change_in_working_capital": -85394,
"financing_cash_flow": -96830,
"investing_cash_flow": -475575,
"net_cash_flow": 3815659,
"operating_cash_flow": 4147643,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8622506367032468,
"current_ratio": 1.3208523566416863,
"debt_to_equity_ratio": 0.9673714907666554,
"profit_margin": 0.18006918957402562,
"quarter": 1,
"return_on_assets": 0.15526477336084124,
"return_on_equity": 0.26440993932657125
},
{
"asset_turnover_ratio": 0.834512032029957,
"current_ratio": 1.7114767065570191,
"debt_to_equity_ratio": 0.9687993484216886,
"profit_margin": 0.19465591939246454,
"quarter": 2,
"return_on_assets": 0.1624427068388651,
"return_on_equity": 0.2751250392803619
},
{
"asset_turnover_ratio": 0.8076657768611796,
"current_ratio": 1.5007715695334891,
"debt_to_equity_ratio": 0.9973518143807586,
"profit_margin": 0.19008027063553729,
"quarter": 3,
"return_on_assets": 0.15352132944883448,
"return_on_equity": 0.26582612570093517
},
{
"asset_turnover_ratio": 0.7816831984275004,
"current_ratio": 1.5508254477600287,
"debt_to_equity_ratio": 1.0295595853665416,
"profit_margin": 0.1834066888184053,
"quarter": 4,
"return_on_assets": 0.14336592712856833,
"return_on_equity": 0.254485186863565
}
],
"income_statement": [
{
"depreciation": 833617,
"expenses": 13292234,
"income_tax": 1264916,
"marketing_expense": 1443058,
"net_income": 4461886,
"net_profit": 3196970,
"operational_expense": 8913068,
"product_revenue": 4183328,
"quarter": 1,
"rd_expense": 2208499,
"revenue": 17754120,
"salaries_expense": 6141641,
"service_revenue": 13570792
},
{
"depreciation": 802122,
"expenses": 13156311,
"income_tax": 901644,
"marketing_expense": 2281133,
"net_income": 4299526,
"net_profit": 3397882,
"operational_expense": 7800306,
"product_revenue": 4022984,
"quarter": 2,
"rd_expense": 1910846,
"revenue": 17455837,
"salaries_expense": 4608733,
"service_revenue": 13432853
},
{
"depreciation": 1161735,
"expenses": 13021778,
"income_tax": 878522,
"marketing_expense": 2519668,
"net_income": 4140787,
"net_profit": 3262265,
"operational_expense": 8350448,
"product_revenue": 6129829,
"quarter": 3,
"rd_expense": 1995902,
"revenue": 17162565,
"salaries_expense": 5459760,
"service_revenue": 11032736
},
{
"depreciation": 1052798,
"expenses": 12888621,
"income_tax": 890755,
"marketing_expense": 1900472,
"net_income": 3985600,
"net_profit": 3094845,
"operational_expense": 6703872,
"product_revenue": 4334659,
"quarter": 4,
"rd_expense": 1788711,
"revenue": 16874221,
"salaries_expense": 4233717,
"service_revenue": 12539562
}
],
"market_conditions": {
"gdp_growth": [
0.006263152827525471,
0.0025507108145884708,
-0.0013688532609835002,
-0.003835383998442927
],
"inflation_rate": [
0.021466120416280647,
0.022772119709735892,
0.023381267390372856,
0.018777657929800056
],
"interest_rate": [
0.03866323866590137,
0.042891832135757334,
0.03985141287276474,
0.04048069218658315
],
"year": 2012
},
"random_event": null,
"year": 2012
},
{
"advertising_kpis": [
{
"average_project_size": 156116,
"billable_hours_per_employee": 116,
"client_concentration": 0.26,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.72,
"gross_billings": 7511873,
"net_revenue": 6476334,
"new_client_acquisition": 5,
"organic_growth": 0.1,
"quarter": 1,
"revenue_per_employee": 7539
},
{
"average_project_size": 111338,
"billable_hours_per_employee": 107,
"client_concentration": 0.14,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.69,
"gross_billings": 8060409,
"net_revenue": 6452467,
"new_client_acquisition": 1,
"organic_growth": 0.08,
"quarter": 2,
"revenue_per_employee": 7512
},
{
"average_project_size": 81513,
"billable_hours_per_employee": 101,
"client_concentration": 0.17,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.63,
"gross_billings": 8200205,
"net_revenue": 6428688,
"new_client_acquisition": 4,
"organic_growth": 0.06,
"quarter": 3,
"revenue_per_employee": 7484
},
{
"average_project_size": 100863,
"billable_hours_per_employee": 110,
"client_concentration": 0.4,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.72,
"gross_billings": 7093992,
"net_revenue": 6404998,
"new_client_acquisition": 3,
"organic_growth": -0.03,
"quarter": 4,
"revenue_per_employee": 7456
}
],
"balance_sheet": [
{
"assets": 7271675,
"current_assets": 2560418,
"current_liabilities": 1613592,
"equity": 5411754,
"fixed_assets": 4711257,
"liabilities": 3311068,
"long_term_liabilities": 1697476,
"quarter": 1
},
{
"assets": 7425241,
"current_assets": 3495920,
"current_liabilities": 1647177,
"equity": 5401280,
"fixed_assets": 3929321,
"liabilities": 3368976,
"long_term_liabilities": 1721799,
"quarter": 2
},
{
"assets": 7582051,
"current_assets": 3501503,
"current_liabilities": 1594598,
"equity": 5535117,
"fixed_assets": 4080548,
"liabilities": 3427897,
"long_term_liabilities": 1833299,
"quarter": 3
},
{
"assets": 7742172,
"current_assets": 2678780,
"current_liabilities": 1473073,
"equity": 5624443,
"fixed_assets": 5063392,
"liabilities": 3487848,
"long_term_liabilities": 2014775,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 49635,
"financing_cash_flow": 31642,
"investing_cash_flow": -247398,
"net_cash_flow": 1417281,
"operating_cash_flow": 1712241,
"quarter": 1
},
{
"change_in_working_capital": 45863,
"financing_cash_flow": -141751,
"investing_cash_flow": -414358,
"net_cash_flow": 1252743,
"operating_cash_flow": 1717470,
"quarter": 2
},
{
"change_in_working_capital": -64437,
"financing_cash_flow": -160193,
"investing_cash_flow": -134518,
"net_cash_flow": 1563177,
"operating_cash_flow": 1833968,
"quarter": 3
},
{
"change_in_working_capital": 90561,
"financing_cash_flow": -61695,
"investing_cash_flow": -105106,
"net_cash_flow": 1662186,
"operating_cash_flow": 1722523,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8906247872739087,
"current_ratio": 1.5867815408108121,
"debt_to_equity_ratio": 0.6118289929660513,
"profit_margin": 0.2240692033486846,
"quarter": 1,
"return_on_assets": 0.19956158656705641,
"return_on_equity": 0.2681472587260988
},
{
"asset_turnover_ratio": 0.8689909189479507,
"current_ratio": 2.1223705770539536,
"debt_to_equity_ratio": 0.6237365957698916,
"profit_margin": 0.2084497293825757,
"quarter": 2,
"return_on_assets": 0.18114092189061606,
"return_on_equity": 0.2490178254043486
},
{
"asset_turnover_ratio": 0.8478824529141258,
"current_ratio": 2.195853124110277,
"debt_to_equity_ratio": 0.6192998269051946,
"profit_margin": 0.2148125713987053,
"quarter": 3,
"return_on_assets": 0.18213580995432502,
"return_on_equity": 0.24949120316697912
},
{
"asset_turnover_ratio": 0.8272869680497927,
"current_ratio": 1.8184977933883792,
"debt_to_equity_ratio": 0.6201232726511763,
"profit_margin": 0.213914040254189,
"quarter": 4,
"return_on_assets": 0.17696829778516934,
"return_on_equity": 0.24360083300693064
}
],
"income_statement": [
{
"depreciation": 261094,
"expenses": 4633210,
"income_tax": 391977,
"marketing_expense": 756359,
"net_income": 1843124,
"net_profit": 1451147,
"operational_expense": 2383798,
"product_revenue": 1743108,
"quarter": 1,
"rd_expense": 617576,
"revenue": 6476334,
"salaries_expense": 1500424,
"service_revenue": 4733226
},
{
"depreciation": 372455,
"expenses": 4597215,
"income_tax": 510237,
"marketing_expense": 618860,
"net_income": 1855252,
"net_profit": 1345015,
"operational_expense": 2634066,
"product_revenue": 1938822,
"quarter": 2,
"rd_expense": 474739,
"revenue": 6452467,
"salaries_expense": 1600439,
"service_revenue": 4513645
},
{
"depreciation": 453005,
"expenses": 4561501,
"income_tax": 486224,
"marketing_expense": 684287,
"net_income": 1867187,
"net_profit": 1380963,
"operational_expense": 3183842,
"product_revenue": 1456828,
"quarter": 3,
"rd_expense": 568550,
"revenue": 6428688,
"salaries_expense": 1520081,
"service_revenue": 4971860
},
{
"depreciation": 352404,
"expenses": 4526064,
"income_tax": 508815,
"marketing_expense": 715971,
"net_income": 1878934,
"net_profit": 1370119,
"operational_expense": 2717346,
"product_revenue": 2398903,
"quarter": 4,
"rd_expense": 636004,
"revenue": 6404998,
"salaries_expense": 1442952,
"service_revenue": 4006095
}
],
"market_conditions": {
"gdp_growth": [
-0.0037834993388440805,
-0.014731984435837661,
-0.004765898251473902,
-0.013761380854890457
],
"inflation_rate": [
0.029815615921500376,
0.032675539467851414,
0.03335760249159639,
0.025109339265023102
],
"interest_rate": [
0.04738615109929442,
0.04552524339479121,
0.04574776086702012,
0.04865560240769636
],
"year": 2013
},
"random_event": {
"description": "Todd Ltd Partnership with Major Brand in 2013",
"impact": -0.01,
"type": "Partnership with Major Brand"
},
"year": 2013
},
{
"advertising_kpis": [
{
"average_project_size": 96217,
"billable_hours_per_employee": 82,
"client_concentration": 0.27,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.69,
"gross_billings": 10191117,
"net_revenue": 8008945,
"new_client_acquisition": 5,
"organic_growth": 0.13,
"quarter": 1,
"revenue_per_employee": 9324
},
{
"average_project_size": 86233,
"billable_hours_per_employee": 85,
"client_concentration": 0.24,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.79,
"gross_billings": 9915160,
"net_revenue": 7876982,
"new_client_acquisition": 1,
"organic_growth": 0.11,
"quarter": 2,
"revenue_per_employee": 9170
},
{
"average_project_size": 123711,
"billable_hours_per_employee": 124,
"client_concentration": 0.38,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.78,
"gross_billings": 9498751,
"net_revenue": 7747193,
"new_client_acquisition": 4,
"organic_growth": 0.05,
"quarter": 3,
"revenue_per_employee": 9019
},
{
"average_project_size": 171004,
"billable_hours_per_employee": 107,
"client_concentration": 0.27,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.61,
"gross_billings": 8595534,
"net_revenue": 7619544,
"new_client_acquisition": 1,
"organic_growth": 0.13,
"quarter": 4,
"revenue_per_employee": 8870
}
],
"balance_sheet": [
{
"assets": 11460089,
"current_assets": 5091877,
"current_liabilities": 2765794,
"equity": 7464135,
"fixed_assets": 6368212,
"liabilities": 5917148,
"long_term_liabilities": 3151354,
"quarter": 1
},
{
"assets": 11661185,
"current_assets": 5370265,
"current_liabilities": 2892342,
"equity": 7551975,
"fixed_assets": 6290920,
"liabilities": 5991425,
"long_term_liabilities": 3099083,
"quarter": 2
},
{
"assets": 11865810,
"current_assets": 3927358,
"current_liabilities": 3618902,
"equity": 7805501,
"fixed_assets": 7938452,
"liabilities": 6066635,
"long_term_liabilities": 2447733,
"quarter": 3
},
{
"assets": 12074026,
"current_assets": 5391335,
"current_liabilities": 3285828,
"equity": 7944406,
"fixed_assets": 6682691,
"liabilities": 6142788,
"long_term_liabilities": 2856960,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -54041,
"financing_cash_flow": -199334,
"investing_cash_flow": -252504,
"net_cash_flow": 2068719,
"operating_cash_flow": 2253676,
"quarter": 1
},
{
"change_in_working_capital": -19272,
"financing_cash_flow": 186357,
"investing_cash_flow": -377478,
"net_cash_flow": 1962738,
"operating_cash_flow": 2210099,
"quarter": 2
},
{
"change_in_working_capital": -21420,
"financing_cash_flow": -123672,
"investing_cash_flow": -122634,
"net_cash_flow": 1909939,
"operating_cash_flow": 2467778,
"quarter": 3
},
{
"change_in_working_capital": -28017,
"financing_cash_flow": -79402,
"investing_cash_flow": -393416,
"net_cash_flow": 2350725,
"operating_cash_flow": 2489045,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6988553928333366,
"current_ratio": 1.8410181669350645,
"debt_to_equity_ratio": 0.7927439683231882,
"profit_margin": 0.23988103301995456,
"quarter": 1,
"return_on_assets": 0.16764215356442694,
"return_on_equity": 0.257390039167298
},
{
"asset_turnover_ratio": 0.6754872682321736,
"current_ratio": 1.8567185346684452,
"debt_to_equity_ratio": 0.7933586909384631,
"profit_margin": 0.23895128870422708,
"quarter": 2,
"return_on_assets": 0.1614085532473758,
"return_on_equity": 0.24923480281648178
},
{
"asset_turnover_ratio": 0.6529004762422456,
"current_ratio": 1.085234692732768,
"debt_to_equity_ratio": 0.777225574629995,
"profit_margin": 0.25897457311312627,
"quarter": 3,
"return_on_assets": 0.16908462212019237,
"return_on_equity": 0.25704000294151524
},
{
"asset_turnover_ratio": 0.6310690402687554,
"current_ratio": 1.6407843015519985,
"debt_to_equity_ratio": 0.773221811674781,
"profit_margin": 0.26421108664770493,
"quarter": 4,
"return_on_assets": 0.16673543687913212,
"return_on_equity": 0.2534069885149374
}
],
"income_statement": [
{
"depreciation": 332482,
"expenses": 5373776,
"income_tax": 713975,
"marketing_expense": 718141,
"net_income": 2635169,
"net_profit": 1921194,
"operational_expense": 3729512,
"product_revenue": 2673074,
"quarter": 1,
"rd_expense": 1058438,
"revenue": 8008945,
"salaries_expense": 2596079,
"service_revenue": 5335871
},
{
"depreciation": 327884,
"expenses": 5260291,
"income_tax": 734476,
"marketing_expense": 673951,
"net_income": 2616691,
"net_profit": 1882215,
"operational_expense": 2695535,
"product_revenue": 2260607,
"quarter": 2,
"rd_expense": 831255,
"revenue": 7876982,
"salaries_expense": 1944954,
"service_revenue": 5616375
},
{
"depreciation": 461452,
"expenses": 5149204,
"income_tax": 591663,
"marketing_expense": 747539,
"net_income": 2597989,
"net_profit": 2006326,
"operational_expense": 2811623,
"product_revenue": 2715436,
"quarter": 3,
"rd_expense": 1007247,
"revenue": 7747193,
"salaries_expense": 2289699,
"service_revenue": 5031757
},
{
"depreciation": 475877,
"expenses": 5040462,
"income_tax": 565914,
"marketing_expense": 822930,
"net_income": 2579082,
"net_profit": 2013168,
"operational_expense": 2722295,
"product_revenue": 2287766,
"quarter": 4,
"rd_expense": 658327,
"revenue": 7619544,
"salaries_expense": 2503868,
"service_revenue": 5331778
}
],
"market_conditions": {
"gdp_growth": [
-0.02414202111393765,
-0.020454704828925932,
-0.024384872654948923,
-0.011276434571219475
],
"inflation_rate": [
0.024540507496547098,
0.021271919123090267,
0.02067826052672707,
0.021046032158489533
],
"interest_rate": [
0.05553671895154072,
0.05825623567822256,
0.05850592832575678,
0.05987957718522603
],
"year": 2014
},
"random_event": null,
"year": 2014
},
{
"advertising_kpis": [
{
"average_project_size": 107755,
"billable_hours_per_employee": 134,
"client_concentration": 0.29,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.65,
"gross_billings": 13289399,
"net_revenue": 11991504,
"new_client_acquisition": 4,
"organic_growth": 0.08,
"quarter": 1,
"revenue_per_employee": 13960
},
{
"average_project_size": 105102,
"billable_hours_per_employee": 82,
"client_concentration": 0.36,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.72,
"gross_billings": 14891885,
"net_revenue": 11857271,
"new_client_acquisition": 4,
"organic_growth": -0.04,
"quarter": 2,
"revenue_per_employee": 13804
},
{
"average_project_size": 128993,
"billable_hours_per_employee": 100,
"client_concentration": 0.1,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.61,
"gross_billings": 14228744,
"net_revenue": 11724541,
"new_client_acquisition": 1,
"organic_growth": 0,
"quarter": 3,
"revenue_per_employee": 13649
},
{
"average_project_size": 199371,
"billable_hours_per_employee": 113,
"client_concentration": 0.2,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.79,
"gross_billings": 13839763,
"net_revenue": 11593296,
"new_client_acquisition": 4,
"organic_growth": 0.13,
"quarter": 4,
"revenue_per_employee": 13496
}
],
"balance_sheet": [
{
"assets": 13328269,
"current_assets": 5585532,
"current_liabilities": 3922352,
"equity": 8273057,
"fixed_assets": 7742737,
"liabilities": 7331379,
"long_term_liabilities": 3409027,
"quarter": 1
},
{
"assets": 13557147,
"current_assets": 4357175,
"current_liabilities": 4391996,
"equity": 8164442,
"fixed_assets": 9199972,
"liabilities": 7467928,
"long_term_liabilities": 3075932,
"quarter": 2
},
{
"assets": 13789956,
"current_assets": 6083841,
"current_liabilities": 3903784,
"equity": 8383691,
"fixed_assets": 7706115,
"liabilities": 7607020,
"long_term_liabilities": 3703236,
"quarter": 3
},
{
"assets": 14026763,
"current_assets": 6976958,
"current_liabilities": 3326311,
"equity": 8340698,
"fixed_assets": 7049805,
"liabilities": 7748702,
"long_term_liabilities": 4422391,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -71358,
"financing_cash_flow": -92257,
"investing_cash_flow": -124655,
"net_cash_flow": 2552570,
"operating_cash_flow": 3102677,
"quarter": 1
},
{
"change_in_working_capital": -20599,
"financing_cash_flow": 51111,
"investing_cash_flow": -283260,
"net_cash_flow": 2657634,
"operating_cash_flow": 2883153,
"quarter": 2
},
{
"change_in_working_capital": -49054,
"financing_cash_flow": -76502,
"investing_cash_flow": -183628,
"net_cash_flow": 2493260,
"operating_cash_flow": 2842757,
"quarter": 3
},
{
"change_in_working_capital": -56876,
"financing_cash_flow": 175166,
"investing_cash_flow": -487140,
"net_cash_flow": 2524668,
"operating_cash_flow": 2886356,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8997045302732111,
"current_ratio": 1.4240261965269818,
"debt_to_equity_ratio": 0.8861753279350064,
"profit_margin": 0.1898149723337456,
"quarter": 1,
"return_on_assets": 0.17077739052235516,
"return_on_equity": 0.27513010003436456
},
{
"asset_turnover_ratio": 0.8746140319936045,
"current_ratio": 0.9920717140908143,
"debt_to_equity_ratio": 0.9146893321062235,
"profit_margin": 0.1750169157810427,
"quarter": 2,
"return_on_assets": 0.15307225037834288,
"return_on_equity": 0.25417817898639
},
{
"asset_turnover_ratio": 0.850223234939981,
"current_ratio": 1.5584471374440798,
"debt_to_equity_ratio": 0.9073593003368087,
"profit_margin": 0.187705002694775,
"quarter": 3,
"return_on_assets": 0.15959115460556944,
"return_on_equity": 0.26250430747030157
},
{
"asset_turnover_ratio": 0.8265125745690577,
"current_ratio": 2.097506216345976,
"debt_to_equity_ratio": 0.9290232064510668,
"profit_margin": 0.1779163578675124,
"quarter": 4,
"return_on_assets": 0.1470501069990275,
"return_on_equity": 0.2472978880184848
}
],
"income_statement": [
{
"depreciation": 826510,
"expenses": 9046604,
"income_tax": 668733,
"marketing_expense": 1521697,
"net_income": 2944900,
"net_profit": 2276167,
"operational_expense": 5703271,
"product_revenue": 4754490,
"quarter": 1,
"rd_expense": 1222201,
"revenue": 11991504,
"salaries_expense": 3696743,
"service_revenue": 7237014
},
{
"depreciation": 807930,
"expenses": 8925820,
"income_tax": 856228,
"marketing_expense": 1717990,
"net_income": 2931451,
"net_profit": 2075223,
"operational_expense": 4898908,
"product_revenue": 3669232,
"quarter": 2,
"rd_expense": 1043686,
"revenue": 11857271,
"salaries_expense": 3089833,
"service_revenue": 8188039
},
{
"depreciation": 642002,
"expenses": 8806648,
"income_tax": 717138,
"marketing_expense": 1187563,
"net_income": 2917893,
"net_profit": 2200755,
"operational_expense": 5455173,
"product_revenue": 4655074,
"quarter": 3,
"rd_expense": 1020673,
"revenue": 11724541,
"salaries_expense": 3157210,
"service_revenue": 7069467
},
{
"depreciation": 823719,
"expenses": 8689068,
"income_tax": 841591,
"marketing_expense": 1222647,
"net_income": 2904228,
"net_profit": 2062637,
"operational_expense": 5366862,
"product_revenue": 3064490,
"quarter": 4,
"rd_expense": 1349237,
"revenue": 11593296,
"salaries_expense": 3501137,
"service_revenue": 8528806
}
],
"market_conditions": {
"gdp_growth": [
0.007357526857167623,
0.00019192582672322538,
-0.007477249336453946,
-0.006357837757020193
],
"inflation_rate": [
0.029878310343246936,
0.03414704692677702,
0.027092597356047094,
0.032008106758082105
],
"interest_rate": [
0.04504480520533178,
0.04724163810912482,
0.04208530328602957,
0.03959227053653252
],
"year": 2015
},
"random_event": {
"description": "Todd Ltd Award Nomination in 2015",
"impact": 0.08,
"type": "Award Nomination"
},
"year": 2015
}
] |
{
"advertising_type": "Branding Services",
"financial_health": "Average",
"founding_year": 1994,
"industry": "Advertising",
"location": "Port Dylan",
"name": "Miller-Johnson",
"num_employees": 923,
"region": "Middle East & Africa",
"revenue_size": "Large",
"website": "www.miller-johnson.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 70954,
"billable_hours_per_employee": 122,
"client_concentration": 0.14,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.69,
"gross_billings": 97759726,
"net_revenue": 86000933,
"new_client_acquisition": 3,
"organic_growth": 0.14,
"quarter": 1,
"revenue_per_employee": 93175
},
{
"average_project_size": 195437,
"billable_hours_per_employee": 92,
"client_concentration": 0.13,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.64,
"gross_billings": 105804682,
"net_revenue": 83912422,
"new_client_acquisition": 3,
"organic_growth": 0.03,
"quarter": 2,
"revenue_per_employee": 90913
},
{
"average_project_size": 102868,
"billable_hours_per_employee": 146,
"client_concentration": 0.17,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.72,
"gross_billings": 99449188,
"net_revenue": 81874631,
"new_client_acquisition": 3,
"organic_growth": 0.09,
"quarter": 3,
"revenue_per_employee": 88705
},
{
"average_project_size": 165936,
"billable_hours_per_employee": 134,
"client_concentration": 0.38,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.8,
"gross_billings": 100592427,
"net_revenue": 79886327,
"new_client_acquisition": 2,
"organic_growth": 0.05,
"quarter": 4,
"revenue_per_employee": 86551
}
],
"balance_sheet": [
{
"assets": 116564435,
"current_assets": 56117883,
"current_liabilities": 40727500,
"equity": 73361556,
"fixed_assets": 60446552,
"liabilities": 68288734,
"long_term_liabilities": 27561234,
"quarter": 1
},
{
"assets": 118551722,
"current_assets": 40529236,
"current_liabilities": 40563439,
"equity": 73988504,
"fixed_assets": 78022486,
"liabilities": 69389719,
"long_term_liabilities": 28826280,
"quarter": 2
},
{
"assets": 120572889,
"current_assets": 50428748,
"current_liabilities": 38180360,
"equity": 72837195,
"fixed_assets": 70144141,
"liabilities": 70508454,
"long_term_liabilities": 32328094,
"quarter": 3
},
{
"assets": 122628516,
"current_assets": 56958766,
"current_liabilities": 29201452,
"equity": 73328631,
"fixed_assets": 65669750,
"liabilities": 71645226,
"long_term_liabilities": 42443774,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -66247,
"financing_cash_flow": 170268,
"investing_cash_flow": -349970,
"net_cash_flow": 28132942,
"operating_cash_flow": 28528852,
"quarter": 1
},
{
"change_in_working_capital": -79983,
"financing_cash_flow": -116675,
"investing_cash_flow": -319396,
"net_cash_flow": 29239509,
"operating_cash_flow": 29365928,
"quarter": 2
},
{
"change_in_working_capital": 79466,
"financing_cash_flow": 15319,
"investing_cash_flow": -342426,
"net_cash_flow": 27665341,
"operating_cash_flow": 27734478,
"quarter": 3
},
{
"change_in_working_capital": 9472,
"financing_cash_flow": 145171,
"investing_cash_flow": -406005,
"net_cash_flow": 24967980,
"operating_cash_flow": 25080024,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7377973650367713,
"current_ratio": 1.3778867595604936,
"debt_to_equity_ratio": 0.9308517665574051,
"profit_margin": 0.29169282384413203,
"quarter": 1,
"return_on_assets": 0.2152101968323357,
"return_on_equity": 0.34194824057439566
},
{
"asset_turnover_ratio": 0.7078127637825454,
"current_ratio": 0.9991568022622539,
"debt_to_equity_ratio": 0.9378446008315021,
"profit_margin": 0.29586204769539365,
"quarter": 2,
"return_on_assets": 0.2094149336776399,
"return_on_equity": 0.3355453841856297
},
{
"asset_turnover_ratio": 0.6790467714512506,
"current_ratio": 1.3208033659190221,
"debt_to_equity_ratio": 0.9680281345265973,
"profit_margin": 0.2781418337018215,
"quarter": 3,
"return_on_assets": 0.18887131418075254,
"return_on_equity": 0.31265289664161283
},
{
"asset_turnover_ratio": 0.6514498389591536,
"current_ratio": 1.9505456783450357,
"debt_to_equity_ratio": 0.9770430052076112,
"profit_margin": 0.279714211920145,
"quarter": 4,
"return_on_assets": 0.18221977830996502,
"return_on_equity": 0.3047287354921436
}
],
"income_statement": [
{
"depreciation": 3442997,
"expenses": 53018000,
"income_tax": 7897078,
"marketing_expense": 6978960,
"net_income": 32982933,
"net_profit": 25085855,
"operational_expense": 29766875,
"product_revenue": 17809493,
"quarter": 1,
"rd_expense": 6014199,
"revenue": 86000933,
"salaries_expense": 16040535,
"service_revenue": 68191440
},
{
"depreciation": 4539427,
"expenses": 51693411,
"income_tax": 7392510,
"marketing_expense": 5190379,
"net_income": 32219011,
"net_profit": 24826501,
"operational_expense": 30938032,
"product_revenue": 23285461,
"quarter": 2,
"rd_expense": 5736247,
"revenue": 83912422,
"salaries_expense": 22964780,
"service_revenue": 60626961
},
{
"depreciation": 4961718,
"expenses": 50401915,
"income_tax": 8699956,
"marketing_expense": 7865087,
"net_income": 31472716,
"net_profit": 22772760,
"operational_expense": 28446390,
"product_revenue": 20211720,
"quarter": 3,
"rd_expense": 9040331,
"revenue": 81874631,
"salaries_expense": 24142357,
"service_revenue": 61662911
},
{
"depreciation": 2734683,
"expenses": 49142686,
"income_tax": 8398300,
"marketing_expense": 8516979,
"net_income": 30743641,
"net_profit": 22345341,
"operational_expense": 29956847,
"product_revenue": 20050005,
"quarter": 4,
"rd_expense": 9424691,
"revenue": 79886327,
"salaries_expense": 19794809,
"service_revenue": 59836322
}
],
"market_conditions": {
"gdp_growth": [
0.042891273819022246,
0.04379243753415205,
0.02582097421872325,
0.03678681052182972
],
"inflation_rate": [
0.00825733759649598,
0.004984810462100352,
0.0073627429456910925,
0.004512949888559135
],
"interest_rate": [
0.00663159806090196,
0.012943629323601397,
0.010181280992603122,
0.012040600137970384
],
"year": 1994
},
"random_event": null,
"year": 1994
},
{
"advertising_kpis": [
{
"average_project_size": 90547,
"billable_hours_per_employee": 138,
"client_concentration": 0.12,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.78,
"gross_billings": 95574660,
"net_revenue": 82996818,
"new_client_acquisition": 5,
"organic_growth": 0.05,
"quarter": 1,
"revenue_per_employee": 89921
},
{
"average_project_size": 149667,
"billable_hours_per_employee": 135,
"client_concentration": 0.37,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.74,
"gross_billings": 102644660,
"net_revenue": 81624251,
"new_client_acquisition": 3,
"organic_growth": 0.1,
"quarter": 2,
"revenue_per_employee": 88434
},
{
"average_project_size": 141380,
"billable_hours_per_employee": 153,
"client_concentration": 0.39,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.75,
"gross_billings": 89410815,
"net_revenue": 80274384,
"new_client_acquisition": 4,
"organic_growth": -0.01,
"quarter": 3,
"revenue_per_employee": 86971
},
{
"average_project_size": 198503,
"billable_hours_per_employee": 80,
"client_concentration": 0.31,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.7,
"gross_billings": 93091445,
"net_revenue": 78946840,
"new_client_acquisition": 5,
"organic_growth": -0.05,
"quarter": 4,
"revenue_per_employee": 85533
}
],
"balance_sheet": [
{
"assets": 88392358,
"current_assets": 36872528,
"current_liabilities": 26730278,
"equity": 57020996,
"fixed_assets": 51519830,
"liabilities": 48266689,
"long_term_liabilities": 21536411,
"quarter": 1
},
{
"assets": 89862508,
"current_assets": 29247361,
"current_liabilities": 22850457,
"equity": 56521110,
"fixed_assets": 60615147,
"liabilities": 49463139,
"long_term_liabilities": 26612682,
"quarter": 2
},
{
"assets": 91357110,
"current_assets": 35449807,
"current_liabilities": 23140830,
"equity": 57567667,
"fixed_assets": 55907303,
"liabilities": 50689247,
"long_term_liabilities": 27548417,
"quarter": 3
},
{
"assets": 92876570,
"current_assets": 45622925,
"current_liabilities": 24195621,
"equity": 56622604,
"fixed_assets": 47253645,
"liabilities": 51945748,
"long_term_liabilities": 27750127,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 71917,
"financing_cash_flow": 88583,
"investing_cash_flow": -418169,
"net_cash_flow": 20058893,
"operating_cash_flow": 20323951,
"quarter": 1
},
{
"change_in_working_capital": 50753,
"financing_cash_flow": -55930,
"investing_cash_flow": -408732,
"net_cash_flow": 21797896,
"operating_cash_flow": 21938980,
"quarter": 2
},
{
"change_in_working_capital": 96855,
"financing_cash_flow": 42532,
"investing_cash_flow": -354726,
"net_cash_flow": 20195965,
"operating_cash_flow": 20704780,
"quarter": 3
},
{
"change_in_working_capital": -34174,
"financing_cash_flow": -126005,
"investing_cash_flow": -333522,
"net_cash_flow": 19436347,
"operating_cash_flow": 19667638,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.938959202785381,
"current_ratio": 1.3794292749218695,
"debt_to_equity_ratio": 0.84647221875956,
"profit_margin": 0.2035659608058709,
"quarter": 1,
"return_on_assets": 0.19114013227252066,
"return_on_equity": 0.2963001032111049
},
{
"asset_turnover_ratio": 0.908323758335345,
"current_ratio": 1.2799464360822193,
"debt_to_equity_ratio": 0.875126815450015,
"profit_margin": 0.19751165618659092,
"quarter": 2,
"return_on_assets": 0.17940452986244274,
"return_on_equity": 0.2852339771812691
},
{
"asset_turnover_ratio": 0.8786878656735092,
"current_ratio": 1.531915968441927,
"debt_to_equity_ratio": 0.880515915296689,
"profit_margin": 0.21052548967551094,
"quarter": 3,
"return_on_assets": 0.1849861931928451,
"return_on_equity": 0.29356416336969154
},
{
"asset_turnover_ratio": 0.8500189014301454,
"current_ratio": 1.8855860322824531,
"debt_to_equity_ratio": 0.9174030215918717,
"profit_margin": 0.19876390239305336,
"quarter": 4,
"return_on_assets": 0.16895307395611187,
"return_on_equity": 0.2771292892146041
}
],
"income_statement": [
{
"depreciation": 3428624,
"expenses": 60533950,
"income_tax": 5567541,
"marketing_expense": 6287536,
"net_income": 22462868,
"net_profit": 16895327,
"operational_expense": 35996887,
"product_revenue": 20759630,
"quarter": 1,
"rd_expense": 9556422,
"revenue": 82996818,
"salaries_expense": 22262591,
"service_revenue": 62237188
},
{
"depreciation": 5817239,
"expenses": 59699869,
"income_tax": 5802641,
"marketing_expense": 8647685,
"net_income": 21924382,
"net_profit": 16121741,
"operational_expense": 30090429,
"product_revenue": 16426701,
"quarter": 2,
"rd_expense": 7085149,
"revenue": 81624251,
"salaries_expense": 21265392,
"service_revenue": 65197550
},
{
"depreciation": 3804976,
"expenses": 58877281,
"income_tax": 4497299,
"marketing_expense": 7038402,
"net_income": 21397103,
"net_profit": 16899804,
"operational_expense": 39601269,
"product_revenue": 26337643,
"quarter": 3,
"rd_expense": 7716003,
"revenue": 80274384,
"salaries_expense": 20232962,
"service_revenue": 53936741
},
{
"depreciation": 3975856,
"expenses": 58066028,
"income_tax": 5189030,
"marketing_expense": 6903761,
"net_income": 20880812,
"net_profit": 15691782,
"operational_expense": 37285946,
"product_revenue": 22906606,
"quarter": 4,
"rd_expense": 8693916,
"revenue": 78946840,
"salaries_expense": 22723365,
"service_revenue": 56040234
}
],
"market_conditions": {
"gdp_growth": [
0.03131625943228729,
0.04968365309413161,
0.04163846494172006,
0.040833817778993094
],
"inflation_rate": [
0.006100583040170901,
0.008473312514232625,
0.008505827813258118,
0.007316536476397841
],
"interest_rate": [
0.007521006565286131,
0.012130005754902093,
0.013581168632782338,
0.009965898381669332
],
"year": 1995
},
"random_event": {
"description": "Miller-Johnson Data Privacy Regulation Impact in 1995",
"impact": -0.06,
"type": "Data Privacy Regulation Impact"
},
"year": 1995
},
{
"advertising_kpis": [
{
"average_project_size": 77308,
"billable_hours_per_employee": 136,
"client_concentration": 0.22,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.66,
"gross_billings": 85068828,
"net_revenue": 70813178,
"new_client_acquisition": 3,
"organic_growth": 0.01,
"quarter": 1,
"revenue_per_employee": 76721
},
{
"average_project_size": 79783,
"billable_hours_per_employee": 131,
"client_concentration": 0.12,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.64,
"gross_billings": 78009501,
"net_revenue": 70751355,
"new_client_acquisition": 2,
"organic_growth": -0.01,
"quarter": 2,
"revenue_per_employee": 76654
},
{
"average_project_size": 126725,
"billable_hours_per_employee": 94,
"client_concentration": 0.26,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.7,
"gross_billings": 81371297,
"net_revenue": 70689587,
"new_client_acquisition": 4,
"organic_growth": 0.1,
"quarter": 3,
"revenue_per_employee": 76587
},
{
"average_project_size": 114041,
"billable_hours_per_employee": 138,
"client_concentration": 0.15,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.69,
"gross_billings": 87521303,
"net_revenue": 70627873,
"new_client_acquisition": 1,
"organic_growth": 0.01,
"quarter": 4,
"revenue_per_employee": 76520
}
],
"balance_sheet": [
{
"assets": 93009013,
"current_assets": 38475380,
"current_liabilities": 21038137,
"equity": 54974711,
"fixed_assets": 54533633,
"liabilities": 50208504,
"long_term_liabilities": 29170367,
"quarter": 1
},
{
"assets": 94986686,
"current_assets": 38261862,
"current_liabilities": 24410269,
"equity": 55891911,
"fixed_assets": 56724824,
"liabilities": 51290617,
"long_term_liabilities": 26880348,
"quarter": 2
},
{
"assets": 97006410,
"current_assets": 40736466,
"current_liabilities": 27260619,
"equity": 57282452,
"fixed_assets": 56269944,
"liabilities": 52396053,
"long_term_liabilities": 25135434,
"quarter": 3
},
{
"assets": 99069080,
"current_assets": 41577279,
"current_liabilities": 24226678,
"equity": 57292458,
"fixed_assets": 57491801,
"liabilities": 53525313,
"long_term_liabilities": 29298635,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -61297,
"financing_cash_flow": -132678,
"investing_cash_flow": -407198,
"net_cash_flow": 17117120,
"operating_cash_flow": 17503880,
"quarter": 1
},
{
"change_in_working_capital": 236,
"financing_cash_flow": -69510,
"investing_cash_flow": -139928,
"net_cash_flow": 17180035,
"operating_cash_flow": 17201432,
"quarter": 2
},
{
"change_in_working_capital": 78265,
"financing_cash_flow": 8980,
"investing_cash_flow": -183383,
"net_cash_flow": 16722244,
"operating_cash_flow": 17402663,
"quarter": 3
},
{
"change_in_working_capital": 59334,
"financing_cash_flow": -159899,
"investing_cash_flow": -463065,
"net_cash_flow": 15332736,
"operating_cash_flow": 15667820,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7613582352497387,
"current_ratio": 1.828839692411928,
"debt_to_equity_ratio": 0.9133018270891865,
"profit_margin": 0.17192000618867861,
"quarter": 1,
"return_on_assets": 0.13089271251593648,
"return_on_equity": 0.22145095041973026
},
{
"asset_turnover_ratio": 0.7448554948006082,
"current_ratio": 1.5674494205696792,
"debt_to_equity_ratio": 0.9176751354950093,
"profit_margin": 0.17237609088900135,
"quarter": 2,
"return_on_assets": 0.1283952784709217,
"return_on_equity": 0.21820406176485896
},
{
"asset_turnover_ratio": 0.7287104738748708,
"current_ratio": 1.4943338594035593,
"debt_to_equity_ratio": 0.9146964065015932,
"profit_margin": 0.17926395580723933,
"quarter": 3,
"return_on_assets": 0.13063152218497726,
"return_on_equity": 0.22122123892322207
},
{
"asset_turnover_ratio": 0.712915402060865,
"current_ratio": 1.716177471793698,
"debt_to_equity_ratio": 0.9342471045665383,
"profit_margin": 0.1663463799908005,
"quarter": 4,
"return_on_assets": 0.11859089637251098,
"return_on_equity": 0.20506522865540172
}
],
"income_statement": [
{
"depreciation": 5329678,
"expenses": 54534666,
"income_tax": 4104310,
"marketing_expense": 9092811,
"net_income": 16278512,
"net_profit": 12174202,
"operational_expense": 36629073,
"product_revenue": 24876348,
"quarter": 1,
"rd_expense": 6880785,
"revenue": 70813178,
"salaries_expense": 16519332,
"service_revenue": 45936830
},
{
"depreciation": 5005590,
"expenses": 54550257,
"income_tax": 4005256,
"marketing_expense": 10653243,
"net_income": 16201098,
"net_profit": 12195842,
"operational_expense": 29038428,
"product_revenue": 20714028,
"quarter": 2,
"rd_expense": 6403893,
"revenue": 70751355,
"salaries_expense": 17526037,
"service_revenue": 50037327
},
{
"depreciation": 4730568,
"expenses": 54565852,
"income_tax": 3451640,
"marketing_expense": 10858658,
"net_income": 16123735,
"net_profit": 12672095,
"operational_expense": 31424059,
"product_revenue": 14233143,
"quarter": 3,
"rd_expense": 10749927,
"revenue": 70689587,
"salaries_expense": 23218168,
"service_revenue": 56456444
},
{
"depreciation": 3919129,
"expenses": 54581453,
"income_tax": 4297729,
"marketing_expense": 10263114,
"net_income": 16046420,
"net_profit": 11748691,
"operational_expense": 28296260,
"product_revenue": 27925863,
"quarter": 4,
"rd_expense": 10311321,
"revenue": 70627873,
"salaries_expense": 20296379,
"service_revenue": 42702010
}
],
"market_conditions": {
"gdp_growth": [
0.03420844639596505,
0.0497434934525439,
0.03411049345070265,
0.03718984475995425
],
"inflation_rate": [
0.004807187702345162,
0.005276607907839356,
0.008013195257496632,
0.005568638250447054
],
"interest_rate": [
0.007178437033365501,
0.01096472838554791,
0.0075040335534527335,
0.012851077856813834
],
"year": 1996
},
"random_event": null,
"year": 1996
},
{
"advertising_kpis": [
{
"average_project_size": 101067,
"billable_hours_per_employee": 140,
"client_concentration": 0.33,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.75,
"gross_billings": 94665190,
"net_revenue": 74763687,
"new_client_acquisition": 3,
"organic_growth": 0.05,
"quarter": 1,
"revenue_per_employee": 81001
},
{
"average_project_size": 119286,
"billable_hours_per_employee": 145,
"client_concentration": 0.12,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.64,
"gross_billings": 85080096,
"net_revenue": 72885212,
"new_client_acquisition": 1,
"organic_growth": -0.04,
"quarter": 2,
"revenue_per_employee": 78966
},
{
"average_project_size": 109234,
"billable_hours_per_employee": 97,
"client_concentration": 0.26,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.76,
"gross_billings": 88007280,
"net_revenue": 71053934,
"new_client_acquisition": 1,
"organic_growth": -0.03,
"quarter": 3,
"revenue_per_employee": 76982
},
{
"average_project_size": 118586,
"billable_hours_per_employee": 146,
"client_concentration": 0.24,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.74,
"gross_billings": 88873895,
"net_revenue": 69268669,
"new_client_acquisition": 2,
"organic_growth": 0.08,
"quarter": 4,
"revenue_per_employee": 75047
}
],
"balance_sheet": [
{
"assets": 105638214,
"current_assets": 46659991,
"current_liabilities": 34372260,
"equity": 62427035,
"fixed_assets": 58978223,
"liabilities": 59584207,
"long_term_liabilities": 25211947,
"quarter": 1
},
{
"assets": 108619593,
"current_assets": 36077687,
"current_liabilities": 29898717,
"equity": 64244042,
"fixed_assets": 72541906,
"liabilities": 61284114,
"long_term_liabilities": 31385397,
"quarter": 2
},
{
"assets": 111685115,
"current_assets": 38953318,
"current_liabilities": 31261912,
"equity": 64379740,
"fixed_assets": 72731797,
"liabilities": 63032518,
"long_term_liabilities": 31770606,
"quarter": 3
},
{
"assets": 114837153,
"current_assets": 41656293,
"current_liabilities": 38597398,
"equity": 64885229,
"fixed_assets": 73180860,
"liabilities": 64830803,
"long_term_liabilities": 26233405,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 97919,
"financing_cash_flow": -78834,
"investing_cash_flow": -224567,
"net_cash_flow": 20374815,
"operating_cash_flow": 20647935,
"quarter": 1
},
{
"change_in_working_capital": -35203,
"financing_cash_flow": -131676,
"investing_cash_flow": -425585,
"net_cash_flow": 19553047,
"operating_cash_flow": 19874422,
"quarter": 2
},
{
"change_in_working_capital": 61021,
"financing_cash_flow": 49054,
"investing_cash_flow": -266650,
"net_cash_flow": 18637568,
"operating_cash_flow": 18810023,
"quarter": 3
},
{
"change_in_working_capital": -49071,
"financing_cash_flow": -146006,
"investing_cash_flow": -475554,
"net_cash_flow": 19090146,
"operating_cash_flow": 19662782,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7077333492215232,
"current_ratio": 1.3574897606383753,
"debt_to_equity_ratio": 0.9544615886370384,
"profit_margin": 0.2189970647113752,
"quarter": 1,
"return_on_assets": 0.1549915260778642,
"return_on_equity": 0.2622746379032738
},
{
"asset_turnover_ratio": 0.6710134883307839,
"current_ratio": 1.2066633829137217,
"debt_to_equity_ratio": 0.9539268092751698,
"profit_margin": 0.23198893899080653,
"quarter": 2,
"return_on_assets": 0.15566770720637851,
"return_on_equity": 0.2631927019784963
},
{
"asset_turnover_ratio": 0.6361987808312684,
"current_ratio": 1.2460312088396897,
"debt_to_equity_ratio": 0.9790738204286007,
"profit_margin": 0.2213409182945451,
"quarter": 3,
"return_on_assets": 0.14081682236706297,
"return_on_equity": 0.24428714685707026
},
{
"asset_turnover_ratio": 0.6031904065054625,
"current_ratio": 1.079251326734512,
"debt_to_equity_ratio": 0.9991611958401195,
"profit_margin": 0.2147995510062421,
"quarter": 4,
"return_on_assets": 0.129565028488646,
"return_on_equity": 0.22931072648291032
}
],
"income_statement": [
{
"depreciation": 4274907,
"expenses": 52813195,
"income_tax": 5577464,
"marketing_expense": 9517282,
"net_income": 21950492,
"net_profit": 16373028,
"operational_expense": 32805482,
"product_revenue": 16825051,
"quarter": 1,
"rd_expense": 5922288,
"revenue": 74763687,
"salaries_expense": 24134039,
"service_revenue": 57938636
},
{
"depreciation": 2965859,
"expenses": 51655997,
"income_tax": 4320652,
"marketing_expense": 7733958,
"net_income": 21229215,
"net_profit": 16908563,
"operational_expense": 31980665,
"product_revenue": 24475682,
"quarter": 2,
"rd_expense": 8967460,
"revenue": 72885212,
"salaries_expense": 18045682,
"service_revenue": 48409530
},
{
"depreciation": 3082880,
"expenses": 50524155,
"income_tax": 4802636,
"marketing_expense": 7734949,
"net_income": 20529779,
"net_profit": 15727143,
"operational_expense": 28765373,
"product_revenue": 16255242,
"quarter": 3,
"rd_expense": 5424078,
"revenue": 71053934,
"salaries_expense": 19737633,
"service_revenue": 54798692
},
{
"depreciation": 4783903,
"expenses": 49417113,
"income_tax": 4972677,
"marketing_expense": 6096851,
"net_income": 19851556,
"net_profit": 14878879,
"operational_expense": 33764047,
"product_revenue": 26361384,
"quarter": 4,
"rd_expense": 7116289,
"revenue": 69268669,
"salaries_expense": 16644133,
"service_revenue": 42907285
}
],
"market_conditions": {
"gdp_growth": [
0.048374022142343424,
0.05599901140888748,
0.062444247396500764,
0.05008076118895509
],
"inflation_rate": [
0.010519727697193374,
0.0057585967937660385,
0.007154136812544423,
0.0034666842684563867
],
"interest_rate": [
0.008521498064155312,
0.011400551737958672,
0.011259477677086079,
0.010504037026407589
],
"year": 1997
},
"random_event": {
"description": "Miller-Johnson Senior Leadership Change in 1997",
"impact": 0.06,
"type": "Senior Leadership Change"
},
"year": 1997
},
{
"advertising_kpis": [
{
"average_project_size": 81205,
"billable_hours_per_employee": 124,
"client_concentration": 0.21,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.7,
"gross_billings": 49137559,
"net_revenue": 37874458,
"new_client_acquisition": 3,
"organic_growth": 0.06,
"quarter": 1,
"revenue_per_employee": 41034
},
{
"average_project_size": 158027,
"billable_hours_per_employee": 81,
"client_concentration": 0.26,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.65,
"gross_billings": 47269810,
"net_revenue": 36805989,
"new_client_acquisition": 4,
"organic_growth": 0.06,
"quarter": 2,
"revenue_per_employee": 39876
},
{
"average_project_size": 183083,
"billable_hours_per_employee": 81,
"client_concentration": 0.34,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.71,
"gross_billings": 41526482,
"net_revenue": 35767662,
"new_client_acquisition": 4,
"organic_growth": 0.13,
"quarter": 3,
"revenue_per_employee": 38752
},
{
"average_project_size": 61323,
"billable_hours_per_employee": 129,
"client_concentration": 0.2,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.76,
"gross_billings": 42983098,
"net_revenue": 34758628,
"new_client_acquisition": 4,
"organic_growth": 0.04,
"quarter": 4,
"revenue_per_employee": 37658
}
],
"balance_sheet": [
{
"assets": 44299294,
"current_assets": 15687355,
"current_liabilities": 11794250,
"equity": 33388184,
"fixed_assets": 28611939,
"liabilities": 20410038,
"long_term_liabilities": 8615788,
"quarter": 1
},
{
"assets": 45290013,
"current_assets": 13686000,
"current_liabilities": 10220550,
"equity": 33441692,
"fixed_assets": 31604013,
"liabilities": 20979739,
"long_term_liabilities": 10759189,
"quarter": 2
},
{
"assets": 46302889,
"current_assets": 19454022,
"current_liabilities": 11597003,
"equity": 33903855,
"fixed_assets": 26848867,
"liabilities": 21565342,
"long_term_liabilities": 9968339,
"quarter": 3
},
{
"assets": 47338417,
"current_assets": 19587086,
"current_liabilities": 9251224,
"equity": 32911443,
"fixed_assets": 27751331,
"liabilities": 22167291,
"long_term_liabilities": 12916067,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -14821,
"financing_cash_flow": 144913,
"investing_cash_flow": -470453,
"net_cash_flow": 11471550,
"operating_cash_flow": 11715696,
"quarter": 1
},
{
"change_in_working_capital": 92692,
"financing_cash_flow": -60723,
"investing_cash_flow": -280593,
"net_cash_flow": 10845522,
"operating_cash_flow": 11168356,
"quarter": 2
},
{
"change_in_working_capital": -14495,
"financing_cash_flow": 104401,
"investing_cash_flow": -441477,
"net_cash_flow": 10592851,
"operating_cash_flow": 11239434,
"quarter": 3
},
{
"change_in_working_capital": -20523,
"financing_cash_flow": -188516,
"investing_cash_flow": -387190,
"net_cash_flow": 9116288,
"operating_cash_flow": 9345732,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.854967530633784,
"current_ratio": 1.3300849990461454,
"debt_to_equity_ratio": 0.6112952414542822,
"profit_margin": 0.25080036788909293,
"quarter": 1,
"return_on_assets": 0.21442617121618235,
"return_on_equity": 0.28449969006999604
},
{
"asset_turnover_ratio": 0.8126734032953358,
"current_ratio": 1.3390668799624286,
"debt_to_equity_ratio": 0.6273527966228503,
"profit_margin": 0.24809598242286057,
"quarter": 2,
"return_on_assets": 0.2016210063794859,
"return_on_equity": 0.2730549040401425
},
{
"asset_turnover_ratio": 0.772471497404838,
"current_ratio": 1.6775042655417094,
"debt_to_equity_ratio": 0.63607344946467,
"profit_margin": 0.25627361385823877,
"quarter": 3,
"return_on_assets": 0.19796406224242294,
"return_on_equity": 0.2703618216866489
},
{
"asset_turnover_ratio": 0.7342583508865538,
"current_ratio": 2.117242648107969,
"debt_to_equity_ratio": 0.6735435757101261,
"profit_margin": 0.2226876446331541,
"quarter": 4,
"return_on_assets": 0.16351026271115066,
"return_on_equity": 0.2351861934464557
}
],
"income_statement": [
{
"depreciation": 2216768,
"expenses": 25372778,
"income_tax": 3002752,
"marketing_expense": 2836830,
"net_income": 12501680,
"net_profit": 9498928,
"operational_expense": 14698694,
"product_revenue": 10608879,
"quarter": 1,
"rd_expense": 2575921,
"revenue": 37874458,
"salaries_expense": 11127992,
"service_revenue": 27265579
},
{
"depreciation": 2036938,
"expenses": 24820254,
"income_tax": 2854317,
"marketing_expense": 3770059,
"net_income": 11985735,
"net_profit": 9131418,
"operational_expense": 14115999,
"product_revenue": 8842975,
"quarter": 2,
"rd_expense": 4612194,
"revenue": 36805989,
"salaries_expense": 7830497,
"service_revenue": 27963014
},
{
"depreciation": 2073126,
"expenses": 24279762,
"income_tax": 2321592,
"marketing_expense": 3994134,
"net_income": 11487900,
"net_profit": 9166308,
"operational_expense": 15948160,
"product_revenue": 9007338,
"quarter": 3,
"rd_expense": 2733975,
"revenue": 35767662,
"salaries_expense": 12108939,
"service_revenue": 26760324
},
{
"depreciation": 1605415,
"expenses": 23751040,
"income_tax": 3267271,
"marketing_expense": 2490508,
"net_income": 11007588,
"net_profit": 7740317,
"operational_expense": 15416891,
"product_revenue": 9818567,
"quarter": 4,
"rd_expense": 3958122,
"revenue": 34758628,
"salaries_expense": 9765381,
"service_revenue": 24940061
}
],
"market_conditions": {
"gdp_growth": [
0.05468612200671004,
0.043920280908330875,
0.05750291941326862,
0.047110134720154795
],
"inflation_rate": [
0.009303249241025482,
0.008440912810059865,
0.009586937981456127,
0.012392719191890385
],
"interest_rate": [
0.014842883801557362,
0.018440497909661548,
0.015860060607870027,
0.017553887295909266
],
"year": 1998
},
"random_event": {
"description": "Miller-Johnson Partnership with Major Brand in 1998",
"impact": 0.01,
"type": "Partnership with Major Brand"
},
"year": 1998
},
{
"advertising_kpis": [
{
"average_project_size": 165378,
"billable_hours_per_employee": 108,
"client_concentration": 0.21,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.66,
"gross_billings": 37562089,
"net_revenue": 32021110,
"new_client_acquisition": 2,
"organic_growth": 0.05,
"quarter": 1,
"revenue_per_employee": 34692
},
{
"average_project_size": 178627,
"billable_hours_per_employee": 136,
"client_concentration": 0.18,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.66,
"gross_billings": 35961305,
"net_revenue": 32300393,
"new_client_acquisition": 3,
"organic_growth": -0.02,
"quarter": 2,
"revenue_per_employee": 34995
},
{
"average_project_size": 161485,
"billable_hours_per_employee": 127,
"client_concentration": 0.33,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.76,
"gross_billings": 38749155,
"net_revenue": 32582112,
"new_client_acquisition": 2,
"organic_growth": 0.14,
"quarter": 3,
"revenue_per_employee": 35300
},
{
"average_project_size": 172955,
"billable_hours_per_employee": 124,
"client_concentration": 0.31,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.67,
"gross_billings": 37406092,
"net_revenue": 32866289,
"new_client_acquisition": 5,
"organic_growth": 0.13,
"quarter": 4,
"revenue_per_employee": 35608
}
],
"balance_sheet": [
{
"assets": 36304290,
"current_assets": 13589535,
"current_liabilities": 8965337,
"equity": 25869890,
"fixed_assets": 22714755,
"liabilities": 15349696,
"long_term_liabilities": 6384359,
"quarter": 1
},
{
"assets": 37201513,
"current_assets": 12569220,
"current_liabilities": 8990280,
"equity": 26874037,
"fixed_assets": 24632293,
"liabilities": 15508214,
"long_term_liabilities": 6517934,
"quarter": 2
},
{
"assets": 38120910,
"current_assets": 11833633,
"current_liabilities": 9219749,
"equity": 27286401,
"fixed_assets": 26287277,
"liabilities": 15668368,
"long_term_liabilities": 6448619,
"quarter": 3
},
{
"assets": 39063030,
"current_assets": 16325458,
"current_liabilities": 7107086,
"equity": 28348519,
"fixed_assets": 22737572,
"liabilities": 15830177,
"long_term_liabilities": 8723091,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -10184,
"financing_cash_flow": 9468,
"investing_cash_flow": -468111,
"net_cash_flow": 7122592,
"operating_cash_flow": 7329511,
"quarter": 1
},
{
"change_in_working_capital": -76379,
"financing_cash_flow": -183808,
"investing_cash_flow": -314670,
"net_cash_flow": 6289122,
"operating_cash_flow": 6560041,
"quarter": 2
},
{
"change_in_working_capital": 33909,
"financing_cash_flow": 125132,
"investing_cash_flow": -300052,
"net_cash_flow": 7223619,
"operating_cash_flow": 7322079,
"quarter": 3
},
{
"change_in_working_capital": -58235,
"financing_cash_flow": -91430,
"investing_cash_flow": -234537,
"net_cash_flow": 6530426,
"operating_cash_flow": 6808583,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8820200036965329,
"current_ratio": 1.5157863000576555,
"debt_to_equity_ratio": 0.5933421440910649,
"profit_margin": 0.1535017368229896,
"quarter": 1,
"return_on_assets": 0.13539160248003748,
"return_on_equity": 0.19000065326910937
},
{
"asset_turnover_ratio": 0.8682548207111899,
"current_ratio": 1.3980899371321027,
"debt_to_equity_ratio": 0.5770705011680977,
"profit_margin": 0.160392413801281,
"quarter": 2,
"return_on_assets": 0.1392614864884662,
"return_on_equity": 0.19277855426038149
},
{
"asset_turnover_ratio": 0.8547044653446101,
"current_ratio": 1.2835092365312766,
"debt_to_equity_ratio": 0.5742189305214711,
"profit_margin": 0.14835928990729638,
"quarter": 3,
"return_on_assets": 0.12680334755912176,
"return_on_equity": 0.17715267762868397
},
{
"asset_turnover_ratio": 0.8413655827517732,
"current_ratio": 2.2970677433761177,
"debt_to_equity_ratio": 0.5584128398382998,
"profit_margin": 0.15565085550120977,
"quarter": 4,
"return_on_assets": 0.1309592727445874,
"return_on_equity": 0.18045619949317282
}
],
"income_statement": [
{
"depreciation": 2414215,
"expenses": 25560116,
"income_tax": 1545698,
"marketing_expense": 4161561,
"net_income": 6460994,
"net_profit": 4915296,
"operational_expense": 17448424,
"product_revenue": 10652604,
"quarter": 1,
"rd_expense": 3904560,
"revenue": 32021110,
"salaries_expense": 10007604,
"service_revenue": 21368506
},
{
"depreciation": 1379303,
"expenses": 25651574,
"income_tax": 1468081,
"marketing_expense": 3801421,
"net_income": 6648819,
"net_profit": 5180738,
"operational_expense": 14049786,
"product_revenue": 10550798,
"quarter": 2,
"rd_expense": 3233736,
"revenue": 32300393,
"salaries_expense": 12489085,
"service_revenue": 21749595
},
{
"depreciation": 2488220,
"expenses": 25743360,
"income_tax": 2004893,
"marketing_expense": 4588945,
"net_income": 6838752,
"net_profit": 4833859,
"operational_expense": 16678964,
"product_revenue": 11526033,
"quarter": 3,
"rd_expense": 3356356,
"revenue": 32582112,
"salaries_expense": 10133859,
"service_revenue": 21056079
},
{
"depreciation": 1692917,
"expenses": 25835474,
"income_tax": 1915149,
"marketing_expense": 4673629,
"net_income": 7030815,
"net_profit": 5115666,
"operational_expense": 17295458,
"product_revenue": 7610180,
"quarter": 4,
"rd_expense": 3822419,
"revenue": 32866289,
"salaries_expense": 9276598,
"service_revenue": 25256109
}
],
"market_conditions": {
"gdp_growth": [
0.03883538692540742,
0.039150112630247605,
0.03906419919910886,
0.03521982262483298
],
"inflation_rate": [
0.009521612454116604,
0.008848389534135512,
0.005107186434359709,
0.01182667282313831
],
"interest_rate": [
0.017944231329994745,
0.010532711596232305,
0.009617461506269085,
0.011051191400787416
],
"year": 1999
},
"random_event": null,
"year": 1999
},
{
"advertising_kpis": [
{
"average_project_size": 117156,
"billable_hours_per_employee": 124,
"client_concentration": 0.18,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.75,
"gross_billings": 27055729,
"net_revenue": 22549859,
"new_client_acquisition": 3,
"organic_growth": 0.12,
"quarter": 1,
"revenue_per_employee": 24431
},
{
"average_project_size": 78097,
"billable_hours_per_employee": 88,
"client_concentration": 0.38,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.8,
"gross_billings": 27916377,
"net_revenue": 22608333,
"new_client_acquisition": 3,
"organic_growth": 0.03,
"quarter": 2,
"revenue_per_employee": 24494
},
{
"average_project_size": 184371,
"billable_hours_per_employee": 81,
"client_concentration": 0.2,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.78,
"gross_billings": 28452395,
"net_revenue": 22666960,
"new_client_acquisition": 5,
"organic_growth": 0,
"quarter": 3,
"revenue_per_employee": 24558
},
{
"average_project_size": 97629,
"billable_hours_per_employee": 86,
"client_concentration": 0.15,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.69,
"gross_billings": 28167415,
"net_revenue": 22725739,
"new_client_acquisition": 3,
"organic_growth": 0.01,
"quarter": 4,
"revenue_per_employee": 24622
}
],
"balance_sheet": [
{
"assets": 30708241,
"current_assets": 11744138,
"current_liabilities": 7574427,
"equity": 19351750,
"fixed_assets": 18964103,
"liabilities": 16299757,
"long_term_liabilities": 8725330,
"quarter": 1
},
{
"assets": 31187072,
"current_assets": 13516651,
"current_liabilities": 9790182,
"equity": 19717638,
"fixed_assets": 17670421,
"liabilities": 16557990,
"long_term_liabilities": 6767808,
"quarter": 2
},
{
"assets": 31673369,
"current_assets": 14454678,
"current_liabilities": 9475848,
"equity": 19841795,
"fixed_assets": 17218691,
"liabilities": 16820313,
"long_term_liabilities": 7344465,
"quarter": 3
},
{
"assets": 32167249,
"current_assets": 14929336,
"current_liabilities": 9911260,
"equity": 20122825,
"fixed_assets": 17237913,
"liabilities": 17086793,
"long_term_liabilities": 7175533,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 72733,
"financing_cash_flow": -117022,
"investing_cash_flow": -385022,
"net_cash_flow": 5622647,
"operating_cash_flow": 5950350,
"quarter": 1
},
{
"change_in_working_capital": 65349,
"financing_cash_flow": 186405,
"investing_cash_flow": -358639,
"net_cash_flow": 6024951,
"operating_cash_flow": 6566188,
"quarter": 2
},
{
"change_in_working_capital": 39707,
"financing_cash_flow": -83050,
"investing_cash_flow": -165725,
"net_cash_flow": 6149071,
"operating_cash_flow": 6501070,
"quarter": 3
},
{
"change_in_working_capital": -9138,
"financing_cash_flow": 195834,
"investing_cash_flow": -125756,
"net_cash_flow": 5743080,
"operating_cash_flow": 6148990,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7343259745812207,
"current_ratio": 1.5504985393614592,
"debt_to_equity_ratio": 0.8422885268774142,
"profit_margin": 0.21921494054574797,
"quarter": 1,
"return_on_assets": 0.16097522485902074,
"return_on_equity": 0.25544284108672344
},
{
"asset_turnover_ratio": 0.7249264374674224,
"current_ratio": 1.380633271169014,
"debt_to_equity_ratio": 0.8397552485749054,
"profit_margin": 0.2250743564330904,
"quarter": 2,
"return_on_assets": 0.16316235137431304,
"return_on_equity": 0.2580712760828655
},
{
"asset_turnover_ratio": 0.7156472682145054,
"current_ratio": 1.5254231600169188,
"debt_to_equity_ratio": 0.8477213377116335,
"profit_margin": 0.22008857826545775,
"quarter": 3,
"return_on_assets": 0.1575057898008892,
"return_on_equity": 0.2514257908621675
},
{
"asset_turnover_ratio": 0.7064868680563886,
"current_ratio": 1.5063005107322378,
"debt_to_equity_ratio": 0.8491249613312246,
"profit_margin": 0.22187920929656016,
"quarter": 4,
"return_on_assets": 0.15675474766275474,
"return_on_equity": 0.25057957816559057
}
],
"income_statement": [
{
"depreciation": 1007084,
"expenses": 16147500,
"income_tax": 1459093,
"marketing_expense": 2224140,
"net_income": 6402359,
"net_profit": 4943266,
"operational_expense": 10659761,
"product_revenue": 7716686,
"quarter": 1,
"rd_expense": 2587018,
"revenue": 22549859,
"salaries_expense": 6800361,
"service_revenue": 14833173
},
{
"depreciation": 1477632,
"expenses": 16203928,
"income_tax": 1315849,
"marketing_expense": 2272609,
"net_income": 6404405,
"net_profit": 5088556,
"operational_expense": 8682340,
"product_revenue": 4591735,
"quarter": 2,
"rd_expense": 2476624,
"revenue": 22608333,
"salaries_expense": 6220671,
"service_revenue": 18016598
},
{
"depreciation": 1512331,
"expenses": 16260554,
"income_tax": 1417667,
"marketing_expense": 3139534,
"net_income": 6406406,
"net_profit": 4988739,
"operational_expense": 10965828,
"product_revenue": 4805833,
"quarter": 3,
"rd_expense": 2164398,
"revenue": 22666960,
"salaries_expense": 7139240,
"service_revenue": 17861127
},
{
"depreciation": 1106621,
"expenses": 16317378,
"income_tax": 1365992,
"marketing_expense": 1882603,
"net_income": 6408361,
"net_profit": 5042369,
"operational_expense": 10258166,
"product_revenue": 5146560,
"quarter": 4,
"rd_expense": 2982196,
"revenue": 22725739,
"salaries_expense": 5607087,
"service_revenue": 17579179
}
],
"market_conditions": {
"gdp_growth": [
0.036954706572466856,
0.045703578869919624,
0.040212038779922916,
0.041705535619365144
],
"inflation_rate": [
0.010563344455681765,
0.005719035638814294,
0.010885259110484855,
0.012357069651229565
],
"interest_rate": [
0.011248702424629001,
0.015025191203707149,
0.017905058978133635,
0.012013777726730976
],
"year": 2000
},
"random_event": null,
"year": 2000
},
{
"advertising_kpis": [
{
"average_project_size": 118364,
"billable_hours_per_employee": 157,
"client_concentration": 0.26,
"client_retention_rate": 0.9,
"employee_utilization_rate": 0.67,
"gross_billings": 126031319,
"net_revenue": 97678104,
"new_client_acquisition": 4,
"organic_growth": 0.03,
"quarter": 1,
"revenue_per_employee": 105827
},
{
"average_project_size": 110397,
"billable_hours_per_employee": 101,
"client_concentration": 0.18,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.67,
"gross_billings": 110166365,
"net_revenue": 95440334,
"new_client_acquisition": 2,
"organic_growth": 0.06,
"quarter": 2,
"revenue_per_employee": 103402
},
{
"average_project_size": 160793,
"billable_hours_per_employee": 84,
"client_concentration": 0.35,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.74,
"gross_billings": 110336046,
"net_revenue": 93253830,
"new_client_acquisition": 4,
"organic_growth": 0.05,
"quarter": 3,
"revenue_per_employee": 101033
},
{
"average_project_size": 56068,
"billable_hours_per_employee": 141,
"client_concentration": 0.31,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.78,
"gross_billings": 116686408,
"net_revenue": 91117419,
"new_client_acquisition": 1,
"organic_growth": 0.01,
"quarter": 4,
"revenue_per_employee": 98719
}
],
"balance_sheet": [
{
"assets": 131550327,
"current_assets": 45285203,
"current_liabilities": 26811661,
"equity": 88963135,
"fixed_assets": 86265124,
"liabilities": 58532667,
"long_term_liabilities": 31721006,
"quarter": 1
},
{
"assets": 134417615,
"current_assets": 59427455,
"current_liabilities": 32480602,
"equity": 89575249,
"fixed_assets": 74990160,
"liabilities": 59536330,
"long_term_liabilities": 27055728,
"quarter": 2
},
{
"assets": 137347399,
"current_assets": 55459171,
"current_liabilities": 33343630,
"equity": 92286221,
"fixed_assets": 81888228,
"liabilities": 60557203,
"long_term_liabilities": 27213573,
"quarter": 3
},
{
"assets": 140341042,
"current_assets": 61556784,
"current_liabilities": 26576113,
"equity": 93216994,
"fixed_assets": 78784258,
"liabilities": 61595581,
"long_term_liabilities": 35019468,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -4570,
"financing_cash_flow": -16748,
"investing_cash_flow": -239696,
"net_cash_flow": 21076460,
"operating_cash_flow": 21069309,
"quarter": 1
},
{
"change_in_working_capital": -27282,
"financing_cash_flow": 180917,
"investing_cash_flow": -480330,
"net_cash_flow": 18800687,
"operating_cash_flow": 19154306,
"quarter": 2
},
{
"change_in_working_capital": 83527,
"financing_cash_flow": -92135,
"investing_cash_flow": -259600,
"net_cash_flow": 21899313,
"operating_cash_flow": 22008238,
"quarter": 3
},
{
"change_in_working_capital": -69201,
"financing_cash_flow": 67867,
"investing_cash_flow": -308604,
"net_cash_flow": 19855920,
"operating_cash_flow": 20267699,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7425150984231305,
"current_ratio": 1.6890114715384474,
"debt_to_equity_ratio": 0.6579429445691184,
"profit_margin": 0.16324513219462164,
"quarter": 1,
"return_on_assets": 0.12121197539858643,
"return_on_equity": 0.17923688278296399
},
{
"asset_turnover_ratio": 0.7100284735746873,
"current_ratio": 1.8296291121697805,
"debt_to_equity_ratio": 0.6646515713285932,
"profit_margin": 0.1539596875258211,
"quarter": 2,
"return_on_assets": 0.1093157619259946,
"return_on_equity": 0.1640404482715979
},
{
"asset_turnover_ratio": 0.6789632033730759,
"current_ratio": 1.663261348569427,
"debt_to_equity_ratio": 0.6561889992223217,
"profit_margin": 0.16617038678196916,
"quarter": 3,
"return_on_assets": 0.11282357811522882,
"return_on_equity": 0.16791266163125262
},
{
"asset_turnover_ratio": 0.6492571075537547,
"current_ratio": 2.3162448172913774,
"debt_to_equity_ratio": 0.660776306517672,
"profit_margin": 0.15882290300606516,
"quarter": 4,
"return_on_assets": 0.1031168986190084,
"return_on_equity": 0.15524565188188755
}
],
"income_statement": [
{
"depreciation": 5123834,
"expenses": 76386775,
"income_tax": 5345854,
"marketing_expense": 11108339,
"net_income": 21291329,
"net_profit": 15945475,
"operational_expense": 38990975,
"product_revenue": 29742767,
"quarter": 1,
"rd_expense": 13045930,
"revenue": 97678104,
"salaries_expense": 31934055,
"service_revenue": 67935337
},
{
"depreciation": 4460342,
"expenses": 74720894,
"income_tax": 6025476,
"marketing_expense": 12741572,
"net_income": 20719440,
"net_profit": 14693964,
"operational_expense": 50987162,
"product_revenue": 33955031,
"quarter": 2,
"rd_expense": 12339352,
"revenue": 95440334,
"salaries_expense": 33503151,
"service_revenue": 61485303
},
{
"depreciation": 6512213,
"expenses": 73091345,
"income_tax": 4666460,
"marketing_expense": 8010510,
"net_income": 20162485,
"net_profit": 15496025,
"operational_expense": 47845172,
"product_revenue": 27713026,
"quarter": 3,
"rd_expense": 8292707,
"revenue": 93253830,
"salaries_expense": 27764086,
"service_revenue": 65540804
},
{
"depreciation": 5796166,
"expenses": 71497333,
"income_tax": 5148553,
"marketing_expense": 12414333,
"net_income": 19620086,
"net_profit": 14471533,
"operational_expense": 42075436,
"product_revenue": 21856267,
"quarter": 4,
"rd_expense": 9368155,
"revenue": 91117419,
"salaries_expense": 35664350,
"service_revenue": 69261152
}
],
"market_conditions": {
"gdp_growth": [
0.054701583171390546,
0.039175516831996986,
0.0528469222341701,
0.053670119099228426
],
"inflation_rate": [
0.008802304504165566,
0.013533962508098758,
0.007872180881836327,
0.007068116780819481
],
"interest_rate": [
0.015170167194518306,
0.01701011534292608,
0.010857223682876243,
0.014835386756854469
],
"year": 2001
},
"random_event": null,
"year": 2001
},
{
"advertising_kpis": [
{
"average_project_size": 150025,
"billable_hours_per_employee": 159,
"client_concentration": 0.21,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.66,
"gross_billings": 111219678,
"net_revenue": 94014256,
"new_client_acquisition": 4,
"organic_growth": 0.13,
"quarter": 1,
"revenue_per_employee": 101857
},
{
"average_project_size": 148954,
"billable_hours_per_employee": 93,
"client_concentration": 0.14,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.61,
"gross_billings": 115667761,
"net_revenue": 91990702,
"new_client_acquisition": 5,
"organic_growth": 0.08,
"quarter": 2,
"revenue_per_employee": 99665
},
{
"average_project_size": 103622,
"billable_hours_per_employee": 132,
"client_concentration": 0.11,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.67,
"gross_billings": 107330034,
"net_revenue": 90010703,
"new_client_acquisition": 4,
"organic_growth": 0.05,
"quarter": 3,
"revenue_per_employee": 97520
},
{
"average_project_size": 140392,
"billable_hours_per_employee": 88,
"client_concentration": 0.14,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.79,
"gross_billings": 97494481,
"net_revenue": 88073321,
"new_client_acquisition": 3,
"organic_growth": -0.01,
"quarter": 4,
"revenue_per_employee": 95421
}
],
"balance_sheet": [
{
"assets": 121384239,
"current_assets": 59485425,
"current_liabilities": 26620945,
"equity": 90067170,
"fixed_assets": 61898814,
"liabilities": 49609616,
"long_term_liabilities": 22988671,
"quarter": 1
},
{
"assets": 124032883,
"current_assets": 42187399,
"current_liabilities": 26355614,
"equity": 92626990,
"fixed_assets": 81845484,
"liabilities": 50047374,
"long_term_liabilities": 23691760,
"quarter": 2
},
{
"assets": 126739322,
"current_assets": 62353866,
"current_liabilities": 25493182,
"equity": 95036219,
"fixed_assets": 64385456,
"liabilities": 50488994,
"long_term_liabilities": 24995812,
"quarter": 3
},
{
"assets": 129504816,
"current_assets": 44255363,
"current_liabilities": 29535117,
"equity": 95833716,
"fixed_assets": 85249453,
"liabilities": 50934511,
"long_term_liabilities": 21399394,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 19386,
"financing_cash_flow": 144277,
"investing_cash_flow": -317155,
"net_cash_flow": 22679936,
"operating_cash_flow": 22739418,
"quarter": 1
},
{
"change_in_working_capital": 10416,
"financing_cash_flow": 150806,
"investing_cash_flow": -120190,
"net_cash_flow": 24387692,
"operating_cash_flow": 24821621,
"quarter": 2
},
{
"change_in_working_capital": -62990,
"financing_cash_flow": -102768,
"investing_cash_flow": -430497,
"net_cash_flow": 21894812,
"operating_cash_flow": 22180677,
"quarter": 3
},
{
"change_in_working_capital": -5424,
"financing_cash_flow": -98246,
"investing_cash_flow": -183240,
"net_cash_flow": 23012638,
"operating_cash_flow": 23372451,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7745178185777479,
"current_ratio": 2.2345346868790723,
"debt_to_equity_ratio": 0.5508068700282245,
"profit_margin": 0.19457205511470516,
"quarter": 1,
"return_on_assets": 0.1506995236836308,
"return_on_equity": 0.203098942711312
},
{
"asset_turnover_ratio": 0.7416638215206205,
"current_ratio": 1.6006987733239681,
"debt_to_equity_ratio": 0.5403109180164443,
"profit_margin": 0.20264527386691755,
"quarter": 2,
"return_on_assets": 0.1502946682292308,
"return_on_equity": 0.20125323083477073
},
{
"asset_turnover_ratio": 0.7102034442002143,
"current_ratio": 2.4459036145429,
"debt_to_equity_ratio": 0.5312605502540036,
"profit_margin": 0.20870730228604037,
"quarter": 3,
"return_on_assets": 0.14822464491328113,
"return_on_equity": 0.19767085851763527
},
{
"asset_turnover_ratio": 0.6800775733313269,
"current_ratio": 1.4983980933612011,
"debt_to_equity_ratio": 0.531488427308819,
"profit_margin": 0.19601180929693796,
"quarter": 4,
"return_on_assets": 0.13330323561094437,
"return_on_equity": 0.18013922156582138
}
],
"income_statement": [
{
"depreciation": 4446871,
"expenses": 68671328,
"income_tax": 7050381,
"marketing_expense": 10130021,
"net_income": 25342928,
"net_profit": 18292547,
"operational_expense": 36072119,
"product_revenue": 36450558,
"quarter": 1,
"rd_expense": 9849087,
"revenue": 94014256,
"salaries_expense": 30319486,
"service_revenue": 57563698
},
{
"depreciation": 6180140,
"expenses": 67544697,
"income_tax": 5804524,
"marketing_expense": 13395154,
"net_income": 24446005,
"net_profit": 18641481,
"operational_expense": 37302269,
"product_revenue": 24603056,
"quarter": 2,
"rd_expense": 6945908,
"revenue": 91990702,
"salaries_expense": 23581257,
"service_revenue": 67387646
},
{
"depreciation": 3394786,
"expenses": 66436550,
"income_tax": 4788262,
"marketing_expense": 8629696,
"net_income": 23574153,
"net_profit": 18785891,
"operational_expense": 37333029,
"product_revenue": 19709589,
"quarter": 3,
"rd_expense": 9930905,
"revenue": 90010703,
"salaries_expense": 20802006,
"service_revenue": 70301114
},
{
"depreciation": 6109040,
"expenses": 65346584,
"income_tax": 5463326,
"marketing_expense": 12962425,
"net_income": 22726737,
"net_profit": 17263411,
"operational_expense": 44057436,
"product_revenue": 22232786,
"quarter": 4,
"rd_expense": 7747322,
"revenue": 88073321,
"salaries_expense": 24858142,
"service_revenue": 65840535
}
],
"market_conditions": {
"gdp_growth": [
0.03945400933868869,
0.05090990122748755,
0.03422321433460851,
0.044624689707436396
],
"inflation_rate": [
0.009325181875727926,
0.010712261472627584,
0.0025020225555205883,
0.01069179136847814
],
"interest_rate": [
0.013043899381650615,
0.01493057609873236,
0.015017783298236359,
0.016352048582215038
],
"year": 2002
},
"random_event": {
"description": "Miller-Johnson Senior Leadership Change in 2002",
"impact": -0.08,
"type": "Senior Leadership Change"
},
"year": 2002
}
] |
{
"advertising_type": "Traditional Advertising",
"financial_health": "Distressed",
"founding_year": 2001,
"industry": "Advertising",
"location": "Hardinhaven",
"name": "Cooke, Franco and Lee",
"num_employees": 770,
"region": "North America",
"revenue_size": "Large",
"website": "www.cooke,francoandlee.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 70217,
"billable_hours_per_employee": 83,
"client_concentration": 0.28,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.8,
"gross_billings": 33192852,
"net_revenue": 26858995,
"new_client_acquisition": 2,
"organic_growth": -0.02,
"quarter": 1,
"revenue_per_employee": 34882
},
{
"average_project_size": 136245,
"billable_hours_per_employee": 119,
"client_concentration": 0.13,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.72,
"gross_billings": 29692054,
"net_revenue": 26858730,
"new_client_acquisition": 5,
"organic_growth": 0.12,
"quarter": 2,
"revenue_per_employee": 34881
},
{
"average_project_size": 89706,
"billable_hours_per_employee": 143,
"client_concentration": 0.27,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.71,
"gross_billings": 34245882,
"net_revenue": 26858466,
"new_client_acquisition": 2,
"organic_growth": 0.13,
"quarter": 3,
"revenue_per_employee": 34881
},
{
"average_project_size": 168683,
"billable_hours_per_employee": 152,
"client_concentration": 0.15,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.78,
"gross_billings": 31345066,
"net_revenue": 26858202,
"new_client_acquisition": 3,
"organic_growth": 0,
"quarter": 4,
"revenue_per_employee": 34881
}
],
"balance_sheet": [
{
"assets": 32295843,
"current_assets": 11696243,
"current_liabilities": 7032082,
"equity": 23711262,
"fixed_assets": 20599600,
"liabilities": 14220580,
"long_term_liabilities": 7188498,
"quarter": 1
},
{
"assets": 32821702,
"current_assets": 13467428,
"current_liabilities": 7031753,
"equity": 23688382,
"fixed_assets": 19354274,
"liabilities": 14361958,
"long_term_liabilities": 7330205,
"quarter": 2
},
{
"assets": 33356124,
"current_assets": 11292547,
"current_liabilities": 7907847,
"equity": 24767522,
"fixed_assets": 22063577,
"liabilities": 14504742,
"long_term_liabilities": 6596895,
"quarter": 3
},
{
"assets": 33899247,
"current_assets": 11485356,
"current_liabilities": 8784631,
"equity": 24687390,
"fixed_assets": 22413891,
"liabilities": 14648946,
"long_term_liabilities": 5864315,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -55393,
"financing_cash_flow": 88758,
"investing_cash_flow": -323659,
"net_cash_flow": 6460192,
"operating_cash_flow": 6969468,
"quarter": 1
},
{
"change_in_working_capital": 5838,
"financing_cash_flow": -155696,
"investing_cash_flow": -224305,
"net_cash_flow": 6386654,
"operating_cash_flow": 6722405,
"quarter": 2
},
{
"change_in_working_capital": 56012,
"financing_cash_flow": -187135,
"investing_cash_flow": -249424,
"net_cash_flow": 7387901,
"operating_cash_flow": 7474674,
"quarter": 3
},
{
"change_in_working_capital": -83086,
"financing_cash_flow": 130097,
"investing_cash_flow": -369018,
"net_cash_flow": 6556409,
"operating_cash_flow": 6513035,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.831654866541183,
"current_ratio": 1.6632688583551785,
"debt_to_equity_ratio": 0.599739482445093,
"profit_margin": 0.20983655568646556,
"quarter": 1,
"return_on_assets": 0.17451159271488903,
"return_on_equity": 0.2376929157123733
},
{
"asset_turnover_ratio": 0.8183222795697798,
"current_ratio": 1.915230526441984,
"debt_to_equity_ratio": 0.606286997566993,
"profit_margin": 0.1946718255107371,
"quarter": 2,
"return_on_assets": 0.1593042920199568,
"return_on_equity": 0.22072583935872023
},
{
"asset_turnover_ratio": 0.805203446299696,
"current_ratio": 1.4280178915955253,
"debt_to_equity_ratio": 0.5856355754927763,
"profit_margin": 0.22027095665106117,
"quarter": 3,
"return_on_assets": 0.17736293341516537,
"return_on_equity": 0.238866851516272
},
{
"asset_turnover_ratio": 0.7922949438965414,
"current_ratio": 1.3074375007897314,
"debt_to_equity_ratio": 0.59337767175874,
"profit_margin": 0.2024368198586041,
"quarter": 4,
"return_on_assets": 0.160389668832467,
"return_on_equity": 0.22023749776707865
}
],
"income_statement": [
{
"depreciation": 1333469,
"expenses": 19509228,
"income_tax": 1713768,
"marketing_expense": 2685213,
"net_income": 7349767,
"net_profit": 5635999,
"operational_expense": 12941391,
"product_revenue": 6573140,
"quarter": 1,
"rd_expense": 2240155,
"revenue": 26858995,
"salaries_expense": 9073526,
"service_revenue": 20285855
},
{
"depreciation": 1493767,
"expenses": 19419113,
"income_tax": 2210979,
"marketing_expense": 2597314,
"net_income": 7439617,
"net_profit": 5228638,
"operational_expense": 12481138,
"product_revenue": 5921238,
"quarter": 2,
"rd_expense": 3843462,
"revenue": 26858730,
"salaries_expense": 6363486,
"service_revenue": 20937492
},
{
"depreciation": 1558534,
"expenses": 19329414,
"income_tax": 1612912,
"marketing_expense": 2769330,
"net_income": 7529052,
"net_profit": 5916140,
"operational_expense": 11365856,
"product_revenue": 8970613,
"quarter": 3,
"rd_expense": 3612292,
"revenue": 26858466,
"salaries_expense": 7173229,
"service_revenue": 17887853
},
{
"depreciation": 1075946,
"expenses": 19240130,
"income_tax": 2180983,
"marketing_expense": 2759661,
"net_income": 7618072,
"net_profit": 5437089,
"operational_expense": 11882457,
"product_revenue": 9786072,
"quarter": 4,
"rd_expense": 3620937,
"revenue": 26858202,
"salaries_expense": 7835415,
"service_revenue": 17072130
}
],
"market_conditions": {
"gdp_growth": [
0.020935044750692217,
0.02696930414519593,
0.03248934377140329,
0.022841906010246365
],
"inflation_rate": [
0.004840613697550137,
0.0018928820658173293,
0.001416757215134251,
0.005151580403035206
],
"interest_rate": [
0.013581862872417676,
0.008442357159394337,
0.007874509158937715,
0.013088458869114339
],
"year": 2001
},
"random_event": null,
"year": 2001
},
{
"advertising_kpis": [
{
"average_project_size": 108316,
"billable_hours_per_employee": 111,
"client_concentration": 0.18,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.7,
"gross_billings": 23103579,
"net_revenue": 20393661,
"new_client_acquisition": 1,
"organic_growth": 0.02,
"quarter": 1,
"revenue_per_employee": 26485
},
{
"average_project_size": 162674,
"billable_hours_per_employee": 160,
"client_concentration": 0.13,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.63,
"gross_billings": 23461341,
"net_revenue": 20573055,
"new_client_acquisition": 5,
"organic_growth": -0.01,
"quarter": 2,
"revenue_per_employee": 26718
},
{
"average_project_size": 126255,
"billable_hours_per_employee": 146,
"client_concentration": 0.33,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.64,
"gross_billings": 23061751,
"net_revenue": 20754028,
"new_client_acquisition": 2,
"organic_growth": 0.02,
"quarter": 3,
"revenue_per_employee": 26953
},
{
"average_project_size": 194158,
"billable_hours_per_employee": 110,
"client_concentration": 0.12,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.67,
"gross_billings": 25702919,
"net_revenue": 20936592,
"new_client_acquisition": 2,
"organic_growth": 0.08,
"quarter": 4,
"revenue_per_employee": 27190
}
],
"balance_sheet": [
{
"assets": 29052935,
"current_assets": 14058208,
"current_liabilities": 5556658,
"equity": 19528554,
"fixed_assets": 14994727,
"liabilities": 13093037,
"long_term_liabilities": 7536379,
"quarter": 1
},
{
"assets": 29562082,
"current_assets": 14634191,
"current_liabilities": 7720295,
"equity": 19969216,
"fixed_assets": 14927891,
"liabilities": 13376892,
"long_term_liabilities": 5656597,
"quarter": 2
},
{
"assets": 30080152,
"current_assets": 13105303,
"current_liabilities": 6393825,
"equity": 20232405,
"fixed_assets": 16974849,
"liabilities": 13666900,
"long_term_liabilities": 7273075,
"quarter": 3
},
{
"assets": 30607301,
"current_assets": 9631373,
"current_liabilities": 5684281,
"equity": 20243880,
"fixed_assets": 20975928,
"liabilities": 13963196,
"long_term_liabilities": 8278915,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 2790,
"financing_cash_flow": -102188,
"investing_cash_flow": -183987,
"net_cash_flow": 4375611,
"operating_cash_flow": 5006217,
"quarter": 1
},
{
"change_in_working_capital": 4345,
"financing_cash_flow": 65433,
"investing_cash_flow": -268694,
"net_cash_flow": 4399066,
"operating_cash_flow": 4658330,
"quarter": 2
},
{
"change_in_working_capital": -76335,
"financing_cash_flow": 146938,
"investing_cash_flow": -296958,
"net_cash_flow": 4245508,
"operating_cash_flow": 4623106,
"quarter": 3
},
{
"change_in_working_capital": -15963,
"financing_cash_flow": -38138,
"investing_cash_flow": -341046,
"net_cash_flow": 4496773,
"operating_cash_flow": 5076476,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7019483917889879,
"current_ratio": 2.5299753916832746,
"debt_to_equity_ratio": 0.6704560409337015,
"profit_margin": 0.17498849274782002,
"quarter": 1,
"return_on_assets": 0.12283289106591123,
"return_on_equity": 0.18274041180929218
},
{
"asset_turnover_ratio": 0.6959271339549089,
"current_ratio": 1.8955481623435373,
"debt_to_equity_ratio": 0.6698756726353203,
"profit_margin": 0.18393116627549969,
"quarter": 2,
"return_on_assets": 0.12800268939109227,
"return_on_equity": 0.1894929675756925
},
{
"asset_turnover_ratio": 0.6899575507464191,
"current_ratio": 2.0496812158606157,
"debt_to_equity_ratio": 0.6754955725728108,
"profit_margin": 0.1840198442442113,
"quarter": 3,
"return_on_assets": 0.12696588102347356,
"return_on_equity": 0.18876416323220102
},
{
"asset_turnover_ratio": 0.6840391447779077,
"current_ratio": 1.6943872056993663,
"debt_to_equity_ratio": 0.6897490006856393,
"profit_margin": 0.17193700865928896,
"quarter": 4,
"return_on_assets": 0.11761164435897174,
"return_on_equity": 0.17782040794551243
}
],
"income_statement": [
{
"depreciation": 1437561,
"expenses": 15855120,
"income_tax": 969885,
"marketing_expense": 1861405,
"net_income": 4538541,
"net_profit": 3568656,
"operational_expense": 8831272,
"product_revenue": 5659841,
"quarter": 1,
"rd_expense": 2392230,
"revenue": 20393661,
"salaries_expense": 4983269,
"service_revenue": 14733820
},
{
"depreciation": 874304,
"expenses": 15839498,
"income_tax": 949531,
"marketing_expense": 2988308,
"net_income": 4733557,
"net_profit": 3784026,
"operational_expense": 9716383,
"product_revenue": 4730054,
"quarter": 2,
"rd_expense": 3009273,
"revenue": 20573055,
"salaries_expense": 5351428,
"service_revenue": 15843001
},
{
"depreciation": 803953,
"expenses": 15823891,
"income_tax": 1110984,
"marketing_expense": 1978200,
"net_income": 4930137,
"net_profit": 3819153,
"operational_expense": 10222233,
"product_revenue": 6607924,
"quarter": 3,
"rd_expense": 2320878,
"revenue": 20754028,
"salaries_expense": 6105567,
"service_revenue": 14146104
},
{
"depreciation": 1476701,
"expenses": 15808300,
"income_tax": 1528517,
"marketing_expense": 3148713,
"net_income": 5128292,
"net_profit": 3599775,
"operational_expense": 8893298,
"product_revenue": 7361127,
"quarter": 4,
"rd_expense": 2572169,
"revenue": 20936592,
"salaries_expense": 7310472,
"service_revenue": 13575465
}
],
"market_conditions": {
"gdp_growth": [
0.03300540922757829,
0.032605981412724694,
0.03969408763195319,
0.04385543042129893
],
"inflation_rate": [
0.0060774244705623735,
0.008070517794187555,
0.0032638293639787224,
0.00815783321171527
],
"interest_rate": [
0.014931280400647652,
0.014596794543618168,
0.017134695861518664,
0.01679128722579127
],
"year": 2002
},
"random_event": null,
"year": 2002
},
{
"advertising_kpis": [
{
"average_project_size": 194070,
"billable_hours_per_employee": 89,
"client_concentration": 0.26,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.69,
"gross_billings": 79376501,
"net_revenue": 64058041,
"new_client_acquisition": 4,
"organic_growth": 0.1,
"quarter": 1,
"revenue_per_employee": 83192
},
{
"average_project_size": 80123,
"billable_hours_per_employee": 126,
"client_concentration": 0.12,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.63,
"gross_billings": 73964636,
"net_revenue": 63504777,
"new_client_acquisition": 2,
"organic_growth": 0.04,
"quarter": 2,
"revenue_per_employee": 82474
},
{
"average_project_size": 165086,
"billable_hours_per_employee": 111,
"client_concentration": 0.29,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.75,
"gross_billings": 77062323,
"net_revenue": 62956293,
"new_client_acquisition": 3,
"organic_growth": 0.1,
"quarter": 3,
"revenue_per_employee": 81761
},
{
"average_project_size": 119190,
"billable_hours_per_employee": 135,
"client_concentration": 0.28,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.79,
"gross_billings": 75998988,
"net_revenue": 62412545,
"new_client_acquisition": 3,
"organic_growth": 0.04,
"quarter": 4,
"revenue_per_employee": 81055
}
],
"balance_sheet": [
{
"assets": 95258824,
"current_assets": 29259196,
"current_liabilities": 25032487,
"equity": 51693046,
"fixed_assets": 65999628,
"liabilities": 56499605,
"long_term_liabilities": 31467118,
"quarter": 1
},
{
"assets": 96429532,
"current_assets": 43423731,
"current_liabilities": 32050220,
"equity": 50754673,
"fixed_assets": 53005801,
"liabilities": 58089944,
"long_term_liabilities": 26039724,
"quarter": 2
},
{
"assets": 97614629,
"current_assets": 41445100,
"current_liabilities": 24116716,
"equity": 50708496,
"fixed_assets": 56169529,
"liabilities": 59725048,
"long_term_liabilities": 35608332,
"quarter": 3
},
{
"assets": 98814290,
"current_assets": 30771696,
"current_liabilities": 25192794,
"equity": 50517621,
"fixed_assets": 68042594,
"liabilities": 61406176,
"long_term_liabilities": 36213382,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -19311,
"financing_cash_flow": 57364,
"investing_cash_flow": -211095,
"net_cash_flow": 15672852,
"operating_cash_flow": 16000722,
"quarter": 1
},
{
"change_in_working_capital": 91289,
"financing_cash_flow": 60734,
"investing_cash_flow": -451743,
"net_cash_flow": 16421062,
"operating_cash_flow": 16681571,
"quarter": 2
},
{
"change_in_working_capital": -99489,
"financing_cash_flow": 116869,
"investing_cash_flow": -436147,
"net_cash_flow": 17039315,
"operating_cash_flow": 17001418,
"quarter": 3
},
{
"change_in_working_capital": -48211,
"financing_cash_flow": 128150,
"investing_cash_flow": -468760,
"net_cash_flow": 15285933,
"operating_cash_flow": 15866513,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6724630675684176,
"current_ratio": 1.1688489441740246,
"debt_to_equity_ratio": 1.0929827002262549,
"profit_margin": 0.20190793845849891,
"quarter": 1,
"return_on_assets": 0.13577563166221746,
"return_on_equity": 0.2502043891938579
},
{
"asset_turnover_ratio": 0.6585614975296157,
"current_ratio": 1.3548653020166477,
"debt_to_equity_ratio": 1.1445240520020687,
"profit_margin": 0.19549844258172894,
"quarter": 2,
"return_on_assets": 0.128747747111331,
"return_on_equity": 0.24460969337739602
},
{
"asset_turnover_ratio": 0.644947316247035,
"current_ratio": 1.7185217091746654,
"debt_to_equity_ratio": 1.1778114657551666,
"profit_margin": 0.2036161023648581,
"quarter": 3,
"return_on_assets": 0.13132165876489682,
"return_on_equity": 0.2527961980966661
},
{
"asset_turnover_ratio": 0.6316145670833642,
"current_ratio": 1.221448323675413,
"debt_to_equity_ratio": 1.2155397420634673,
"profit_margin": 0.21004602520214485,
"quarter": 4,
"return_on_assets": 0.13266812927563412,
"return_on_equity": 0.25950364923162156
}
],
"income_statement": [
{
"depreciation": 3066895,
"expenses": 47445277,
"income_tax": 3678937,
"marketing_expense": 4753549,
"net_income": 16612764,
"net_profit": 12933827,
"operational_expense": 32592910,
"product_revenue": 19908866,
"quarter": 1,
"rd_expense": 8019160,
"revenue": 64058041,
"salaries_expense": 22825170,
"service_revenue": 44149175
},
{
"depreciation": 4266486,
"expenses": 46662344,
"income_tax": 4427348,
"marketing_expense": 8546271,
"net_income": 16842433,
"net_profit": 12415085,
"operational_expense": 23659486,
"product_revenue": 24230512,
"quarter": 2,
"rd_expense": 5437114,
"revenue": 63504777,
"salaries_expense": 19848656,
"service_revenue": 39274265
},
{
"depreciation": 4182503,
"expenses": 45892331,
"income_tax": 4245047,
"marketing_expense": 5498579,
"net_income": 17063962,
"net_profit": 12818915,
"operational_expense": 29319188,
"product_revenue": 23646289,
"quarter": 3,
"rd_expense": 7000859,
"revenue": 62956293,
"salaries_expense": 14328665,
"service_revenue": 39310004
},
{
"depreciation": 2757006,
"expenses": 45135024,
"income_tax": 4168014,
"marketing_expense": 6922408,
"net_income": 17277521,
"net_profit": 13109507,
"operational_expense": 27870632,
"product_revenue": 13777813,
"quarter": 4,
"rd_expense": 4920832,
"revenue": 62412545,
"salaries_expense": 16808280,
"service_revenue": 48634732
}
],
"market_conditions": {
"gdp_growth": [
0.025881042083982418,
0.036093808255428406,
0.03209749103669908,
0.025731186668573186
],
"inflation_rate": [
0.0094716106084048,
0.009068593823687677,
0.0036308716356526355,
0.004385728698355986
],
"interest_rate": [
0.022093534683823614,
0.022385075538317235,
0.02154595809433453,
0.016245846599121615
],
"year": 2003
},
"random_event": {
"description": "Cooke, Franco and Lee Senior Leadership Change in 2003",
"impact": 0.05,
"type": "Senior Leadership Change"
},
"year": 2003
},
{
"advertising_kpis": [
{
"average_project_size": 153745,
"billable_hours_per_employee": 94,
"client_concentration": 0.17,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.65,
"gross_billings": 69296484,
"net_revenue": 58543884,
"new_client_acquisition": 2,
"organic_growth": 0.05,
"quarter": 1,
"revenue_per_employee": 76031
},
{
"average_project_size": 54052,
"billable_hours_per_employee": 91,
"client_concentration": 0.26,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.7,
"gross_billings": 68056477,
"net_revenue": 56931637,
"new_client_acquisition": 5,
"organic_growth": 0.04,
"quarter": 2,
"revenue_per_employee": 73937
},
{
"average_project_size": 162087,
"billable_hours_per_employee": 138,
"client_concentration": 0.39,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.79,
"gross_billings": 68676559,
"net_revenue": 55363789,
"new_client_acquisition": 1,
"organic_growth": 0.06,
"quarter": 3,
"revenue_per_employee": 71901
},
{
"average_project_size": 138922,
"billable_hours_per_employee": 85,
"client_concentration": 0.33,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.64,
"gross_billings": 68708868,
"net_revenue": 53839119,
"new_client_acquisition": 5,
"organic_growth": 0.14,
"quarter": 4,
"revenue_per_employee": 69921
}
],
"balance_sheet": [
{
"assets": 75271168,
"current_assets": 31157001,
"current_liabilities": 18298946,
"equity": 55067733,
"fixed_assets": 44114167,
"liabilities": 36702852,
"long_term_liabilities": 18403906,
"quarter": 1
},
{
"assets": 77386961,
"current_assets": 23958477,
"current_liabilities": 21964676,
"equity": 55329030,
"fixed_assets": 53428484,
"liabilities": 37755077,
"long_term_liabilities": 15790401,
"quarter": 2
},
{
"assets": 79562228,
"current_assets": 30081584,
"current_liabilities": 22355540,
"equity": 55431064,
"fixed_assets": 49480644,
"liabilities": 38837467,
"long_term_liabilities": 16481927,
"quarter": 3
},
{
"assets": 81798638,
"current_assets": 37716388,
"current_liabilities": 21975756,
"equity": 55968957,
"fixed_assets": 44082250,
"liabilities": 39950888,
"long_term_liabilities": 17975132,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 48124,
"financing_cash_flow": 48701,
"investing_cash_flow": -331256,
"net_cash_flow": 20016032,
"operating_cash_flow": 20034152,
"quarter": 1
},
{
"change_in_working_capital": 1056,
"financing_cash_flow": -2596,
"investing_cash_flow": -110449,
"net_cash_flow": 18609300,
"operating_cash_flow": 18921565,
"quarter": 2
},
{
"change_in_working_capital": 24707,
"financing_cash_flow": 3208,
"investing_cash_flow": -167419,
"net_cash_flow": 17894518,
"operating_cash_flow": 17916581,
"quarter": 3
},
{
"change_in_working_capital": 92689,
"financing_cash_flow": 94525,
"investing_cash_flow": -352095,
"net_cash_flow": 16422167,
"operating_cash_flow": 16895854,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7777730245928959,
"current_ratio": 1.7026664267985707,
"debt_to_equity_ratio": 0.6665037763584711,
"profit_margin": 0.28182990045552836,
"quarter": 1,
"return_on_assets": 0.21919969409801107,
"return_on_equity": 0.2996204147354314
},
{
"asset_turnover_ratio": 0.7356747992727095,
"current_ratio": 1.0907730667185804,
"debt_to_equity_ratio": 0.6823737376201968,
"profit_margin": 0.2757192103926328,
"quarter": 2,
"return_on_assets": 0.20283967476123013,
"return_on_equity": 0.28370542552435857
},
{
"asset_turnover_ratio": 0.6958551864585794,
"current_ratio": 1.345598630138212,
"debt_to_equity_ratio": 0.7006444437003772,
"profit_margin": 0.2656303563327286,
"quarter": 3,
"return_on_assets": 0.18484026113496974,
"return_on_equity": 0.2653079688313398
},
{
"asset_turnover_ratio": 0.6581908979951475,
"current_ratio": 1.716272605138135,
"debt_to_equity_ratio": 0.7138044041092279,
"profit_margin": 0.26228525396190083,
"quarter": 4,
"return_on_assets": 0.17263376683606885,
"return_on_equity": 0.25230427288469925
}
],
"income_statement": [
{
"depreciation": 3534735,
"expenses": 36534962,
"income_tax": 5509505,
"marketing_expense": 6212095,
"net_income": 22008922,
"net_profit": 16499417,
"operational_expense": 20453868,
"product_revenue": 21125103,
"quarter": 1,
"rd_expense": 5959540,
"revenue": 58543884,
"salaries_expense": 17777169,
"service_revenue": 37418781
},
{
"depreciation": 3224419,
"expenses": 35934757,
"income_tax": 5299734,
"marketing_expense": 5171346,
"net_income": 20996880,
"net_profit": 15697146,
"operational_expense": 23876674,
"product_revenue": 18585723,
"quarter": 2,
"rd_expense": 5442985,
"revenue": 56931637,
"salaries_expense": 11698331,
"service_revenue": 38345914
},
{
"depreciation": 3210278,
"expenses": 35344412,
"income_tax": 5313074,
"marketing_expense": 6280944,
"net_income": 20019377,
"net_profit": 14706303,
"operational_expense": 20172856,
"product_revenue": 13325582,
"quarter": 3,
"rd_expense": 6915298,
"revenue": 55363789,
"salaries_expense": 14818998,
"service_revenue": 42038207
},
{
"depreciation": 2774647,
"expenses": 34763766,
"income_tax": 4954146,
"marketing_expense": 4851406,
"net_income": 19075353,
"net_profit": 14121207,
"operational_expense": 22405716,
"product_revenue": 12455413,
"quarter": 4,
"rd_expense": 4720868,
"revenue": 53839119,
"salaries_expense": 12607016,
"service_revenue": 41383706
}
],
"market_conditions": {
"gdp_growth": [
0.03680628398952838,
0.03131115421052425,
0.031044924687246286,
0.024669229199377807
],
"inflation_rate": [
0.011991610927541366,
0.005485557759529386,
0.0085287985910392,
0.004575459477222431
],
"interest_rate": [
0.009003165193840427,
0.009152638476038465,
0.008132040632589738,
0.014601277322380993
],
"year": 2004
},
"random_event": null,
"year": 2004
},
{
"advertising_kpis": [
{
"average_project_size": 53671,
"billable_hours_per_employee": 144,
"client_concentration": 0.39,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.64,
"gross_billings": 31570896,
"net_revenue": 25663187,
"new_client_acquisition": 4,
"organic_growth": 0.14,
"quarter": 1,
"revenue_per_employee": 33329
},
{
"average_project_size": 160527,
"billable_hours_per_employee": 80,
"client_concentration": 0.26,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.65,
"gross_billings": 28024344,
"net_revenue": 25008010,
"new_client_acquisition": 4,
"organic_growth": 0.07,
"quarter": 2,
"revenue_per_employee": 32478
},
{
"average_project_size": 133804,
"billable_hours_per_employee": 82,
"client_concentration": 0.23,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.69,
"gross_billings": 30087181,
"net_revenue": 24369560,
"new_client_acquisition": 5,
"organic_growth": 0.04,
"quarter": 3,
"revenue_per_employee": 31649
},
{
"average_project_size": 98848,
"billable_hours_per_employee": 93,
"client_concentration": 0.26,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.71,
"gross_billings": 28116230,
"net_revenue": 23747409,
"new_client_acquisition": 4,
"organic_growth": -0.01,
"quarter": 4,
"revenue_per_employee": 30841
}
],
"balance_sheet": [
{
"assets": 38046733,
"current_assets": 18416251,
"current_liabilities": 11134165,
"equity": 23432533,
"fixed_assets": 19630482,
"liabilities": 21394916,
"long_term_liabilities": 10260751,
"quarter": 1
},
{
"assets": 39112678,
"current_assets": 17518832,
"current_liabilities": 8933411,
"equity": 24292859,
"fixed_assets": 21593846,
"liabilities": 21716293,
"long_term_liabilities": 12782882,
"quarter": 2
},
{
"assets": 40208488,
"current_assets": 13279212,
"current_liabilities": 10356064,
"equity": 24509629,
"fixed_assets": 26929276,
"liabilities": 22042497,
"long_term_liabilities": 11686433,
"quarter": 3
},
{
"assets": 41334999,
"current_assets": 17640901,
"current_liabilities": 12307666,
"equity": 25202394,
"fixed_assets": 23694098,
"liabilities": 22373602,
"long_term_liabilities": 10065936,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 13750,
"financing_cash_flow": 45813,
"investing_cash_flow": -299617,
"net_cash_flow": 8126849,
"operating_cash_flow": 8240751,
"quarter": 1
},
{
"change_in_working_capital": -68761,
"financing_cash_flow": -12703,
"investing_cash_flow": -364670,
"net_cash_flow": 8105490,
"operating_cash_flow": 8404238,
"quarter": 2
},
{
"change_in_working_capital": 49261,
"financing_cash_flow": 23144,
"investing_cash_flow": -114707,
"net_cash_flow": 7766039,
"operating_cash_flow": 7800579,
"quarter": 3
},
{
"change_in_working_capital": 13137,
"financing_cash_flow": 185755,
"investing_cash_flow": -400768,
"net_cash_flow": 7449717,
"operating_cash_flow": 7623631,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6745174940513289,
"current_ratio": 1.654030724351579,
"debt_to_equity_ratio": 0.9130432463276591,
"profit_margin": 0.2642195608830657,
"quarter": 1,
"return_on_assets": 0.178220716086188,
"return_on_equity": 0.2893718745643077
},
{
"asset_turnover_ratio": 0.6393837312801747,
"current_ratio": 1.961046234187591,
"debt_to_equity_ratio": 0.8939373089021757,
"profit_margin": 0.27577060309876716,
"quarter": 2,
"return_on_assets": 0.17632323718667384,
"return_on_equity": 0.2838889403672083
},
{
"asset_turnover_ratio": 0.6060799898767644,
"current_ratio": 1.2822643815256454,
"debt_to_equity_ratio": 0.8993402960118245,
"profit_margin": 0.26030991121710856,
"quarter": 3,
"return_on_assets": 0.15776862835528657,
"return_on_equity": 0.2588222775628305
},
{
"asset_turnover_ratio": 0.5745109368455531,
"current_ratio": 1.433326269984902,
"debt_to_equity_ratio": 0.8877570122901817,
"profit_margin": 0.2628074919668078,
"quarter": 4,
"return_on_assets": 0.15098577841988092,
"return_on_equity": 0.2476350857779622
}
],
"income_statement": [
{
"depreciation": 1460035,
"expenses": 16433996,
"income_tax": 2448475,
"marketing_expense": 1698687,
"net_income": 9229191,
"net_profit": 6780716,
"operational_expense": 10362970,
"product_revenue": 8301593,
"quarter": 1,
"rd_expense": 2088951,
"revenue": 25663187,
"salaries_expense": 8019409,
"service_revenue": 17361594
},
{
"depreciation": 1507764,
"expenses": 16081610,
"income_tax": 2029926,
"marketing_expense": 3145554,
"net_income": 8926400,
"net_profit": 6896474,
"operational_expense": 9028962,
"product_revenue": 7610291,
"quarter": 2,
"rd_expense": 2798385,
"revenue": 25008010,
"salaries_expense": 6145613,
"service_revenue": 17397719
},
{
"depreciation": 1456941,
"expenses": 15736780,
"income_tax": 2289142,
"marketing_expense": 1764226,
"net_income": 8632780,
"net_profit": 6343638,
"operational_expense": 8171265,
"product_revenue": 9119301,
"quarter": 3,
"rd_expense": 2810453,
"revenue": 24369560,
"salaries_expense": 6929665,
"service_revenue": 15250259
},
{
"depreciation": 1382634,
"expenses": 15399344,
"income_tax": 2107068,
"marketing_expense": 2644237,
"net_income": 8348065,
"net_profit": 6240997,
"operational_expense": 9878667,
"product_revenue": 8468264,
"quarter": 4,
"rd_expense": 2797066,
"revenue": 23747409,
"salaries_expense": 4734713,
"service_revenue": 15279145
}
],
"market_conditions": {
"gdp_growth": [
0.03997436994616596,
0.030845071711983144,
0.028164523831405372,
0.040433960952646106
],
"inflation_rate": [
0.010235418175047868,
0.011608045497541394,
0.011023090883848431,
0.009880236360673568
],
"interest_rate": [
0.014921852360146403,
0.01987786393005956,
0.018768747034792067,
0.01693563405823726
],
"year": 2005
},
"random_event": null,
"year": 2005
},
{
"advertising_kpis": [
{
"average_project_size": 106898,
"billable_hours_per_employee": 96,
"client_concentration": 0.31,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.65,
"gross_billings": 108124089,
"net_revenue": 91396253,
"new_client_acquisition": 5,
"organic_growth": -0.05,
"quarter": 1,
"revenue_per_employee": 118696
},
{
"average_project_size": 169196,
"billable_hours_per_employee": 108,
"client_concentration": 0.35,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.75,
"gross_billings": 111537135,
"net_revenue": 89689338,
"new_client_acquisition": 3,
"organic_growth": -0.01,
"quarter": 2,
"revenue_per_employee": 116480
},
{
"average_project_size": 172957,
"billable_hours_per_employee": 151,
"client_concentration": 0.36,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.63,
"gross_billings": 109050031,
"net_revenue": 88014302,
"new_client_acquisition": 2,
"organic_growth": 0.09,
"quarter": 3,
"revenue_per_employee": 114304
},
{
"average_project_size": 195550,
"billable_hours_per_employee": 98,
"client_concentration": 0.12,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.67,
"gross_billings": 105372346,
"net_revenue": 86370550,
"new_client_acquisition": 1,
"organic_growth": -0.01,
"quarter": 4,
"revenue_per_employee": 112170
}
],
"balance_sheet": [
{
"assets": 136124162,
"current_assets": 62287306,
"current_liabilities": 43417392,
"equity": 80995256,
"fixed_assets": 73836856,
"liabilities": 80685237,
"long_term_liabilities": 37267845,
"quarter": 1
},
{
"assets": 139833606,
"current_assets": 59640832,
"current_liabilities": 38735714,
"equity": 83674067,
"fixed_assets": 80192774,
"liabilities": 81789721,
"long_term_liabilities": 43054007,
"quarter": 2
},
{
"assets": 143644134,
"current_assets": 64293998,
"current_liabilities": 38319127,
"equity": 86015390,
"fixed_assets": 79350136,
"liabilities": 82909324,
"long_term_liabilities": 44590197,
"quarter": 3
},
{
"assets": 147558501,
"current_assets": 68830281,
"current_liabilities": 37315280,
"equity": 90513050,
"fixed_assets": 78728220,
"liabilities": 84044253,
"long_term_liabilities": 46728973,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -76787,
"financing_cash_flow": -166946,
"investing_cash_flow": -172264,
"net_cash_flow": 28249077,
"operating_cash_flow": 28408673,
"quarter": 1
},
{
"change_in_working_capital": 6729,
"financing_cash_flow": -18003,
"investing_cash_flow": -228890,
"net_cash_flow": 28268878,
"operating_cash_flow": 28842152,
"quarter": 2
},
{
"change_in_working_capital": 39289,
"financing_cash_flow": 184308,
"investing_cash_flow": -467585,
"net_cash_flow": 28833957,
"operating_cash_flow": 28991945,
"quarter": 3
},
{
"change_in_working_capital": 81080,
"financing_cash_flow": 104383,
"investing_cash_flow": -147405,
"net_cash_flow": 29616893,
"operating_cash_flow": 29974599,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6714182967752632,
"current_ratio": 1.434616478115498,
"debt_to_equity_ratio": 0.9961723807626461,
"profit_margin": 0.27962121160481274,
"quarter": 1,
"return_on_assets": 0.1877427976379388,
"return_on_equity": 0.31552873911528845
},
{
"asset_turnover_ratio": 0.6414004513335657,
"current_ratio": 1.5396858826456639,
"debt_to_equity_ratio": 0.9774799281598204,
"profit_margin": 0.2857662077960705,
"quarter": 2,
"return_on_assets": 0.18329057465628112,
"return_on_equity": 0.3063097434955564
},
{
"asset_turnover_ratio": 0.6127246518817121,
"current_ratio": 1.677856544070015,
"debt_to_equity_ratio": 0.963889415603417,
"profit_margin": 0.28723263635039675,
"quarter": 3,
"return_on_assets": 0.17599451711686326,
"return_on_equity": 0.2939076367612819
},
{
"asset_turnover_ratio": 0.5853308986921736,
"current_ratio": 1.8445602176909834,
"debt_to_equity_ratio": 0.9285318857336041,
"profit_margin": 0.31259268350149444,
"quarter": 4,
"return_on_assets": 0.18297015635852792,
"return_on_equity": 0.29828629131379397
}
],
"income_statement": [
{
"depreciation": 2852342,
"expenses": 56555952,
"income_tax": 9283970,
"marketing_expense": 11007815,
"net_income": 34840301,
"net_profit": 25556331,
"operational_expense": 31801398,
"product_revenue": 30819537,
"quarter": 1,
"rd_expense": 10432019,
"revenue": 91396253,
"salaries_expense": 27327425,
"service_revenue": 60576716
},
{
"depreciation": 3211970,
"expenses": 55046851,
"income_tax": 9012305,
"marketing_expense": 10640648,
"net_income": 34642487,
"net_profit": 25630182,
"operational_expense": 28667947,
"product_revenue": 21154651,
"quarter": 2,
"rd_expense": 10019072,
"revenue": 89689338,
"salaries_expense": 23919026,
"service_revenue": 68534687
},
{
"depreciation": 3711365,
"expenses": 53578017,
"income_tax": 9155705,
"marketing_expense": 5889985,
"net_income": 34436285,
"net_profit": 25280580,
"operational_expense": 34153199,
"product_revenue": 29592529,
"quarter": 3,
"rd_expense": 9961705,
"revenue": 88014302,
"salaries_expense": 20418690,
"service_revenue": 58421773
},
{
"depreciation": 2975797,
"expenses": 52148378,
"income_tax": 7223370,
"marketing_expense": 10051491,
"net_income": 34222172,
"net_profit": 26998802,
"operational_expense": 32784290,
"product_revenue": 31624957,
"quarter": 4,
"rd_expense": 6369701,
"revenue": 86370550,
"salaries_expense": 16206965,
"service_revenue": 54745593
}
],
"market_conditions": {
"gdp_growth": [
0.03855591690423441,
0.04394520942942219,
0.035267469212124945,
0.028952900439963097
],
"inflation_rate": [
0.011061340569006494,
0.005137144245802944,
0.007757839852659044,
0.0016135324713761681
],
"interest_rate": [
0.008427179958890233,
0.015787090288759558,
0.011007128290558917,
0.013344049108620769
],
"year": 2006
},
"random_event": {
"description": "Cooke, Franco and Lee Economic Slowdown Impact in 2006",
"impact": -0.09,
"type": "Economic Slowdown Impact"
},
"year": 2006
},
{
"advertising_kpis": [
{
"average_project_size": 55751,
"billable_hours_per_employee": 120,
"client_concentration": 0.39,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.7,
"gross_billings": 82582438,
"net_revenue": 64052668,
"new_client_acquisition": 3,
"organic_growth": 0.11,
"quarter": 1,
"revenue_per_employee": 83185
},
{
"average_project_size": 178949,
"billable_hours_per_employee": 117,
"client_concentration": 0.34,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.7,
"gross_billings": 74641348,
"net_revenue": 62666978,
"new_client_acquisition": 2,
"organic_growth": 0.08,
"quarter": 2,
"revenue_per_employee": 81386
},
{
"average_project_size": 147598,
"billable_hours_per_employee": 95,
"client_concentration": 0.28,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.64,
"gross_billings": 78974912,
"net_revenue": 61311266,
"new_client_acquisition": 5,
"organic_growth": 0.02,
"quarter": 3,
"revenue_per_employee": 79625
},
{
"average_project_size": 128105,
"billable_hours_per_employee": 148,
"client_concentration": 0.22,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.65,
"gross_billings": 75984853,
"net_revenue": 59984883,
"new_client_acquisition": 4,
"organic_growth": 0.06,
"quarter": 4,
"revenue_per_employee": 77902
}
],
"balance_sheet": [
{
"assets": 84136048,
"current_assets": 27228841,
"current_liabilities": 25758793,
"equity": 46191828,
"fixed_assets": 56907207,
"liabilities": 48831398,
"long_term_liabilities": 23072605,
"quarter": 1
},
{
"assets": 85691937,
"current_assets": 38207683,
"current_liabilities": 26147311,
"equity": 45733462,
"fixed_assets": 47484254,
"liabilities": 49728882,
"long_term_liabilities": 23581571,
"quarter": 2
},
{
"assets": 87276597,
"current_assets": 26810824,
"current_liabilities": 25965183,
"equity": 45704543,
"fixed_assets": 60465773,
"liabilities": 50642861,
"long_term_liabilities": 24677678,
"quarter": 3
},
{
"assets": 88890562,
"current_assets": 36386333,
"current_liabilities": 26687237,
"equity": 46668882,
"fixed_assets": 52504229,
"liabilities": 51573639,
"long_term_liabilities": 24886402,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 28123,
"financing_cash_flow": -141240,
"investing_cash_flow": -326313,
"net_cash_flow": 14653042,
"operating_cash_flow": 15046083,
"quarter": 1
},
{
"change_in_working_capital": 98799,
"financing_cash_flow": 175664,
"investing_cash_flow": -138983,
"net_cash_flow": 13415586,
"operating_cash_flow": 13612282,
"quarter": 2
},
{
"change_in_working_capital": -55316,
"financing_cash_flow": 168142,
"investing_cash_flow": -289506,
"net_cash_flow": 11730019,
"operating_cash_flow": 11961376,
"quarter": 3
},
{
"change_in_working_capital": -61122,
"financing_cash_flow": -108538,
"investing_cash_flow": -192751,
"net_cash_flow": 11473542,
"operating_cash_flow": 11796786,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7612987479516509,
"current_ratio": 1.0570697547823766,
"debt_to_equity_ratio": 1.057143657531804,
"profit_margin": 0.169972279687085,
"quarter": 1,
"return_on_assets": 0.12939968371226565,
"return_on_equity": 0.23569489391067183
},
{
"asset_turnover_ratio": 0.7313054202520828,
"current_ratio": 1.4612471240350489,
"debt_to_equity_ratio": 1.08736316529022,
"profit_margin": 0.15590997542597315,
"quarter": 2,
"return_on_assets": 0.11401781010038319,
"return_on_equity": 0.21363803597462183
},
{
"asset_turnover_ratio": 0.7024937739036732,
"current_ratio": 1.0325682665128915,
"debt_to_equity_ratio": 1.1080487337987386,
"profit_margin": 0.1479468226932388,
"quarter": 3,
"return_on_assets": 0.10393172181083092,
"return_on_equity": 0.19846620061379894
},
{
"asset_turnover_ratio": 0.6748172320026506,
"current_ratio": 1.3634357502052386,
"debt_to_equity_ratio": 1.1050969466120915,
"profit_margin": 0.1559052636645136,
"quarter": 4,
"return_on_assets": 0.10520755848073049,
"return_on_equity": 0.20038960864757807
}
],
"income_statement": [
{
"depreciation": 4158905,
"expenses": 50080895,
"income_tax": 3084595,
"marketing_expense": 5177690,
"net_income": 13971773,
"net_profit": 10887178,
"operational_expense": 30275139,
"product_revenue": 21727904,
"quarter": 1,
"rd_expense": 8721165,
"revenue": 64052668,
"salaries_expense": 21791024,
"service_revenue": 42324764
},
{
"depreciation": 3841875,
"expenses": 49312256,
"income_tax": 3584315,
"marketing_expense": 8936749,
"net_income": 13354722,
"net_profit": 9770407,
"operational_expense": 33789015,
"product_revenue": 22342747,
"quarter": 2,
"rd_expense": 5142558,
"revenue": 62666978,
"salaries_expense": 16126401,
"service_revenue": 40324231
},
{
"depreciation": 2890569,
"expenses": 48555414,
"income_tax": 3685045,
"marketing_expense": 8169098,
"net_income": 12755852,
"net_profit": 9070807,
"operational_expense": 28574677,
"product_revenue": 19744662,
"quarter": 3,
"rd_expense": 5609707,
"revenue": 61311266,
"salaries_expense": 16731321,
"service_revenue": 41566604
},
{
"depreciation": 2444827,
"expenses": 47810188,
"income_tax": 2822736,
"marketing_expense": 7831319,
"net_income": 12174695,
"net_profit": 9351959,
"operational_expense": 31152019,
"product_revenue": 12797526,
"quarter": 4,
"rd_expense": 5180688,
"revenue": 59984883,
"salaries_expense": 23573217,
"service_revenue": 47187357
}
],
"market_conditions": {
"gdp_growth": [
0.04768180714714145,
0.0379410945684978,
0.048300699115802675,
0.03880346916306521
],
"inflation_rate": [
0.0028174516427857984,
0.0015858481050912685,
0.007919610816701018,
0.00016686110440841413
],
"interest_rate": [
0.01643678946985279,
0.0184089537983125,
0.018495381257267803,
0.018884210478923878
],
"year": 2007
},
"random_event": null,
"year": 2007
},
{
"advertising_kpis": [
{
"average_project_size": 147031,
"billable_hours_per_employee": 156,
"client_concentration": 0.27,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.78,
"gross_billings": 124531999,
"net_revenue": 98347498,
"new_client_acquisition": 1,
"organic_growth": 0.13,
"quarter": 1,
"revenue_per_employee": 127724
},
{
"average_project_size": 109780,
"billable_hours_per_employee": 142,
"client_concentration": 0.27,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.68,
"gross_billings": 110904484,
"net_revenue": 98379517,
"new_client_acquisition": 5,
"organic_growth": 0.1,
"quarter": 2,
"revenue_per_employee": 127766
},
{
"average_project_size": 169399,
"billable_hours_per_employee": 113,
"client_concentration": 0.11,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.79,
"gross_billings": 121323097,
"net_revenue": 98411547,
"new_client_acquisition": 2,
"organic_growth": 0.14,
"quarter": 3,
"revenue_per_employee": 127807
},
{
"average_project_size": 187632,
"billable_hours_per_employee": 95,
"client_concentration": 0.36,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.63,
"gross_billings": 114257212,
"net_revenue": 98443587,
"new_client_acquisition": 4,
"organic_growth": 0.12,
"quarter": 4,
"revenue_per_employee": 127849
}
],
"balance_sheet": [
{
"assets": 115601055,
"current_assets": 57652391,
"current_liabilities": 23369002,
"equity": 80450134,
"fixed_assets": 57948664,
"liabilities": 54247378,
"long_term_liabilities": 30878376,
"quarter": 1
},
{
"assets": 118709888,
"current_assets": 40931394,
"current_liabilities": 26687803,
"equity": 83334510,
"fixed_assets": 77778494,
"liabilities": 55267926,
"long_term_liabilities": 28580123,
"quarter": 2
},
{
"assets": 121902326,
"current_assets": 55317531,
"current_liabilities": 32234917,
"equity": 85023747,
"fixed_assets": 66584795,
"liabilities": 56307673,
"long_term_liabilities": 24072756,
"quarter": 3
},
{
"assets": 125180619,
"current_assets": 60041336,
"current_liabilities": 31081585,
"equity": 88141086,
"fixed_assets": 65139283,
"liabilities": 57366980,
"long_term_liabilities": 26285395,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 88351,
"financing_cash_flow": 50742,
"investing_cash_flow": -426238,
"net_cash_flow": 24013340,
"operating_cash_flow": 24351786,
"quarter": 1
},
{
"change_in_working_capital": -88370,
"financing_cash_flow": -54619,
"investing_cash_flow": -420770,
"net_cash_flow": 24622199,
"operating_cash_flow": 24985599,
"quarter": 2
},
{
"change_in_working_capital": 42083,
"financing_cash_flow": 93248,
"investing_cash_flow": -132645,
"net_cash_flow": 25643393,
"operating_cash_flow": 26313150,
"quarter": 3
},
{
"change_in_working_capital": 86351,
"financing_cash_flow": 105457,
"investing_cash_flow": -216734,
"net_cash_flow": 27361094,
"operating_cash_flow": 27496690,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.850749138924381,
"current_ratio": 2.4670454904321546,
"debt_to_equity_ratio": 0.6742981683535791,
"profit_margin": 0.19417328745872112,
"quarter": 1,
"return_on_assets": 0.1651927571076233,
"return_on_equity": 0.23737010804730294
},
{
"asset_turnover_ratio": 0.8287390263564228,
"current_ratio": 1.5337116359859222,
"debt_to_equity_ratio": 0.6632057475348448,
"profit_margin": 0.2022021311611034,
"quarter": 2,
"return_on_assets": 0.16757279730564653,
"return_on_equity": 0.238707205454259
},
{
"asset_turnover_ratio": 0.8072983529452916,
"current_ratio": 1.7160748699926853,
"debt_to_equity_ratio": 0.6622581924082928,
"profit_margin": 0.19742697470247064,
"quarter": 3,
"return_on_assets": 0.1593824715042763,
"return_on_equity": 0.22851373510979234
},
{
"asset_turnover_ratio": 0.7864123678762125,
"current_ratio": 1.9317334042005903,
"debt_to_equity_ratio": 0.6508540182951683,
"profit_margin": 0.20648828044024847,
"quarter": 4,
"return_on_assets": 0.16238493755970324,
"return_on_equity": 0.23062396803234306
}
],
"income_statement": [
{
"depreciation": 5255329,
"expenses": 71285433,
"income_tax": 7965608,
"marketing_expense": 8131707,
"net_income": 27062065,
"net_profit": 19096457,
"operational_expense": 47617924,
"product_revenue": 21857040,
"quarter": 1,
"rd_expense": 14012887,
"revenue": 98347498,
"salaries_expense": 23255801,
"service_revenue": 76490458
},
{
"depreciation": 5093051,
"expenses": 71858777,
"income_tax": 6628192,
"marketing_expense": 12788131,
"net_income": 26520740,
"net_profit": 19892548,
"operational_expense": 45241311,
"product_revenue": 36642299,
"quarter": 2,
"rd_expense": 13576414,
"revenue": 98379517,
"salaries_expense": 25876745,
"service_revenue": 61737218
},
{
"depreciation": 6884056,
"expenses": 72436732,
"income_tax": 6545721,
"marketing_expense": 8301778,
"net_income": 25974815,
"net_profit": 19429094,
"operational_expense": 50113049,
"product_revenue": 27473167,
"quarter": 3,
"rd_expense": 7953130,
"revenue": 98411547,
"salaries_expense": 28512335,
"service_revenue": 70938380
},
{
"depreciation": 7169243,
"expenses": 73019337,
"income_tax": 5096803,
"marketing_expense": 8574165,
"net_income": 25424250,
"net_profit": 20327447,
"operational_expense": 37637390,
"product_revenue": 27608998,
"quarter": 4,
"rd_expense": 9417149,
"revenue": 98443587,
"salaries_expense": 29172900,
"service_revenue": 70834589
}
],
"market_conditions": {
"gdp_growth": [
0.023642499374073707,
0.029604800097431126,
0.025161551520254673,
0.02948662186563921
],
"inflation_rate": [
0.013458918099137157,
0.010687509942311086,
0.007406930638603334,
0.0127067375903871
],
"interest_rate": [
0.016995303065647116,
0.01754820212781472,
0.014364130524241082,
0.00915048267784674
],
"year": 2008
},
"random_event": {
"description": "Cooke, Franco and Lee Data Privacy Regulation Impact in 2008",
"impact": 0.1,
"type": "Data Privacy Regulation Impact"
},
"year": 2008
},
{
"advertising_kpis": [
{
"average_project_size": 81564,
"billable_hours_per_employee": 150,
"client_concentration": 0.24,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.61,
"gross_billings": 53693572,
"net_revenue": 42007007,
"new_client_acquisition": 5,
"organic_growth": 0.08,
"quarter": 1,
"revenue_per_employee": 54555
},
{
"average_project_size": 64321,
"billable_hours_per_employee": 84,
"client_concentration": 0.26,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.63,
"gross_billings": 51309731,
"net_revenue": 41349451,
"new_client_acquisition": 4,
"organic_growth": 0.1,
"quarter": 2,
"revenue_per_employee": 53701
},
{
"average_project_size": 142891,
"billable_hours_per_employee": 96,
"client_concentration": 0.16,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.79,
"gross_billings": 46075033,
"net_revenue": 40702188,
"new_client_acquisition": 4,
"organic_growth": 0.07,
"quarter": 3,
"revenue_per_employee": 52860
},
{
"average_project_size": 50757,
"billable_hours_per_employee": 125,
"client_concentration": 0.17,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.61,
"gross_billings": 51642242,
"net_revenue": 40065057,
"new_client_acquisition": 4,
"organic_growth": 0.05,
"quarter": 4,
"revenue_per_employee": 52033
}
],
"balance_sheet": [
{
"assets": 55880930,
"current_assets": 22411372,
"current_liabilities": 13488366,
"equity": 40731366,
"fixed_assets": 33469558,
"liabilities": 26314591,
"long_term_liabilities": 12826225,
"quarter": 1
},
{
"assets": 56600645,
"current_assets": 24818015,
"current_liabilities": 12234288,
"equity": 40353251,
"fixed_assets": 31782630,
"liabilities": 27002084,
"long_term_liabilities": 14767796,
"quarter": 2
},
{
"assets": 57329628,
"current_assets": 20031782,
"current_liabilities": 14671165,
"equity": 40215713,
"fixed_assets": 37297846,
"liabilities": 27707538,
"long_term_liabilities": 13036373,
"quarter": 3
},
{
"assets": 58068001,
"current_assets": 26128511,
"current_liabilities": 13511470,
"equity": 40983558,
"fixed_assets": 31939490,
"liabilities": 28431422,
"long_term_liabilities": 14919952,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 15961,
"financing_cash_flow": -137235,
"investing_cash_flow": -214572,
"net_cash_flow": 12474406,
"operating_cash_flow": 12725003,
"quarter": 1
},
{
"change_in_working_capital": 93487,
"financing_cash_flow": 131525,
"investing_cash_flow": -116525,
"net_cash_flow": 11876485,
"operating_cash_flow": 12145842,
"quarter": 2
},
{
"change_in_working_capital": -28910,
"financing_cash_flow": 104324,
"investing_cash_flow": -117760,
"net_cash_flow": 13026606,
"operating_cash_flow": 13145267,
"quarter": 3
},
{
"change_in_working_capital": -270,
"financing_cash_flow": 160589,
"investing_cash_flow": -293625,
"net_cash_flow": 12568705,
"operating_cash_flow": 13009499,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7517234770430629,
"current_ratio": 1.6615335022789268,
"debt_to_equity_ratio": 0.6460522585959921,
"profit_margin": 0.2657896336199339,
"quarter": 1,
"return_on_assets": 0.1998003075467785,
"return_on_equity": 0.2741137382920082
},
{
"asset_turnover_ratio": 0.7305473462360721,
"current_ratio": 2.0285622669664143,
"debt_to_equity_ratio": 0.6691427166549728,
"profit_margin": 0.2600926914362176,
"quarter": 2,
"return_on_assets": 0.19001002550412632,
"return_on_equity": 0.26651359514999173
},
{
"asset_turnover_ratio": 0.7099677674517616,
"current_ratio": 1.3653845485344893,
"debt_to_equity_ratio": 0.6889729395075005,
"profit_margin": 0.26027158539978246,
"quarter": 3,
"return_on_assets": 0.18478443641741404,
"return_on_equity": 0.2634199970543852
},
{
"asset_turnover_ratio": 0.6899679050429168,
"current_ratio": 1.9338022435752735,
"debt_to_equity_ratio": 0.6937275187283641,
"profit_margin": 0.28321384891577717,
"quarter": 4,
"return_on_assets": 0.19540846601555992,
"return_on_equity": 0.2768666156315662
}
],
"income_statement": [
{
"depreciation": 1559976,
"expenses": 27637265,
"income_tax": 3204715,
"marketing_expense": 2894505,
"net_income": 14369742,
"net_profit": 11165027,
"operational_expense": 14113415,
"product_revenue": 15040952,
"quarter": 1,
"rd_expense": 5525206,
"revenue": 42007007,
"salaries_expense": 9405284,
"service_revenue": 26966055
},
{
"depreciation": 1391152,
"expenses": 26990849,
"income_tax": 3603912,
"marketing_expense": 4231533,
"net_income": 14358602,
"net_profit": 10754690,
"operational_expense": 17193889,
"product_revenue": 11319421,
"quarter": 2,
"rd_expense": 4416321,
"revenue": 41349451,
"salaries_expense": 8688487,
"service_revenue": 30030030
},
{
"depreciation": 2551644,
"expenses": 26359553,
"income_tax": 3749012,
"marketing_expense": 3631593,
"net_income": 14342635,
"net_profit": 10593623,
"operational_expense": 18007649,
"product_revenue": 10607513,
"quarter": 3,
"rd_expense": 3902988,
"revenue": 40702188,
"salaries_expense": 10433884,
"service_revenue": 30094675
},
{
"depreciation": 1662520,
"expenses": 25743022,
"income_tax": 2975056,
"marketing_expense": 4819467,
"net_income": 14322035,
"net_profit": 11346979,
"operational_expense": 17115099,
"product_revenue": 14171105,
"quarter": 4,
"rd_expense": 3341150,
"revenue": 40065057,
"salaries_expense": 9588045,
"service_revenue": 25893952
}
],
"market_conditions": {
"gdp_growth": [
0.057991422463448024,
0.06312955311726501,
0.061785341021127906,
0.06094093131264991
],
"inflation_rate": [
0.012430291198428131,
0.012479473308285569,
0.011394379835004343,
0.0069584640933965675
],
"interest_rate": [
0.009170691108198225,
0.013870236953340675,
0.011093395922940917,
0.014852715147552212
],
"year": 2009
},
"random_event": {
"description": "Cooke, Franco and Lee New Ad Campaign Launch in 2009",
"impact": 0.09,
"type": "New Ad Campaign Launch"
},
"year": 2009
},
{
"advertising_kpis": [
{
"average_project_size": 156655,
"billable_hours_per_employee": 124,
"client_concentration": 0.21,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.65,
"gross_billings": 110055243,
"net_revenue": 98317511,
"new_client_acquisition": 5,
"organic_growth": 0,
"quarter": 1,
"revenue_per_employee": 127685
},
{
"average_project_size": 73063,
"billable_hours_per_employee": 130,
"client_concentration": 0.23,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.68,
"gross_billings": 119518225,
"net_revenue": 98061263,
"new_client_acquisition": 3,
"organic_growth": 0.05,
"quarter": 2,
"revenue_per_employee": 127352
},
{
"average_project_size": 91114,
"billable_hours_per_employee": 123,
"client_concentration": 0.22,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.77,
"gross_billings": 119655543,
"net_revenue": 97805684,
"new_client_acquisition": 3,
"organic_growth": 0.08,
"quarter": 3,
"revenue_per_employee": 127020
},
{
"average_project_size": 141497,
"billable_hours_per_employee": 118,
"client_concentration": 0.22,
"client_retention_rate": 0.9,
"employee_utilization_rate": 0.69,
"gross_billings": 121101493,
"net_revenue": 97550771,
"new_client_acquisition": 4,
"organic_growth": 0,
"quarter": 4,
"revenue_per_employee": 126689
}
],
"balance_sheet": [
{
"assets": 147397437,
"current_assets": 50327988,
"current_liabilities": 26237353,
"equity": 104601042,
"fixed_assets": 97069449,
"liabilities": 63942346,
"long_term_liabilities": 37704993,
"quarter": 1
},
{
"assets": 149878383,
"current_assets": 62290214,
"current_liabilities": 32737801,
"equity": 104154497,
"fixed_assets": 87588169,
"liabilities": 65739473,
"long_term_liabilities": 33001672,
"quarter": 2
},
{
"assets": 152401086,
"current_assets": 52579145,
"current_liabilities": 37194094,
"equity": 103970636,
"fixed_assets": 99821941,
"liabilities": 67587109,
"long_term_liabilities": 30393015,
"quarter": 3
},
{
"assets": 154966251,
"current_assets": 70805687,
"current_liabilities": 31116357,
"equity": 104624693,
"fixed_assets": 84160564,
"liabilities": 69486674,
"long_term_liabilities": 38370317,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 97194,
"financing_cash_flow": 164236,
"investing_cash_flow": -221723,
"net_cash_flow": 25952485,
"operating_cash_flow": 26254547,
"quarter": 1
},
{
"change_in_working_capital": -3593,
"financing_cash_flow": 77351,
"investing_cash_flow": -170340,
"net_cash_flow": 24986780,
"operating_cash_flow": 25315070,
"quarter": 2
},
{
"change_in_working_capital": 92455,
"financing_cash_flow": 196379,
"investing_cash_flow": -376611,
"net_cash_flow": 22928736,
"operating_cash_flow": 23362756,
"quarter": 3
},
{
"change_in_working_capital": 5844,
"financing_cash_flow": 31088,
"investing_cash_flow": -419402,
"net_cash_flow": 25376930,
"operating_cash_flow": 25629313,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6670232061090723,
"current_ratio": 1.9181808469779706,
"debt_to_equity_ratio": 0.6112974094464566,
"profit_margin": 0.21507817666376847,
"quarter": 1,
"return_on_assets": 0.1434621349623603,
"return_on_equity": 0.20215812955285856
},
{
"asset_turnover_ratio": 0.6542722241672436,
"current_ratio": 1.9027000011393558,
"debt_to_equity_ratio": 0.6311726799467909,
"profit_margin": 0.2041130859185446,
"quarter": 2,
"return_on_assets": 0.13354552270556588,
"return_on_equity": 0.1921720864342516
},
{
"asset_turnover_ratio": 0.6417650068451612,
"current_ratio": 1.4136423110615357,
"debt_to_equity_ratio": 0.6500595899019027,
"profit_margin": 0.1958644755247558,
"quarter": 3,
"return_on_assets": 0.1256989664758688,
"return_on_equity": 0.18425066669785495
},
{
"asset_turnover_ratio": 0.6294968767102715,
"current_ratio": 2.2755133899511435,
"debt_to_equity_ratio": 0.6641517600438741,
"profit_margin": 0.19625796704364334,
"quarter": 4,
"return_on_assets": 0.1235437772834809,
"return_on_equity": 0.18298850348836865
}
],
"income_statement": [
{
"depreciation": 5108596,
"expenses": 71628618,
"income_tax": 5542942,
"marketing_expense": 13753496,
"net_income": 26688893,
"net_profit": 21145951,
"operational_expense": 42955675,
"product_revenue": 25753842,
"quarter": 1,
"rd_expense": 12125709,
"revenue": 98317511,
"salaries_expense": 25472594,
"service_revenue": 72563669
},
{
"depreciation": 5299483,
"expenses": 71740334,
"income_tax": 6305342,
"marketing_expense": 13709273,
"net_income": 26320929,
"net_profit": 20015587,
"operational_expense": 37912946,
"product_revenue": 30162310,
"quarter": 2,
"rd_expense": 10104926,
"revenue": 98061263,
"salaries_expense": 34228082,
"service_revenue": 67898953
},
{
"depreciation": 4206097,
"expenses": 71852224,
"income_tax": 6796801,
"marketing_expense": 7804309,
"net_income": 25953460,
"net_profit": 19156659,
"operational_expense": 41255850,
"product_revenue": 38549699,
"quarter": 3,
"rd_expense": 13689655,
"revenue": 97805684,
"salaries_expense": 32860901,
"service_revenue": 59255985
},
{
"depreciation": 6484197,
"expenses": 71964289,
"income_tax": 6441366,
"marketing_expense": 10747283,
"net_income": 25586482,
"net_profit": 19145116,
"operational_expense": 48016962,
"product_revenue": 20173062,
"quarter": 4,
"rd_expense": 8547223,
"revenue": 97550771,
"salaries_expense": 30820461,
"service_revenue": 77377709
}
],
"market_conditions": {
"gdp_growth": [
0.025938800559532918,
0.03482286355739392,
0.028159483971093822,
0.03874001865411067
],
"inflation_rate": [
0.0040758896916788055,
0.003261491411974976,
0.004293086416859755,
0.010494835491343725
],
"interest_rate": [
0.015178277028315038,
0.01150642104307532,
0.009797506550607283,
0.014879879541111658
],
"year": 2010
},
"random_event": null,
"year": 2010
}
] |
{
"advertising_type": "Traditional Advertising",
"financial_health": "Distressed",
"founding_year": 1999,
"industry": "Advertising",
"location": "Anthonyfurt",
"name": "Gutierrez, Sanders and Hudson",
"num_employees": 223,
"region": "Europe",
"revenue_size": "Medium",
"website": "www.gutierrez,sandersandhudson.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 147689,
"billable_hours_per_employee": 156,
"client_concentration": 0.23,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.72,
"gross_billings": 21316997,
"net_revenue": 16594706,
"new_client_acquisition": 2,
"organic_growth": 0.03,
"quarter": 1,
"revenue_per_employee": 74416
},
{
"average_project_size": 134342,
"billable_hours_per_employee": 144,
"client_concentration": 0.38,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.74,
"gross_billings": 21281043,
"net_revenue": 16480771,
"new_client_acquisition": 1,
"organic_growth": 0.05,
"quarter": 2,
"revenue_per_employee": 73905
},
{
"average_project_size": 102383,
"billable_hours_per_employee": 147,
"client_concentration": 0.16,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.66,
"gross_billings": 19342777,
"net_revenue": 16367620,
"new_client_acquisition": 1,
"organic_growth": -0.03,
"quarter": 3,
"revenue_per_employee": 73397
},
{
"average_project_size": 59549,
"billable_hours_per_employee": 106,
"client_concentration": 0.26,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.75,
"gross_billings": 20759943,
"net_revenue": 16255245,
"new_client_acquisition": 3,
"organic_growth": 0.04,
"quarter": 4,
"revenue_per_employee": 72893
}
],
"balance_sheet": [
{
"assets": 17294041,
"current_assets": 5732533,
"current_liabilities": 4293363,
"equity": 13930108,
"fixed_assets": 11561508,
"liabilities": 7219443,
"long_term_liabilities": 2926080,
"quarter": 1
},
{
"assets": 17877562,
"current_assets": 8268746,
"current_liabilities": 3306421,
"equity": 14077945,
"fixed_assets": 9608816,
"liabilities": 7337804,
"long_term_liabilities": 4031383,
"quarter": 2
},
{
"assets": 18480772,
"current_assets": 9119259,
"current_liabilities": 4137806,
"equity": 14754810,
"fixed_assets": 9361513,
"liabilities": 7458106,
"long_term_liabilities": 3320300,
"quarter": 3
},
{
"assets": 19104334,
"current_assets": 8365304,
"current_liabilities": 4534590,
"equity": 14860301,
"fixed_assets": 10739030,
"liabilities": 7580380,
"long_term_liabilities": 3045790,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -94508,
"financing_cash_flow": -121982,
"investing_cash_flow": -219293,
"net_cash_flow": 4354417,
"operating_cash_flow": 4590747,
"quarter": 1
},
{
"change_in_working_capital": 48898,
"financing_cash_flow": -101616,
"investing_cash_flow": -496274,
"net_cash_flow": 4373442,
"operating_cash_flow": 4393320,
"quarter": 2
},
{
"change_in_working_capital": 78885,
"financing_cash_flow": -23436,
"investing_cash_flow": -235173,
"net_cash_flow": 4460991,
"operating_cash_flow": 4744954,
"quarter": 3
},
{
"change_in_working_capital": 76947,
"financing_cash_flow": 21691,
"investing_cash_flow": -215257,
"net_cash_flow": 4122001,
"operating_cash_flow": 4371222,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9595620826850128,
"current_ratio": 1.3352080874596441,
"debt_to_equity_ratio": 0.5182618110354923,
"profit_margin": 0.23233373342076685,
"quarter": 1,
"return_on_assets": 0.22293864111921557,
"return_on_equity": 0.2767753128690747
},
{
"asset_turnover_ratio": 0.9218690445598791,
"current_ratio": 2.5008146270544493,
"debt_to_equity_ratio": 0.5212269262310657,
"profit_margin": 0.21468576925193608,
"quarter": 2,
"return_on_assets": 0.19791216498088499,
"return_on_equity": 0.2513283721452243
},
{
"asset_turnover_ratio": 0.8856567247298976,
"current_ratio": 2.2038875191345366,
"debt_to_equity_ratio": 0.5054694706336442,
"profit_margin": 0.22801995647504036,
"quarter": 3,
"return_on_assets": 0.20194740782473805,
"return_on_equity": 0.2529442263234837
},
{
"asset_turnover_ratio": 0.8508668765945989,
"current_ratio": 1.844776264226755,
"debt_to_equity_ratio": 0.5101094520225398,
"profit_margin": 0.20524741398853108,
"quarter": 4,
"return_on_assets": 0.17463822606954002,
"return_on_equity": 0.22451409295141464
}
],
"income_statement": [
{
"depreciation": 735237,
"expenses": 11633498,
"income_tax": 1105698,
"marketing_expense": 2005249,
"net_income": 4961208,
"net_profit": 3855510,
"operational_expense": 7060080,
"product_revenue": 6186436,
"quarter": 1,
"rd_expense": 1723086,
"revenue": 16594706,
"salaries_expense": 5346174,
"service_revenue": 10408270
},
{
"depreciation": 855133,
"expenses": 11601732,
"income_tax": 1340852,
"marketing_expense": 1904131,
"net_income": 4879039,
"net_profit": 3538187,
"operational_expense": 6766622,
"product_revenue": 4527817,
"quarter": 2,
"rd_expense": 2238809,
"revenue": 16480771,
"salaries_expense": 3842265,
"service_revenue": 11952954
},
{
"depreciation": 1012810,
"expenses": 11570053,
"income_tax": 1065423,
"marketing_expense": 1832201,
"net_income": 4797567,
"net_profit": 3732144,
"operational_expense": 6820777,
"product_revenue": 5910622,
"quarter": 3,
"rd_expense": 1525880,
"revenue": 16367620,
"salaries_expense": 5076778,
"service_revenue": 10456998
},
{
"depreciation": 1034875,
"expenses": 11538461,
"income_tax": 1380437,
"marketing_expense": 1169932,
"net_income": 4716784,
"net_profit": 3336347,
"operational_expense": 6053068,
"product_revenue": 5674542,
"quarter": 4,
"rd_expense": 1771688,
"revenue": 16255245,
"salaries_expense": 5624461,
"service_revenue": 10580703
}
],
"market_conditions": {
"gdp_growth": [
0.03337554164780629,
0.02515239920839179,
0.01747090664791083,
0.03601198135836881
],
"inflation_rate": [
0.01519587577185225,
0.021117911961307263,
0.02220181286149792,
0.01599662075624436
],
"interest_rate": [
0.04134881996000773,
0.041643784816796744,
0.040525969532477564,
0.04319853875473064
],
"year": 1999
},
"random_event": {
"description": "Gutierrez, Sanders and Hudson Introduction of New Service in 1999",
"impact": 0.08,
"type": "Introduction of New Service"
},
"year": 1999
},
{
"advertising_kpis": [
{
"average_project_size": 198885,
"billable_hours_per_employee": 156,
"client_concentration": 0.25,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.65,
"gross_billings": 21693167,
"net_revenue": 17675282,
"new_client_acquisition": 2,
"organic_growth": 0.04,
"quarter": 1,
"revenue_per_employee": 79261
},
{
"average_project_size": 103117,
"billable_hours_per_employee": 93,
"client_concentration": 0.13,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.63,
"gross_billings": 19912537,
"net_revenue": 17405129,
"new_client_acquisition": 4,
"organic_growth": 0.09,
"quarter": 2,
"revenue_per_employee": 78050
},
{
"average_project_size": 191160,
"billable_hours_per_employee": 152,
"client_concentration": 0.38,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.64,
"gross_billings": 19671851,
"net_revenue": 17139106,
"new_client_acquisition": 1,
"organic_growth": 0.1,
"quarter": 3,
"revenue_per_employee": 76857
},
{
"average_project_size": 180869,
"billable_hours_per_employee": 146,
"client_concentration": 0.12,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.71,
"gross_billings": 20888474,
"net_revenue": 16877149,
"new_client_acquisition": 1,
"organic_growth": -0.03,
"quarter": 4,
"revenue_per_employee": 75682
}
],
"balance_sheet": [
{
"assets": 24485623,
"current_assets": 10208368,
"current_liabilities": 5895661,
"equity": 14424148,
"fixed_assets": 14277255,
"liabilities": 14062049,
"long_term_liabilities": 8166388,
"quarter": 1
},
{
"assets": 24812221,
"current_assets": 12117420,
"current_liabilities": 7039800,
"equity": 14649795,
"fixed_assets": 12694801,
"liabilities": 14406479,
"long_term_liabilities": 7366679,
"quarter": 2
},
{
"assets": 25143175,
"current_assets": 12231917,
"current_liabilities": 6803157,
"equity": 14758234,
"fixed_assets": 12911258,
"liabilities": 14759346,
"long_term_liabilities": 7956189,
"quarter": 3
},
{
"assets": 25478543,
"current_assets": 8349327,
"current_liabilities": 8108299,
"equity": 14405165,
"fixed_assets": 17129216,
"liabilities": 15120855,
"long_term_liabilities": 7012556,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 47454,
"financing_cash_flow": -17241,
"investing_cash_flow": -463270,
"net_cash_flow": 4393545,
"operating_cash_flow": 4892553,
"quarter": 1
},
{
"change_in_working_capital": 49417,
"financing_cash_flow": -104880,
"investing_cash_flow": -198483,
"net_cash_flow": 4789675,
"operating_cash_flow": 4877701,
"quarter": 2
},
{
"change_in_working_capital": -65529,
"financing_cash_flow": -149898,
"investing_cash_flow": -277623,
"net_cash_flow": 4888442,
"operating_cash_flow": 5204882,
"quarter": 3
},
{
"change_in_working_capital": 76630,
"financing_cash_flow": -49151,
"investing_cash_flow": -429878,
"net_cash_flow": 4336719,
"operating_cash_flow": 4813355,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.721863683027383,
"current_ratio": 1.731505254457473,
"debt_to_equity_ratio": 0.9748963335650743,
"profit_margin": 0.22633720921680345,
"quarter": 1,
"return_on_assets": 0.16338461145138108,
"return_on_equity": 0.2773525340976812
},
{
"asset_turnover_ratio": 0.7014740437786686,
"current_ratio": 1.7212733316287394,
"debt_to_equity_ratio": 0.9833911669071137,
"profit_margin": 0.2438392154404601,
"quarter": 2,
"return_on_assets": 0.17104688048683753,
"return_on_equity": 0.28970050434152833
},
{
"asset_turnover_ratio": 0.6816603710549682,
"current_ratio": 1.7979765864583164,
"debt_to_equity_ratio": 1.0000753477685744,
"profit_margin": 0.2552294734626182,
"quarter": 3,
"return_on_assets": 0.17397981758469247,
"return_on_equity": 0.29640436653870644
},
{
"asset_turnover_ratio": 0.6624063628756166,
"current_ratio": 1.029726086815496,
"debt_to_equity_ratio": 1.0496828741635378,
"profit_margin": 0.23981994826258865,
"quarter": 4,
"return_on_assets": 0.1588582596736399,
"return_on_equity": 0.2809740117520348
}
],
"income_statement": [
{
"depreciation": 891979,
"expenses": 12196464,
"income_tax": 1478244,
"marketing_expense": 1434801,
"net_income": 5478818,
"net_profit": 4000574,
"operational_expense": 8116369,
"product_revenue": 4556816,
"quarter": 1,
"rd_expense": 1231465,
"revenue": 17675282,
"salaries_expense": 3681563,
"service_revenue": 13118466
},
{
"depreciation": 633648,
"expenses": 11907154,
"income_tax": 1253922,
"marketing_expense": 2030490,
"net_income": 5497975,
"net_profit": 4244053,
"operational_expense": 6159030,
"product_revenue": 6052740,
"quarter": 2,
"rd_expense": 2051449,
"revenue": 17405129,
"salaries_expense": 4671112,
"service_revenue": 11352389
},
{
"depreciation": 830477,
"expenses": 11624707,
"income_tax": 1139994,
"marketing_expense": 1215821,
"net_income": 5514399,
"net_profit": 4374405,
"operational_expense": 7221710,
"product_revenue": 6457928,
"quarter": 3,
"rd_expense": 2250011,
"revenue": 17139106,
"salaries_expense": 4625939,
"service_revenue": 10681178
},
{
"depreciation": 765878,
"expenses": 11348959,
"income_tax": 1480713,
"marketing_expense": 1282726,
"net_income": 5528190,
"net_profit": 4047477,
"operational_expense": 7227066,
"product_revenue": 6636500,
"quarter": 4,
"rd_expense": 1246646,
"revenue": 16877149,
"salaries_expense": 4046753,
"service_revenue": 10240649
}
],
"market_conditions": {
"gdp_growth": [
0.015166307362972446,
0.01028574825983409,
0.02009694958182902,
0.012100444095994738
],
"inflation_rate": [
0.015401858356349846,
0.019800253638880477,
0.018713560530907163,
0.018777420439354826
],
"interest_rate": [
0.024216756352767203,
0.019885040842833386,
0.01951018366320792,
0.021091051779391003
],
"year": 2000
},
"random_event": {
"description": "Gutierrez, Sanders and Hudson Data Privacy Regulation Impact in 2000",
"impact": 0.06,
"type": "Data Privacy Regulation Impact"
},
"year": 2000
},
{
"advertising_kpis": [
{
"average_project_size": 194202,
"billable_hours_per_employee": 104,
"client_concentration": 0.4,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.68,
"gross_billings": 18728011,
"net_revenue": 16551765,
"new_client_acquisition": 1,
"organic_growth": -0.02,
"quarter": 1,
"revenue_per_employee": 74223
},
{
"average_project_size": 178378,
"billable_hours_per_employee": 121,
"client_concentration": 0.1,
"client_retention_rate": 0.9,
"employee_utilization_rate": 0.77,
"gross_billings": 21383907,
"net_revenue": 16495889,
"new_client_acquisition": 4,
"organic_growth": 0.1,
"quarter": 2,
"revenue_per_employee": 73973
},
{
"average_project_size": 106475,
"billable_hours_per_employee": 139,
"client_concentration": 0.2,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.64,
"gross_billings": 21022292,
"net_revenue": 16440202,
"new_client_acquisition": 1,
"organic_growth": 0.02,
"quarter": 3,
"revenue_per_employee": 73723
},
{
"average_project_size": 196760,
"billable_hours_per_employee": 98,
"client_concentration": 0.34,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.69,
"gross_billings": 18720475,
"net_revenue": 16384703,
"new_client_acquisition": 3,
"organic_growth": 0.06,
"quarter": 4,
"revenue_per_employee": 73474
}
],
"balance_sheet": [
{
"assets": 18831763,
"current_assets": 9199154,
"current_liabilities": 3998979,
"equity": 13464452,
"fixed_assets": 9632609,
"liabilities": 9335326,
"long_term_liabilities": 5336347,
"quarter": 1
},
{
"assets": 19264725,
"current_assets": 7609025,
"current_liabilities": 5538349,
"equity": 14149668,
"fixed_assets": 11655700,
"liabilities": 9427849,
"long_term_liabilities": 3889500,
"quarter": 2
},
{
"assets": 19707641,
"current_assets": 8470924,
"current_liabilities": 5712144,
"equity": 14661039,
"fixed_assets": 11236717,
"liabilities": 9521289,
"long_term_liabilities": 3809145,
"quarter": 3
},
{
"assets": 20160741,
"current_assets": 7816015,
"current_liabilities": 4490956,
"equity": 14875872,
"fixed_assets": 12344726,
"liabilities": 9615655,
"long_term_liabilities": 5124699,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -77050,
"financing_cash_flow": 72868,
"investing_cash_flow": -223597,
"net_cash_flow": 4571663,
"operating_cash_flow": 4837567,
"quarter": 1
},
{
"change_in_working_capital": -80259,
"financing_cash_flow": 101337,
"investing_cash_flow": -158127,
"net_cash_flow": 5133444,
"operating_cash_flow": 5283669,
"quarter": 2
},
{
"change_in_working_capital": 15731,
"financing_cash_flow": 160937,
"investing_cash_flow": -195408,
"net_cash_flow": 4881619,
"operating_cash_flow": 5535815,
"quarter": 3
},
{
"change_in_working_capital": 15638,
"financing_cash_flow": 179026,
"investing_cash_flow": -282418,
"net_cash_flow": 4850020,
"operating_cash_flow": 5375437,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8789280642497466,
"current_ratio": 2.3003756708899945,
"debt_to_equity_ratio": 0.693331299335465,
"profit_margin": 0.23973364774089048,
"quarter": 1,
"return_on_assets": 0.21070863094443149,
"return_on_equity": 0.29470304472844494
},
{
"asset_turnover_ratio": 0.8562743044606139,
"current_ratio": 1.373879652582385,
"debt_to_equity_ratio": 0.666294714476693,
"profit_margin": 0.26144647311824176,
"quarter": 2,
"return_on_assets": 0.22386989692300305,
"return_on_equity": 0.3047981055103201
},
{
"asset_turnover_ratio": 0.8342044590724988,
"current_ratio": 1.482967516225081,
"debt_to_equity_ratio": 0.6494279839239224,
"profit_margin": 0.27217956324380926,
"quarter": 3,
"return_on_assets": 0.22705340532639093,
"return_on_equity": 0.3052094056908245
},
{
"asset_turnover_ratio": 0.8127034120422458,
"current_ratio": 1.7403900194078945,
"debt_to_equity_ratio": 0.6463926955004722,
"profit_margin": 0.264318858877088,
"quarter": 4,
"return_on_assets": 0.21481283847652227,
"return_on_equity": 0.29112821083698487
}
],
"income_statement": [
{
"depreciation": 869552,
"expenses": 10936212,
"income_tax": 1647538,
"marketing_expense": 1203908,
"net_income": 5615553,
"net_profit": 3968015,
"operational_expense": 5895357,
"product_revenue": 6605173,
"quarter": 1,
"rd_expense": 1289628,
"revenue": 16551765,
"salaries_expense": 5132988,
"service_revenue": 9946592
},
{
"depreciation": 970877,
"expenses": 10803246,
"income_tax": 1379851,
"marketing_expense": 1320181,
"net_income": 5692643,
"net_profit": 4312792,
"operational_expense": 5977644,
"product_revenue": 3689044,
"quarter": 2,
"rd_expense": 1795768,
"revenue": 16495889,
"salaries_expense": 4037177,
"service_revenue": 12806845
},
{
"depreciation": 1061128,
"expenses": 10671897,
"income_tax": 1293618,
"marketing_expense": 1665913,
"net_income": 5768305,
"net_profit": 4474687,
"operational_expense": 5828883,
"product_revenue": 6369555,
"quarter": 3,
"rd_expense": 2066682,
"revenue": 16440202,
"salaries_expense": 4552001,
"service_revenue": 10070647
},
{
"depreciation": 1044651,
"expenses": 10542146,
"income_tax": 1511771,
"marketing_expense": 1606209,
"net_income": 5842557,
"net_profit": 4330786,
"operational_expense": 5754956,
"product_revenue": 5884907,
"quarter": 4,
"rd_expense": 1681230,
"revenue": 16384703,
"salaries_expense": 4667355,
"service_revenue": 10499796
}
],
"market_conditions": {
"gdp_growth": [
0.03663427547519834,
0.01791134478554225,
0.03014985186907057,
0.02309156360410397
],
"inflation_rate": [
0.015404213264780253,
0.012515137437217631,
0.01877807625514576,
0.015724217641177866
],
"interest_rate": [
0.043606049741026116,
0.04039129896820345,
0.042801517769878616,
0.03647319388686196
],
"year": 2001
},
"random_event": null,
"year": 2001
},
{
"advertising_kpis": [
{
"average_project_size": 107678,
"billable_hours_per_employee": 101,
"client_concentration": 0.24,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.76,
"gross_billings": 22665949,
"net_revenue": 19885686,
"new_client_acquisition": 4,
"organic_growth": 0.01,
"quarter": 1,
"revenue_per_employee": 89173
},
{
"average_project_size": 149243,
"billable_hours_per_employee": 139,
"client_concentration": 0.31,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.74,
"gross_billings": 25130249,
"net_revenue": 19610947,
"new_client_acquisition": 4,
"organic_growth": -0.03,
"quarter": 2,
"revenue_per_employee": 87941
},
{
"average_project_size": 87787,
"billable_hours_per_employee": 121,
"client_concentration": 0.28,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.64,
"gross_billings": 22468225,
"net_revenue": 19340004,
"new_client_acquisition": 1,
"organic_growth": 0.09,
"quarter": 3,
"revenue_per_employee": 86726
},
{
"average_project_size": 173951,
"billable_hours_per_employee": 160,
"client_concentration": 0.14,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.8,
"gross_billings": 21248609,
"net_revenue": 19072804,
"new_client_acquisition": 3,
"organic_growth": 0,
"quarter": 4,
"revenue_per_employee": 85528
}
],
"balance_sheet": [
{
"assets": 25445167,
"current_assets": 8351219,
"current_liabilities": 6375926,
"equity": 16585741,
"fixed_assets": 17093948,
"liabilities": 12827315,
"long_term_liabilities": 6451389,
"quarter": 1
},
{
"assets": 25819772,
"current_assets": 10857752,
"current_liabilities": 6638602,
"equity": 16419398,
"fixed_assets": 14962020,
"liabilities": 13085387,
"long_term_liabilities": 6446785,
"quarter": 2
},
{
"assets": 26199891,
"current_assets": 10552318,
"current_liabilities": 7083647,
"equity": 16549948,
"fixed_assets": 15647573,
"liabilities": 13348651,
"long_term_liabilities": 6265004,
"quarter": 3
},
{
"assets": 26585607,
"current_assets": 11722129,
"current_liabilities": 7445787,
"equity": 16974576,
"fixed_assets": 14863478,
"liabilities": 13617212,
"long_term_liabilities": 6171425,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -61671,
"financing_cash_flow": -11243,
"investing_cash_flow": -472905,
"net_cash_flow": 4569327,
"operating_cash_flow": 5013340,
"quarter": 1
},
{
"change_in_working_capital": -80077,
"financing_cash_flow": 23813,
"investing_cash_flow": -134410,
"net_cash_flow": 4507283,
"operating_cash_flow": 4689199,
"quarter": 2
},
{
"change_in_working_capital": 16767,
"financing_cash_flow": -178101,
"investing_cash_flow": -256577,
"net_cash_flow": 3908566,
"operating_cash_flow": 4413765,
"quarter": 3
},
{
"change_in_working_capital": 22408,
"financing_cash_flow": -70456,
"investing_cash_flow": -131234,
"net_cash_flow": 4819269,
"operating_cash_flow": 4984507,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.781511318043226,
"current_ratio": 1.3098048816752266,
"debt_to_equity_ratio": 0.7733941462127016,
"profit_margin": 0.19953493180974496,
"quarter": 1,
"return_on_assets": 0.155938807554299,
"return_on_equity": 0.23923495489288057
},
{
"asset_turnover_ratio": 0.7595321523365892,
"current_ratio": 1.635547966273622,
"debt_to_equity_ratio": 0.7969468186348854,
"profit_margin": 0.18790591805688936,
"quarter": 2,
"return_on_assets": 0.14272058637853194,
"return_on_equity": 0.22443045719459387
},
{
"asset_turnover_ratio": 0.7381711626204858,
"current_ratio": 1.4896730455371365,
"debt_to_equity_ratio": 0.8065675493361066,
"profit_margin": 0.19124649612275157,
"quarter": 3,
"return_on_assets": 0.14117264839002575,
"return_on_equity": 0.22348759041418137
},
{
"asset_turnover_ratio": 0.7174108907876355,
"current_ratio": 1.5743304233655893,
"debt_to_equity_ratio": 0.8022122025315979,
"profit_margin": 0.21004677655157575,
"quarter": 4,
"return_on_assets": 0.1506898450729374,
"return_on_equity": 0.23601066677600666
}
],
"income_statement": [
{
"depreciation": 1045451,
"expenses": 14536706,
"income_tax": 1381091,
"marketing_expense": 1588909,
"net_income": 5348980,
"net_profit": 3967889,
"operational_expense": 8746072,
"product_revenue": 5121041,
"quarter": 1,
"rd_expense": 2726288,
"revenue": 19885686,
"salaries_expense": 5356339,
"service_revenue": 14764645
},
{
"depreciation": 1004186,
"expenses": 14375687,
"income_tax": 1550247,
"marketing_expense": 1538877,
"net_income": 5235260,
"net_profit": 3685013,
"operational_expense": 8238229,
"product_revenue": 7085323,
"quarter": 2,
"rd_expense": 1942163,
"revenue": 19610947,
"salaries_expense": 6698820,
"service_revenue": 12525624
},
{
"depreciation": 715057,
"expenses": 14216452,
"income_tax": 1424844,
"marketing_expense": 2581846,
"net_income": 5123552,
"net_profit": 3698708,
"operational_expense": 7689707,
"product_revenue": 5950309,
"quarter": 3,
"rd_expense": 1762326,
"revenue": 19340004,
"salaries_expense": 6682379,
"service_revenue": 13389695
},
{
"depreciation": 978326,
"expenses": 14058981,
"income_tax": 1007642,
"marketing_expense": 1702792,
"net_income": 5013823,
"net_profit": 4006181,
"operational_expense": 7390349,
"product_revenue": 5567123,
"quarter": 4,
"rd_expense": 2664007,
"revenue": 19072804,
"salaries_expense": 4995196,
"service_revenue": 13505681
}
],
"market_conditions": {
"gdp_growth": [
0.02278638084856785,
0.018594592238697277,
0.017243604309300387,
0.011908147087064074
],
"inflation_rate": [
0.00860522654223032,
0.01494339033683078,
0.011081979368568362,
0.01137251377879416
],
"interest_rate": [
0.020439170048132234,
0.019717467593537596,
0.021971876789709972,
0.022659238000233683
],
"year": 2002
},
"random_event": {
"description": "Gutierrez, Sanders and Hudson Partnership with Major Brand in 2002",
"impact": 0.05,
"type": "Partnership with Major Brand"
},
"year": 2002
},
{
"advertising_kpis": [
{
"average_project_size": 58040,
"billable_hours_per_employee": 130,
"client_concentration": 0.36,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.72,
"gross_billings": 16801435,
"net_revenue": 15051860,
"new_client_acquisition": 3,
"organic_growth": 0.03,
"quarter": 1,
"revenue_per_employee": 67497
},
{
"average_project_size": 141501,
"billable_hours_per_employee": 100,
"client_concentration": 0.18,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.65,
"gross_billings": 18671287,
"net_revenue": 14865069,
"new_client_acquisition": 2,
"organic_growth": 0.02,
"quarter": 2,
"revenue_per_employee": 66660
},
{
"average_project_size": 57917,
"billable_hours_per_employee": 136,
"client_concentration": 0.34,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.64,
"gross_billings": 18480635,
"net_revenue": 14680596,
"new_client_acquisition": 5,
"organic_growth": 0.02,
"quarter": 3,
"revenue_per_employee": 65832
},
{
"average_project_size": 170153,
"billable_hours_per_employee": 158,
"client_concentration": 0.33,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.64,
"gross_billings": 16903635,
"net_revenue": 14498413,
"new_client_acquisition": 4,
"organic_growth": 0.03,
"quarter": 4,
"revenue_per_employee": 65015
}
],
"balance_sheet": [
{
"assets": 21365777,
"current_assets": 7916583,
"current_liabilities": 7343405,
"equity": 12040982,
"fixed_assets": 13449194,
"liabilities": 12659821,
"long_term_liabilities": 5316416,
"quarter": 1
},
{
"assets": 22014719,
"current_assets": 9057088,
"current_liabilities": 5492567,
"equity": 12587300,
"fixed_assets": 12957631,
"liabilities": 12889817,
"long_term_liabilities": 7397250,
"quarter": 2
},
{
"assets": 22683371,
"current_assets": 9486934,
"current_liabilities": 7715545,
"equity": 12599380,
"fixed_assets": 13196437,
"liabilities": 13123990,
"long_term_liabilities": 5408445,
"quarter": 3
},
{
"assets": 23372333,
"current_assets": 10032990,
"current_liabilities": 7408340,
"equity": 13141915,
"fixed_assets": 13339343,
"liabilities": 13362418,
"long_term_liabilities": 5954078,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 83600,
"financing_cash_flow": -36693,
"investing_cash_flow": -132049,
"net_cash_flow": 3910267,
"operating_cash_flow": 4166656,
"quarter": 1
},
{
"change_in_working_capital": 3731,
"financing_cash_flow": -49429,
"investing_cash_flow": -380026,
"net_cash_flow": 4394873,
"operating_cash_flow": 4269697,
"quarter": 2
},
{
"change_in_working_capital": -60916,
"financing_cash_flow": 181040,
"investing_cash_flow": -293299,
"net_cash_flow": 3295068,
"operating_cash_flow": 3821580,
"quarter": 3
},
{
"change_in_working_capital": 28938,
"financing_cash_flow": 66991,
"investing_cash_flow": -129776,
"net_cash_flow": 3536142,
"operating_cash_flow": 4082740,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7044845595832999,
"current_ratio": 1.0780534370635966,
"debt_to_equity_ratio": 1.0513943962377819,
"profit_margin": 0.2215690286781833,
"quarter": 1,
"return_on_assets": 0.15609195958564953,
"return_on_equity": 0.27697292463355566
},
{
"asset_turnover_ratio": 0.675233192847022,
"current_ratio": 1.6489717831389221,
"debt_to_equity_ratio": 1.0240335099663946,
"profit_margin": 0.2329217577126618,
"quarter": 2,
"return_on_assets": 0.1572765021438611,
"return_on_equity": 0.27507074591056063
},
{
"asset_turnover_ratio": 0.6471963977488179,
"current_ratio": 1.229587022044457,
"debt_to_equity_ratio": 1.041637763128027,
"profit_margin": 0.20707599337247615,
"quarter": 3,
"return_on_assets": 0.13401883697092465,
"return_on_equity": 0.24128163449312584
},
{
"asset_turnover_ratio": 0.6203237391834183,
"current_ratio": 1.3542831457519497,
"debt_to_equity_ratio": 1.016778604944561,
"profit_margin": 0.21602364341531724,
"quarter": 4,
"return_on_assets": 0.134004594235415,
"return_on_equity": 0.23832143184611984
}
],
"income_statement": [
{
"depreciation": 831630,
"expenses": 10651290,
"income_tax": 1065544,
"marketing_expense": 2101854,
"net_income": 4400570,
"net_profit": 3335026,
"operational_expense": 6884694,
"product_revenue": 5680325,
"quarter": 1,
"rd_expense": 1569526,
"revenue": 15051860,
"salaries_expense": 3840672,
"service_revenue": 9371535
},
{
"depreciation": 807299,
"expenses": 10507434,
"income_tax": 895237,
"marketing_expense": 1459455,
"net_income": 4357635,
"net_profit": 3462398,
"operational_expense": 5498945,
"product_revenue": 3407443,
"quarter": 2,
"rd_expense": 1446395,
"revenue": 14865069,
"salaries_expense": 3584377,
"service_revenue": 11457626
},
{
"depreciation": 781581,
"expenses": 10365521,
"income_tax": 1275076,
"marketing_expense": 1366615,
"net_income": 4315075,
"net_profit": 3039999,
"operational_expense": 5294885,
"product_revenue": 4208472,
"quarter": 3,
"rd_expense": 1719588,
"revenue": 14680596,
"salaries_expense": 4295998,
"service_revenue": 10472124
},
{
"depreciation": 950740,
"expenses": 10225525,
"income_tax": 1140888,
"marketing_expense": 1741778,
"net_income": 4272888,
"net_profit": 3132000,
"operational_expense": 6852197,
"product_revenue": 4927363,
"quarter": 4,
"rd_expense": 1800474,
"revenue": 14498413,
"salaries_expense": 3908992,
"service_revenue": 9571050
}
],
"market_conditions": {
"gdp_growth": [
0.023450303842705855,
0.022908131885542915,
0.013956068367415385,
0.009139313898879935
],
"inflation_rate": [
0.007423942322096628,
0.012258762757191826,
0.010592730224625108,
0.015931804660549817
],
"interest_rate": [
0.02236324728409357,
0.025481453980352512,
0.022132463499847214,
0.025561216731051543
],
"year": 2003
},
"random_event": null,
"year": 2003
},
{
"advertising_kpis": [
{
"average_project_size": 137475,
"billable_hours_per_employee": 146,
"client_concentration": 0.23,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.66,
"gross_billings": 18762318,
"net_revenue": 15545613,
"new_client_acquisition": 1,
"organic_growth": 0.05,
"quarter": 1,
"revenue_per_employee": 69711
},
{
"average_project_size": 139915,
"billable_hours_per_employee": 121,
"client_concentration": 0.29,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.7,
"gross_billings": 20413651,
"net_revenue": 15789291,
"new_client_acquisition": 5,
"organic_growth": 0.1,
"quarter": 2,
"revenue_per_employee": 70804
},
{
"average_project_size": 194471,
"billable_hours_per_employee": 89,
"client_concentration": 0.16,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.71,
"gross_billings": 18174745,
"net_revenue": 16036790,
"new_client_acquisition": 1,
"organic_growth": 0.14,
"quarter": 3,
"revenue_per_employee": 71914
},
{
"average_project_size": 152170,
"billable_hours_per_employee": 118,
"client_concentration": 0.11,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.78,
"gross_billings": 18856872,
"net_revenue": 16288168,
"new_client_acquisition": 1,
"organic_growth": 0.15,
"quarter": 4,
"revenue_per_employee": 73041
}
],
"balance_sheet": [
{
"assets": 21106084,
"current_assets": 9447859,
"current_liabilities": 3465998,
"equity": 16235981,
"fixed_assets": 11658225,
"liabilities": 8643478,
"long_term_liabilities": 5177480,
"quarter": 1
},
{
"assets": 21821347,
"current_assets": 10715143,
"current_liabilities": 3869171,
"equity": 16594122,
"fixed_assets": 11106204,
"liabilities": 8740877,
"long_term_liabilities": 4871706,
"quarter": 2
},
{
"assets": 22560850,
"current_assets": 7615467,
"current_liabilities": 4243581,
"equity": 17413488,
"fixed_assets": 14945383,
"liabilities": 8839374,
"long_term_liabilities": 4595793,
"quarter": 3
},
{
"assets": 23325414,
"current_assets": 11210071,
"current_liabilities": 5120603,
"equity": 18346484,
"fixed_assets": 12115343,
"liabilities": 8938980,
"long_term_liabilities": 3818377,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 83524,
"financing_cash_flow": -138755,
"investing_cash_flow": -281267,
"net_cash_flow": 4468066,
"operating_cash_flow": 4597774,
"quarter": 1
},
{
"change_in_working_capital": 52217,
"financing_cash_flow": -117851,
"investing_cash_flow": -288976,
"net_cash_flow": 3855743,
"operating_cash_flow": 4272111,
"quarter": 2
},
{
"change_in_working_capital": 9692,
"financing_cash_flow": 133073,
"investing_cash_flow": -131067,
"net_cash_flow": 4102795,
"operating_cash_flow": 4369854,
"quarter": 3
},
{
"change_in_working_capital": -25231,
"financing_cash_flow": 113996,
"investing_cash_flow": -474877,
"net_cash_flow": 4557291,
"operating_cash_flow": 5030506,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7365465332176258,
"current_ratio": 2.7258697206403464,
"debt_to_equity_ratio": 0.5323656143721774,
"profit_margin": 0.24272925101120169,
"quarter": 1,
"return_on_assets": 0.1787813883428115,
"return_on_equity": 0.23240819264324095
},
{
"asset_turnover_ratio": 0.7235708684711352,
"current_ratio": 2.7693640317266928,
"debt_to_equity_ratio": 0.5267453740547405,
"profit_margin": 0.22253386805018668,
"quarter": 2,
"return_on_assets": 0.16101902416931457,
"return_on_equity": 0.2117407597702367
},
{
"asset_turnover_ratio": 0.7108238386408313,
"current_ratio": 1.794585045036256,
"debt_to_equity_ratio": 0.5076165096849063,
"profit_margin": 0.23022138470354728,
"quarter": 3,
"return_on_assets": 0.16364684841218305,
"return_on_equity": 0.21202024545570652
},
{
"asset_turnover_ratio": 0.6983013463340887,
"current_ratio": 2.189209161499144,
"debt_to_equity_ratio": 0.48723123188072437,
"profit_margin": 0.24312433417926435,
"quarter": 4,
"return_on_assets": 0.1697740498839592,
"return_on_equity": 0.21584789761351547
}
],
"income_statement": [
{
"depreciation": 824399,
"expenses": 10753415,
"income_tax": 1018823,
"marketing_expense": 1871987,
"net_income": 4792198,
"net_profit": 3773375,
"operational_expense": 7341553,
"product_revenue": 5652407,
"quarter": 1,
"rd_expense": 1673670,
"revenue": 15545613,
"salaries_expense": 4488121,
"service_revenue": 9893206
},
{
"depreciation": 758459,
"expenses": 10862780,
"income_tax": 1412859,
"marketing_expense": 1910278,
"net_income": 4926511,
"net_profit": 3513652,
"operational_expense": 6758060,
"product_revenue": 6295870,
"quarter": 2,
"rd_expense": 1908187,
"revenue": 15789291,
"salaries_expense": 4518213,
"service_revenue": 9493421
},
{
"depreciation": 677842,
"expenses": 10973258,
"income_tax": 1371520,
"marketing_expense": 1940092,
"net_income": 5063532,
"net_profit": 3692012,
"operational_expense": 6902341,
"product_revenue": 5423008,
"quarter": 3,
"rd_expense": 1737059,
"revenue": 16036790,
"salaries_expense": 4681782,
"service_revenue": 10613782
},
{
"depreciation": 1070456,
"expenses": 11084859,
"income_tax": 1243259,
"marketing_expense": 1143177,
"net_income": 5203309,
"net_profit": 3960050,
"operational_expense": 6238879,
"product_revenue": 4834623,
"quarter": 4,
"rd_expense": 1340315,
"revenue": 16288168,
"salaries_expense": 4032301,
"service_revenue": 11453545
}
],
"market_conditions": {
"gdp_growth": [
0.02404134346193678,
0.03335086959922106,
0.019869230461252833,
0.02454847379581126
],
"inflation_rate": [
0.015322680289438863,
0.014806145636508772,
0.01730083472856725,
0.011541013395901793
],
"interest_rate": [
0.03268942306885637,
0.029041334455542866,
0.03633163862147557,
0.032203200516527565
],
"year": 2004
},
"random_event": null,
"year": 2004
},
{
"advertising_kpis": [
{
"average_project_size": 166478,
"billable_hours_per_employee": 148,
"client_concentration": 0.37,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.73,
"gross_billings": 15936849,
"net_revenue": 13385707,
"new_client_acquisition": 1,
"organic_growth": 0.03,
"quarter": 1,
"revenue_per_employee": 60026
},
{
"average_project_size": 124445,
"billable_hours_per_employee": 130,
"client_concentration": 0.34,
"client_retention_rate": 0.9,
"employee_utilization_rate": 0.65,
"gross_billings": 16816521,
"net_revenue": 13480840,
"new_client_acquisition": 5,
"organic_growth": -0.03,
"quarter": 2,
"revenue_per_employee": 60452
},
{
"average_project_size": 96259,
"billable_hours_per_employee": 131,
"client_concentration": 0.22,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.72,
"gross_billings": 15302031,
"net_revenue": 13576651,
"new_client_acquisition": 1,
"organic_growth": 0.06,
"quarter": 3,
"revenue_per_employee": 60882
},
{
"average_project_size": 158883,
"billable_hours_per_employee": 115,
"client_concentration": 0.38,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.8,
"gross_billings": 15708339,
"net_revenue": 13673142,
"new_client_acquisition": 2,
"organic_growth": 0.14,
"quarter": 4,
"revenue_per_employee": 61315
}
],
"balance_sheet": [
{
"assets": 18728309,
"current_assets": 7329737,
"current_liabilities": 5924668,
"equity": 11227992,
"fixed_assets": 11398572,
"liabilities": 9884870,
"long_term_liabilities": 3960202,
"quarter": 1
},
{
"assets": 19354667,
"current_assets": 8502098,
"current_liabilities": 4930701,
"equity": 11535872,
"fixed_assets": 10852569,
"liabilities": 10155728,
"long_term_liabilities": 5225027,
"quarter": 2
},
{
"assets": 20001974,
"current_assets": 8870067,
"current_liabilities": 5020601,
"equity": 12100902,
"fixed_assets": 11131907,
"liabilities": 10434009,
"long_term_liabilities": 5413408,
"quarter": 3
},
{
"assets": 20670929,
"current_assets": 10207413,
"current_liabilities": 5236914,
"equity": 12341345,
"fixed_assets": 10463516,
"liabilities": 10719914,
"long_term_liabilities": 5483000,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 64148,
"financing_cash_flow": 116604,
"investing_cash_flow": -419731,
"net_cash_flow": 2599563,
"operating_cash_flow": 2938478,
"quarter": 1
},
{
"change_in_working_capital": -62692,
"financing_cash_flow": 116468,
"investing_cash_flow": -473510,
"net_cash_flow": 2979420,
"operating_cash_flow": 3257483,
"quarter": 2
},
{
"change_in_working_capital": 96934,
"financing_cash_flow": -68323,
"investing_cash_flow": -471976,
"net_cash_flow": 2842246,
"operating_cash_flow": 3126262,
"quarter": 3
},
{
"change_in_working_capital": -89511,
"financing_cash_flow": -44422,
"investing_cash_flow": -360859,
"net_cash_flow": 2608350,
"operating_cash_flow": 3015465,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7147312125189733,
"current_ratio": 1.2371557359838559,
"debt_to_equity_ratio": 0.8803773640023969,
"profit_margin": 0.17814172983167792,
"quarter": 1,
"return_on_assets": 0.1273234545628225,
"return_on_equity": 0.21237573022852171
},
{
"asset_turnover_ratio": 0.6965162459266284,
"current_ratio": 1.7243183068695507,
"debt_to_equity_ratio": 0.8803606697439084,
"profit_margin": 0.17335217983449103,
"quarter": 2,
"return_on_assets": 0.12074260952151747,
"return_on_equity": 0.20257965761062535
},
{
"asset_turnover_ratio": 0.6787655558396386,
"current_ratio": 1.766734102152312,
"debt_to_equity_ratio": 0.8622505165317429,
"profit_margin": 0.186565670723951,
"quarter": 3,
"return_on_assets": 0.1266343511895376,
"return_on_equity": 0.20931803265574747
},
{
"asset_turnover_ratio": 0.6614672228809843,
"current_ratio": 1.9491274823302427,
"debt_to_equity_ratio": 0.8686179666802929,
"profit_margin": 0.17481936485410596,
"quarter": 4,
"return_on_assets": 0.115637279775863,
"return_on_equity": 0.19368472399078057
}
],
"income_statement": [
{
"depreciation": 553925,
"expenses": 10156272,
"income_tax": 844882,
"marketing_expense": 1501873,
"net_income": 3229435,
"net_profit": 2384553,
"operational_expense": 5758544,
"product_revenue": 4775427,
"quarter": 1,
"rd_expense": 1377313,
"revenue": 13385707,
"salaries_expense": 5016206,
"service_revenue": 8610280
},
{
"depreciation": 920550,
"expenses": 10219619,
"income_tax": 924288,
"marketing_expense": 1582929,
"net_income": 3261221,
"net_profit": 2336933,
"operational_expense": 6371512,
"product_revenue": 3124476,
"quarter": 2,
"rd_expense": 1372412,
"revenue": 13480840,
"salaries_expense": 4962412,
"service_revenue": 10356364
},
{
"depreciation": 593325,
"expenses": 10283361,
"income_tax": 760353,
"marketing_expense": 1588662,
"net_income": 3293290,
"net_profit": 2532937,
"operational_expense": 5300814,
"product_revenue": 4437054,
"quarter": 3,
"rd_expense": 1640080,
"revenue": 13576651,
"salaries_expense": 3369717,
"service_revenue": 9139597
},
{
"depreciation": 625135,
"expenses": 10347500,
"income_tax": 935312,
"marketing_expense": 1925771,
"net_income": 3325642,
"net_profit": 2390330,
"operational_expense": 5726025,
"product_revenue": 5040355,
"quarter": 4,
"rd_expense": 1353641,
"revenue": 13673142,
"salaries_expense": 4755356,
"service_revenue": 8632787
}
],
"market_conditions": {
"gdp_growth": [
0.0026690446419712337,
0.017352310891395765,
0.009405632141110683,
0.005854323605001261
],
"inflation_rate": [
0.01761828469806812,
0.011148043506634911,
0.014607116955233056,
0.014688963439503896
],
"interest_rate": [
0.03267679319276723,
0.03346801915338224,
0.035803311466570203,
0.03392014855361745
],
"year": 2005
},
"random_event": {
"description": "Gutierrez, Sanders and Hudson Partnership with Major Brand in 2005",
"impact": -0.02,
"type": "Partnership with Major Brand"
},
"year": 2005
},
{
"advertising_kpis": [
{
"average_project_size": 138113,
"billable_hours_per_employee": 149,
"client_concentration": 0.38,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.61,
"gross_billings": 22344981,
"net_revenue": 19727073,
"new_client_acquisition": 1,
"organic_growth": -0.03,
"quarter": 1,
"revenue_per_employee": 88462
},
{
"average_project_size": 164743,
"billable_hours_per_employee": 150,
"client_concentration": 0.15,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.78,
"gross_billings": 25161080,
"net_revenue": 19731602,
"new_client_acquisition": 3,
"organic_growth": -0.05,
"quarter": 2,
"revenue_per_employee": 88483
},
{
"average_project_size": 70851,
"billable_hours_per_employee": 113,
"client_concentration": 0.15,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.64,
"gross_billings": 24431092,
"net_revenue": 19736133,
"new_client_acquisition": 1,
"organic_growth": 0.14,
"quarter": 3,
"revenue_per_employee": 88503
},
{
"average_project_size": 165908,
"billable_hours_per_employee": 106,
"client_concentration": 0.14,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.62,
"gross_billings": 23281701,
"net_revenue": 19740664,
"new_client_acquisition": 3,
"organic_growth": 0.11,
"quarter": 4,
"revenue_per_employee": 88523
}
],
"balance_sheet": [
{
"assets": 22464123,
"current_assets": 7568311,
"current_liabilities": 5729973,
"equity": 15414005,
"fixed_assets": 14895812,
"liabilities": 10959082,
"long_term_liabilities": 5229109,
"quarter": 1
},
{
"assets": 23164927,
"current_assets": 6979872,
"current_liabilities": 4523865,
"equity": 15689647,
"fixed_assets": 16185055,
"liabilities": 11099144,
"long_term_liabilities": 6575279,
"quarter": 2
},
{
"assets": 23887594,
"current_assets": 10129990,
"current_liabilities": 5249722,
"equity": 16615434,
"fixed_assets": 13757604,
"liabilities": 11240997,
"long_term_liabilities": 5991275,
"quarter": 3
},
{
"assets": 24632805,
"current_assets": 11554437,
"current_liabilities": 5630794,
"equity": 17128060,
"fixed_assets": 13078368,
"liabilities": 11384663,
"long_term_liabilities": 5753869,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 32079,
"financing_cash_flow": -65644,
"investing_cash_flow": -118352,
"net_cash_flow": 5375964,
"operating_cash_flow": 5228110,
"quarter": 1
},
{
"change_in_working_capital": 71738,
"financing_cash_flow": 33102,
"investing_cash_flow": -243462,
"net_cash_flow": 3905903,
"operating_cash_flow": 4512435,
"quarter": 2
},
{
"change_in_working_capital": 38493,
"financing_cash_flow": 176188,
"investing_cash_flow": -289901,
"net_cash_flow": 4641720,
"operating_cash_flow": 5190713,
"quarter": 3
},
{
"change_in_working_capital": 92486,
"financing_cash_flow": 187039,
"investing_cash_flow": -289158,
"net_cash_flow": 4797705,
"operating_cash_flow": 5071099,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8781590538833856,
"current_ratio": 1.3208283878475517,
"debt_to_equity_ratio": 0.7109821230757354,
"profit_margin": 0.1981522550253654,
"quarter": 1,
"return_on_assets": 0.1740091967979342,
"return_on_equity": 0.25359820500901614
},
{
"asset_turnover_ratio": 0.8517877910860673,
"current_ratio": 1.5429001528560202,
"debt_to_equity_ratio": 0.7074183377102111,
"profit_margin": 0.18365787025300834,
"quarter": 2,
"return_on_assets": 0.15643753161838153,
"return_on_equity": 0.2309716719566731
},
{
"asset_turnover_ratio": 0.8262084913198039,
"current_ratio": 1.9296240829514402,
"debt_to_equity_ratio": 0.6765394752854484,
"profit_margin": 0.2010949662732816,
"quarter": 3,
"return_on_assets": 0.16614636869665483,
"return_on_equity": 0.2388644798564997
},
{
"asset_turnover_ratio": 0.8013973236097147,
"current_ratio": 2.0520084734053494,
"debt_to_equity_ratio": 0.6646790704843397,
"profit_margin": 0.19654445260807843,
"quarter": 4,
"return_on_assets": 0.1575101982904505,
"return_on_equity": 0.22652407803335578
}
],
"income_statement": [
{
"depreciation": 1319146,
"expenses": 14511075,
"income_tax": 1307034,
"marketing_expense": 1770839,
"net_income": 5215998,
"net_profit": 3908964,
"operational_expense": 8117624,
"product_revenue": 7159015,
"quarter": 1,
"rd_expense": 2077849,
"revenue": 19727073,
"salaries_expense": 5480328,
"service_revenue": 12568058
},
{
"depreciation": 888571,
"expenses": 14555051,
"income_tax": 1552687,
"marketing_expense": 2709391,
"net_income": 5176551,
"net_profit": 3623864,
"operational_expense": 10002543,
"product_revenue": 4530608,
"quarter": 2,
"rd_expense": 1481089,
"revenue": 19731602,
"salaries_expense": 6074378,
"service_revenue": 15200994
},
{
"depreciation": 1221876,
"expenses": 14599160,
"income_tax": 1168136,
"marketing_expense": 2730721,
"net_income": 5136973,
"net_profit": 3968837,
"operational_expense": 9541600,
"product_revenue": 5265425,
"quarter": 3,
"rd_expense": 2228764,
"revenue": 19736133,
"salaries_expense": 5075672,
"service_revenue": 14470708
},
{
"depreciation": 1191181,
"expenses": 14643403,
"income_tax": 1217343,
"marketing_expense": 2624565,
"net_income": 5097261,
"net_profit": 3879918,
"operational_expense": 8702458,
"product_revenue": 7569638,
"quarter": 4,
"rd_expense": 2485325,
"revenue": 19740664,
"salaries_expense": 5932650,
"service_revenue": 12171026
}
],
"market_conditions": {
"gdp_growth": [
0.017538449540008032,
0.027877597631760245,
0.011404912039370666,
0.016999805355527406
],
"inflation_rate": [
0.011332330141666503,
0.015395807248750955,
0.015163701555794879,
0.01649596453140571
],
"interest_rate": [
0.040106263223774044,
0.03915534288820749,
0.037767461337042584,
0.03815902942948278
],
"year": 2006
},
"random_event": {
"description": "Gutierrez, Sanders and Hudson Industry Recognition in 2006",
"impact": -0.05,
"type": "Industry Recognition"
},
"year": 2006
},
{
"advertising_kpis": [
{
"average_project_size": 95125,
"billable_hours_per_employee": 103,
"client_concentration": 0.25,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.77,
"gross_billings": 15515156,
"net_revenue": 12316549,
"new_client_acquisition": 5,
"organic_growth": -0.02,
"quarter": 1,
"revenue_per_employee": 55231
},
{
"average_project_size": 99810,
"billable_hours_per_employee": 141,
"client_concentration": 0.3,
"client_retention_rate": 0.9,
"employee_utilization_rate": 0.67,
"gross_billings": 16162342,
"net_revenue": 12457185,
"new_client_acquisition": 5,
"organic_growth": 0.01,
"quarter": 2,
"revenue_per_employee": 55862
},
{
"average_project_size": 89115,
"billable_hours_per_employee": 82,
"client_concentration": 0.24,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.72,
"gross_billings": 13898651,
"net_revenue": 12599428,
"new_client_acquisition": 5,
"organic_growth": 0.06,
"quarter": 3,
"revenue_per_employee": 56500
},
{
"average_project_size": 168286,
"billable_hours_per_employee": 121,
"client_concentration": 0.22,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.66,
"gross_billings": 14517194,
"net_revenue": 12743295,
"new_client_acquisition": 2,
"organic_growth": 0.12,
"quarter": 4,
"revenue_per_employee": 57145
}
],
"balance_sheet": [
{
"assets": 14270396,
"current_assets": 6247200,
"current_liabilities": 3272063,
"equity": 12109267,
"fixed_assets": 8023196,
"liabilities": 5874282,
"long_term_liabilities": 2602219,
"quarter": 1
},
{
"assets": 14673026,
"current_assets": 4885011,
"current_liabilities": 2599993,
"equity": 12153016,
"fixed_assets": 9788015,
"liabilities": 6014567,
"long_term_liabilities": 3414574,
"quarter": 2
},
{
"assets": 15087016,
"current_assets": 6238774,
"current_liabilities": 2691126,
"equity": 12454415,
"fixed_assets": 8848242,
"liabilities": 6158202,
"long_term_liabilities": 3467076,
"quarter": 3
},
{
"assets": 15512687,
"current_assets": 6954838,
"current_liabilities": 3432748,
"equity": 12903432,
"fixed_assets": 8557849,
"liabilities": 6305267,
"long_term_liabilities": 2872519,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -86182,
"financing_cash_flow": -145984,
"investing_cash_flow": -235363,
"net_cash_flow": 4200484,
"operating_cash_flow": 4122514,
"quarter": 1
},
{
"change_in_working_capital": -91703,
"financing_cash_flow": 17381,
"investing_cash_flow": -397177,
"net_cash_flow": 3797776,
"operating_cash_flow": 4106185,
"quarter": 2
},
{
"change_in_working_capital": 32376,
"financing_cash_flow": -8765,
"investing_cash_flow": -229012,
"net_cash_flow": 3854694,
"operating_cash_flow": 3930162,
"quarter": 3
},
{
"change_in_working_capital": 76408,
"financing_cash_flow": -1132,
"investing_cash_flow": -299661,
"net_cash_flow": 3972433,
"operating_cash_flow": 4307703,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8630838976017203,
"current_ratio": 1.9092541922328512,
"debt_to_equity_ratio": 0.48510632394182074,
"profit_margin": 0.30147673670603675,
"quarter": 1,
"return_on_assets": 0.26019971695249383,
"return_on_equity": 0.30663730513168136
},
{
"asset_turnover_ratio": 0.8489854103713849,
"current_ratio": 1.8788554430723468,
"debt_to_equity_ratio": 0.4949032404795649,
"profit_margin": 0.28052541565369704,
"quarter": 2,
"return_on_assets": 0.2381619851283573,
"return_on_equity": 0.2875464822888409
},
{
"asset_turnover_ratio": 0.8351172955606331,
"current_ratio": 2.3182764389329966,
"debt_to_equity_ratio": 0.4944593543735294,
"profit_margin": 0.27982230621898074,
"quarter": 3,
"return_on_assets": 0.2336844476071345,
"return_on_equity": 0.28308041766714853
},
{
"asset_turnover_ratio": 0.8214756734278207,
"current_ratio": 2.0260263788661446,
"debt_to_equity_ratio": 0.4886503838668658,
"profit_margin": 0.29003581883649404,
"quarter": 4,
"return_on_assets": 0.23825736959689833,
"return_on_equity": 0.2864363527470831
}
],
"income_statement": [
{
"depreciation": 409361,
"expenses": 7665713,
"income_tax": 937683,
"marketing_expense": 1306737,
"net_income": 4650836,
"net_profit": 3713153,
"operational_expense": 4445684,
"product_revenue": 4182142,
"quarter": 1,
"rd_expense": 1484523,
"revenue": 12316549,
"salaries_expense": 3315680,
"service_revenue": 8134407
},
{
"depreciation": 611628,
"expenses": 7733007,
"income_tax": 1229621,
"marketing_expense": 1064733,
"net_income": 4724178,
"net_profit": 3494557,
"operational_expense": 5323190,
"product_revenue": 4070723,
"quarter": 2,
"rd_expense": 1072910,
"revenue": 12457185,
"salaries_expense": 2789004,
"service_revenue": 8386462
},
{
"depreciation": 404561,
"expenses": 7800892,
"income_tax": 1272935,
"marketing_expense": 1256181,
"net_income": 4798536,
"net_profit": 3525601,
"operational_expense": 4482264,
"product_revenue": 2679542,
"quarter": 3,
"rd_expense": 1188561,
"revenue": 12599428,
"salaries_expense": 3268968,
"service_revenue": 9919886
},
{
"depreciation": 611691,
"expenses": 7869373,
"income_tax": 1177910,
"marketing_expense": 876392,
"net_income": 4873922,
"net_profit": 3696012,
"operational_expense": 4438206,
"product_revenue": 3323468,
"quarter": 4,
"rd_expense": 1262893,
"revenue": 12743295,
"salaries_expense": 2700142,
"service_revenue": 9419827
}
],
"market_conditions": {
"gdp_growth": [
0.009074809058585301,
0.021618164288378938,
0.02299734454338207,
0.013083386691025538
],
"inflation_rate": [
0.021219343255596147,
0.02228197746821106,
0.016707549909271927,
0.019276864854624307
],
"interest_rate": [
0.03743972981975726,
0.03885218193270037,
0.039107617059852856,
0.038681895894313624
],
"year": 2007
},
"random_event": {
"description": "Gutierrez, Sanders and Hudson Senior Leadership Change in 2007",
"impact": 0.02,
"type": "Senior Leadership Change"
},
"year": 2007
}
] |
{
"advertising_type": "Event Marketing",
"financial_health": "Good",
"founding_year": 2000,
"industry": "Advertising",
"location": "New Jonmouth",
"name": "Johnson, Russo and Young",
"num_employees": 580,
"region": "Middle East & Africa",
"revenue_size": "Medium",
"website": "www.johnson,russoandyoung.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 77675,
"billable_hours_per_employee": 90,
"client_concentration": 0.34,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.64,
"gross_billings": 20726658,
"net_revenue": 18567642,
"new_client_acquisition": 1,
"organic_growth": 0.02,
"quarter": 1,
"revenue_per_employee": 32013
},
{
"average_project_size": 173978,
"billable_hours_per_employee": 110,
"client_concentration": 0.31,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.76,
"gross_billings": 23827845,
"net_revenue": 19097792,
"new_client_acquisition": 1,
"organic_growth": 0,
"quarter": 2,
"revenue_per_employee": 32927
},
{
"average_project_size": 160196,
"billable_hours_per_employee": 155,
"client_concentration": 0.29,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.63,
"gross_billings": 25354101,
"net_revenue": 19643080,
"new_client_acquisition": 1,
"organic_growth": 0.08,
"quarter": 3,
"revenue_per_employee": 33867
},
{
"average_project_size": 73647,
"billable_hours_per_employee": 85,
"client_concentration": 0.26,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.72,
"gross_billings": 24438822,
"net_revenue": 20203937,
"new_client_acquisition": 2,
"organic_growth": 0.11,
"quarter": 4,
"revenue_per_employee": 34834
}
],
"balance_sheet": [
{
"assets": 27780058,
"current_assets": 12498809,
"current_liabilities": 7273863,
"equity": 17359012,
"fixed_assets": 15281249,
"liabilities": 15629122,
"long_term_liabilities": 8355259,
"quarter": 1
},
{
"assets": 28205067,
"current_assets": 11082216,
"current_liabilities": 7806453,
"equity": 17451715,
"fixed_assets": 17122851,
"liabilities": 15871182,
"long_term_liabilities": 8064729,
"quarter": 2
},
{
"assets": 28636579,
"current_assets": 8852718,
"current_liabilities": 9596056,
"equity": 18105673,
"fixed_assets": 19783861,
"liabilities": 16116992,
"long_term_liabilities": 6520936,
"quarter": 3
},
{
"assets": 29074692,
"current_assets": 13476305,
"current_liabilities": 8276616,
"equity": 18668029,
"fixed_assets": 15598387,
"liabilities": 16366609,
"long_term_liabilities": 8089993,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -55843,
"financing_cash_flow": -113249,
"investing_cash_flow": -156146,
"net_cash_flow": 5942443,
"operating_cash_flow": 6215573,
"quarter": 1
},
{
"change_in_working_capital": 42570,
"financing_cash_flow": -183892,
"investing_cash_flow": -276392,
"net_cash_flow": 5479548,
"operating_cash_flow": 6013416,
"quarter": 2
},
{
"change_in_working_capital": -86518,
"financing_cash_flow": 163875,
"investing_cash_flow": -395236,
"net_cash_flow": 6433456,
"operating_cash_flow": 6738764,
"quarter": 3
},
{
"change_in_working_capital": -50725,
"financing_cash_flow": -30663,
"investing_cash_flow": -345808,
"net_cash_flow": 7102929,
"operating_cash_flow": 7181592,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6683802460023661,
"current_ratio": 1.718317900680835,
"debt_to_equity_ratio": 0.9003462869891443,
"profit_margin": 0.28049205171017405,
"quarter": 1,
"return_on_assets": 0.18747534652375455,
"return_on_equity": 0.3000214528338364
},
{
"asset_turnover_ratio": 0.677105003863313,
"current_ratio": 1.419622458496836,
"debt_to_equity_ratio": 0.9094339438845982,
"profit_margin": 0.2679801937312963,
"quarter": 2,
"return_on_assets": 0.1814507301117207,
"return_on_equity": 0.2932565653289662
},
{
"asset_turnover_ratio": 0.6859436666649323,
"current_ratio": 0.9225371340058874,
"debt_to_equity_ratio": 0.8901625473960565,
"profit_margin": 0.28437933358719714,
"quarter": 3,
"return_on_assets": 0.19506820280453194,
"return_on_equity": 0.30852683576026146
},
{
"asset_turnover_ratio": 0.6948977137917747,
"current_ratio": 1.6282385216373456,
"debt_to_equity_ratio": 0.8767186401949558,
"profit_margin": 0.29498933796912946,
"quarter": 4,
"return_on_assets": 0.20498741654769723,
"return_on_equity": 0.31925952118458784
}
],
"income_statement": [
{
"depreciation": 1007497,
"expenses": 11569815,
"income_tax": 1789751,
"marketing_expense": 1351511,
"net_income": 6997827,
"net_profit": 5208076,
"operational_expense": 6779942,
"product_revenue": 7284492,
"quarter": 1,
"rd_expense": 1325566,
"revenue": 18567642,
"salaries_expense": 3824114,
"service_revenue": 11283150
},
{
"depreciation": 895586,
"expenses": 11914818,
"income_tax": 2065144,
"marketing_expense": 1456331,
"net_income": 7182974,
"net_profit": 5117830,
"operational_expense": 8086249,
"product_revenue": 5373969,
"quarter": 2,
"rd_expense": 1671332,
"revenue": 19097792,
"salaries_expense": 5668684,
"service_revenue": 13723823
},
{
"depreciation": 1152678,
"expenses": 12270108,
"income_tax": 1786886,
"marketing_expense": 2064612,
"net_income": 7372972,
"net_profit": 5586086,
"operational_expense": 7034923,
"product_revenue": 6313059,
"quarter": 3,
"rd_expense": 1343102,
"revenue": 19643080,
"salaries_expense": 5531979,
"service_revenue": 13330021
},
{
"depreciation": 1221646,
"expenses": 12635993,
"income_tax": 1607998,
"marketing_expense": 2057173,
"net_income": 7567944,
"net_profit": 5959946,
"operational_expense": 6994446,
"product_revenue": 6237102,
"quarter": 4,
"rd_expense": 2135436,
"revenue": 20203937,
"salaries_expense": 5365162,
"service_revenue": 13966835
}
],
"market_conditions": {
"gdp_growth": [
0.013187871217714803,
0.01963464813792792,
0.014727363323473412,
0.018932422186126188
],
"inflation_rate": [
0.006715703758922099,
0.011369564207865845,
0.015273878497696628,
0.008517943503462955
],
"interest_rate": [
0.019039499228147332,
0.01641567349705708,
0.017375675894052322,
0.021695024417485366
],
"year": 2000
},
"random_event": null,
"year": 2000
},
{
"advertising_kpis": [
{
"average_project_size": 162788,
"billable_hours_per_employee": 127,
"client_concentration": 0.14,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.7,
"gross_billings": 9055692,
"net_revenue": 7468741,
"new_client_acquisition": 5,
"organic_growth": 0.14,
"quarter": 1,
"revenue_per_employee": 12877
},
{
"average_project_size": 96303,
"billable_hours_per_employee": 98,
"client_concentration": 0.35,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.7,
"gross_billings": 8432454,
"net_revenue": 7634729,
"new_client_acquisition": 5,
"organic_growth": 0.1,
"quarter": 2,
"revenue_per_employee": 13163
},
{
"average_project_size": 73088,
"billable_hours_per_employee": 118,
"client_concentration": 0.23,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.65,
"gross_billings": 9283414,
"net_revenue": 7804407,
"new_client_acquisition": 2,
"organic_growth": 0.1,
"quarter": 3,
"revenue_per_employee": 13456
},
{
"average_project_size": 176713,
"billable_hours_per_employee": 129,
"client_concentration": 0.3,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.78,
"gross_billings": 9785564,
"net_revenue": 7977856,
"new_client_acquisition": 4,
"organic_growth": 0.07,
"quarter": 4,
"revenue_per_employee": 13755
}
],
"balance_sheet": [
{
"assets": 9660940,
"current_assets": 3629473,
"current_liabilities": 1960466,
"equity": 6730197,
"fixed_assets": 6031467,
"liabilities": 4853019,
"long_term_liabilities": 2892553,
"quarter": 1
},
{
"assets": 9973601,
"current_assets": 4119385,
"current_liabilities": 2666952,
"equity": 7013133,
"fixed_assets": 5854216,
"liabilities": 4955631,
"long_term_liabilities": 2288679,
"quarter": 2
},
{
"assets": 10296380,
"current_assets": 3313737,
"current_liabilities": 2388307,
"equity": 7244363,
"fixed_assets": 6982643,
"liabilities": 5060414,
"long_term_liabilities": 2672107,
"quarter": 3
},
{
"assets": 10629606,
"current_assets": 4405589,
"current_liabilities": 2917774,
"equity": 7517702,
"fixed_assets": 6224017,
"liabilities": 5167412,
"long_term_liabilities": 2249638,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 11229,
"financing_cash_flow": -176826,
"investing_cash_flow": -479472,
"net_cash_flow": 1930031,
"operating_cash_flow": 2340172,
"quarter": 1
},
{
"change_in_working_capital": 97317,
"financing_cash_flow": -67393,
"investing_cash_flow": -300333,
"net_cash_flow": 2224445,
"operating_cash_flow": 2400700,
"quarter": 2
},
{
"change_in_working_capital": 39184,
"financing_cash_flow": 39875,
"investing_cash_flow": -498109,
"net_cash_flow": 2305145,
"operating_cash_flow": 2340987,
"quarter": 3
},
{
"change_in_working_capital": 37519,
"financing_cash_flow": 137255,
"investing_cash_flow": -116600,
"net_cash_flow": 2206314,
"operating_cash_flow": 2470454,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7730863663370231,
"current_ratio": 1.851331775200386,
"debt_to_equity_ratio": 0.7210812699836275,
"profit_margin": 0.25737617625246345,
"quarter": 1,
"return_on_assets": 0.19897401288073419,
"return_on_equity": 0.28561957398869603
},
{
"asset_turnover_ratio": 0.7654937268896159,
"current_ratio": 1.5446041023610473,
"debt_to_equity_ratio": 0.7066215627166916,
"profit_margin": 0.2613272848322449,
"quarter": 2,
"return_on_assets": 0.20004439720417933,
"return_on_equity": 0.2844895426908345
},
{
"asset_turnover_ratio": 0.7579758128584998,
"current_ratio": 1.3874836861425268,
"debt_to_equity_ratio": 0.6985312580277935,
"profit_margin": 0.25734139698249975,
"quarter": 3,
"return_on_assets": 0.19505855455995214,
"return_on_equity": 0.2772358315009891
},
{
"asset_turnover_ratio": 0.7505316753979404,
"current_ratio": 1.5099144073530026,
"debt_to_equity_ratio": 0.687365899845458,
"profit_margin": 0.2576516798498243,
"quarter": 4,
"return_on_assets": 0.19337574694678242,
"return_on_equity": 0.27342238359541254
}
],
"income_statement": [
{
"depreciation": 417896,
"expenses": 4934286,
"income_tax": 612179,
"marketing_expense": 752367,
"net_income": 2534455,
"net_profit": 1922276,
"operational_expense": 2893653,
"product_revenue": 2805343,
"quarter": 1,
"rd_expense": 933882,
"revenue": 7468741,
"salaries_expense": 1596734,
"service_revenue": 4663398
},
{
"depreciation": 405537,
"expenses": 5086464,
"income_tax": 553102,
"marketing_expense": 610214,
"net_income": 2548265,
"net_profit": 1995163,
"operational_expense": 3205140,
"product_revenue": 2944348,
"quarter": 2,
"rd_expense": 982161,
"revenue": 7634729,
"salaries_expense": 2200308,
"service_revenue": 4690381
},
{
"depreciation": 332590,
"expenses": 5243335,
"income_tax": 552675,
"marketing_expense": 867874,
"net_income": 2561072,
"net_profit": 2008397,
"operational_expense": 3498564,
"product_revenue": 2958258,
"quarter": 3,
"rd_expense": 975294,
"revenue": 7804407,
"salaries_expense": 2615986,
"service_revenue": 4846149
},
{
"depreciation": 414946,
"expenses": 5405044,
"income_tax": 517304,
"marketing_expense": 700719,
"net_income": 2572812,
"net_profit": 2055508,
"operational_expense": 3753059,
"product_revenue": 2990119,
"quarter": 4,
"rd_expense": 1060840,
"revenue": 7977856,
"salaries_expense": 2129399,
"service_revenue": 4987737
}
],
"market_conditions": {
"gdp_growth": [
0.03673482932455226,
0.019895102122341947,
0.038810231554590936,
0.03764192519909039
],
"inflation_rate": [
0.018824880905493068,
0.024800850450165772,
0.016298695331847305,
0.019848808459189297
],
"interest_rate": [
0.037999496828790294,
0.03414754277924842,
0.039566831911328884,
0.031631674595183894
],
"year": 2001
},
"random_event": {
"description": "Johnson, Russo and Young Partnership with Major Brand in 2001",
"impact": 0,
"type": "Partnership with Major Brand"
},
"year": 2001
},
{
"advertising_kpis": [
{
"average_project_size": 93078,
"billable_hours_per_employee": 106,
"client_concentration": 0.33,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.79,
"gross_billings": 16463054,
"net_revenue": 13805807,
"new_client_acquisition": 3,
"organic_growth": 0.03,
"quarter": 1,
"revenue_per_employee": 23803
},
{
"average_project_size": 57820,
"billable_hours_per_employee": 102,
"client_concentration": 0.21,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.7,
"gross_billings": 17559856,
"net_revenue": 14055880,
"new_client_acquisition": 4,
"organic_growth": 0.12,
"quarter": 2,
"revenue_per_employee": 24234
},
{
"average_project_size": 74878,
"billable_hours_per_employee": 96,
"client_concentration": 0.12,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.67,
"gross_billings": 15940487,
"net_revenue": 14310483,
"new_client_acquisition": 5,
"organic_growth": 0.06,
"quarter": 3,
"revenue_per_employee": 24673
},
{
"average_project_size": 190989,
"billable_hours_per_employee": 149,
"client_concentration": 0.36,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.76,
"gross_billings": 16317724,
"net_revenue": 14569698,
"new_client_acquisition": 5,
"organic_growth": 0,
"quarter": 4,
"revenue_per_employee": 25120
}
],
"balance_sheet": [
{
"assets": 15990281,
"current_assets": 6018619,
"current_liabilities": 4186059,
"equity": 9461447,
"fixed_assets": 9971662,
"liabilities": 8631585,
"long_term_liabilities": 4445526,
"quarter": 1
},
{
"assets": 16547837,
"current_assets": 7487907,
"current_liabilities": 3765308,
"equity": 9904983,
"fixed_assets": 9059930,
"liabilities": 8838611,
"long_term_liabilities": 5073303,
"quarter": 2
},
{
"assets": 17124833,
"current_assets": 5872427,
"current_liabilities": 5229057,
"equity": 10391076,
"fixed_assets": 11252406,
"liabilities": 9050604,
"long_term_liabilities": 3821547,
"quarter": 3
},
{
"assets": 17721949,
"current_assets": 7809236,
"current_liabilities": 4346775,
"equity": 10706585,
"fixed_assets": 9912713,
"liabilities": 9267681,
"long_term_liabilities": 4920906,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -83436,
"financing_cash_flow": -4848,
"investing_cash_flow": -259131,
"net_cash_flow": 2182433,
"operating_cash_flow": 2748160,
"quarter": 1
},
{
"change_in_working_capital": 30823,
"financing_cash_flow": 108893,
"investing_cash_flow": -496619,
"net_cash_flow": 3057933,
"operating_cash_flow": 3116885,
"quarter": 2
},
{
"change_in_working_capital": 72210,
"financing_cash_flow": 146429,
"investing_cash_flow": -458225,
"net_cash_flow": 3021089,
"operating_cash_flow": 3269584,
"quarter": 3
},
{
"change_in_working_capital": 32864,
"financing_cash_flow": -5964,
"investing_cash_flow": -373147,
"net_cash_flow": 2772474,
"operating_cash_flow": 3058613,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8633873913785505,
"current_ratio": 1.4377769161877556,
"debt_to_equity_ratio": 0.9122901602682972,
"profit_margin": 0.15230916961246815,
"quarter": 1,
"return_on_assets": 0.13150181663474206,
"return_on_equity": 0.22224412396962115
},
{
"asset_turnover_ratio": 0.8494088985768956,
"current_ratio": 1.988657236008316,
"debt_to_equity_ratio": 0.8923398455100832,
"profit_margin": 0.15621625967210875,
"quarter": 2,
"return_on_assets": 0.1326914810678882,
"return_on_equity": 0.22168205639525077
},
{
"asset_turnover_ratio": 0.8356567915144049,
"current_ratio": 1.123037480754178,
"debt_to_equity_ratio": 0.8709977676998995,
"profit_margin": 0.16189858860808543,
"quarter": 3,
"return_on_assets": 0.13529165510694324,
"return_on_equity": 0.2229650711822337
},
{
"asset_turnover_ratio": 0.8221272953668922,
"current_ratio": 1.7965585980410765,
"debt_to_equity_ratio": 0.8656056996698761,
"profit_margin": 0.15458913424286488,
"quarter": 4,
"return_on_assets": 0.12709194682819594,
"return_on_equity": 0.21036745143292657
}
],
"income_statement": [
{
"depreciation": 645409,
"expenses": 10967279,
"income_tax": 735777,
"marketing_expense": 1800617,
"net_income": 2838528,
"net_profit": 2102751,
"operational_expense": 6282220,
"product_revenue": 5156764,
"quarter": 1,
"rd_expense": 1837080,
"revenue": 13805807,
"salaries_expense": 3905133,
"service_revenue": 8649043
},
{
"depreciation": 921128,
"expenses": 11181761,
"income_tax": 678362,
"marketing_expense": 1361720,
"net_income": 2874119,
"net_profit": 2195757,
"operational_expense": 6890034,
"product_revenue": 4414949,
"quarter": 2,
"rd_expense": 1494017,
"revenue": 14055880,
"salaries_expense": 4505931,
"service_revenue": 9640931
},
{
"depreciation": 952737,
"expenses": 11400438,
"income_tax": 593198,
"marketing_expense": 1391256,
"net_income": 2910045,
"net_profit": 2316847,
"operational_expense": 7214669,
"product_revenue": 4496633,
"quarter": 3,
"rd_expense": 1714567,
"revenue": 14310483,
"salaries_expense": 5382643,
"service_revenue": 9813850
},
{
"depreciation": 806296,
"expenses": 11623392,
"income_tax": 693989,
"marketing_expense": 2149935,
"net_income": 2946306,
"net_profit": 2252317,
"operational_expense": 5841321,
"product_revenue": 4218438,
"quarter": 4,
"rd_expense": 2158066,
"revenue": 14569698,
"salaries_expense": 4916937,
"service_revenue": 10351260
}
],
"market_conditions": {
"gdp_growth": [
0.01664412544360012,
0.026969401872831974,
0.029941386138137897,
0.026770382267415002
],
"inflation_rate": [
0.020566023601128608,
0.01672683892454182,
0.021554480050727565,
0.01526597836826162
],
"interest_rate": [
0.030589689814183477,
0.02889684495833362,
0.02747599727062568,
0.03072679228191884
],
"year": 2002
},
"random_event": null,
"year": 2002
},
{
"advertising_kpis": [
{
"average_project_size": 111160,
"billable_hours_per_employee": 118,
"client_concentration": 0.25,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.68,
"gross_billings": 17550515,
"net_revenue": 15663307,
"new_client_acquisition": 1,
"organic_growth": 0.08,
"quarter": 1,
"revenue_per_employee": 27006
},
{
"average_project_size": 115698,
"billable_hours_per_employee": 139,
"client_concentration": 0.2,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.66,
"gross_billings": 20326731,
"net_revenue": 16313057,
"new_client_acquisition": 3,
"organic_growth": 0.02,
"quarter": 2,
"revenue_per_employee": 28126
},
{
"average_project_size": 144093,
"billable_hours_per_employee": 86,
"client_concentration": 0.37,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.77,
"gross_billings": 18990166,
"net_revenue": 16989760,
"new_client_acquisition": 3,
"organic_growth": 0.02,
"quarter": 3,
"revenue_per_employee": 29293
},
{
"average_project_size": 125152,
"billable_hours_per_employee": 130,
"client_concentration": 0.39,
"client_retention_rate": 0.9,
"employee_utilization_rate": 0.64,
"gross_billings": 21914385,
"net_revenue": 17694534,
"new_client_acquisition": 5,
"organic_growth": 0.03,
"quarter": 4,
"revenue_per_employee": 30508
}
],
"balance_sheet": [
{
"assets": 16661876,
"current_assets": 6007265,
"current_liabilities": 3558546,
"equity": 12415826,
"fixed_assets": 10654611,
"liabilities": 8096707,
"long_term_liabilities": 4538161,
"quarter": 1
},
{
"assets": 17038397,
"current_assets": 7193910,
"current_liabilities": 3704074,
"equity": 13147699,
"fixed_assets": 9844487,
"liabilities": 8259767,
"long_term_liabilities": 4555693,
"quarter": 2
},
{
"assets": 17423426,
"current_assets": 8605172,
"current_liabilities": 4670228,
"equity": 13701904,
"fixed_assets": 8818254,
"liabilities": 8426111,
"long_term_liabilities": 3755883,
"quarter": 3
},
{
"assets": 17817157,
"current_assets": 7713684,
"current_liabilities": 4888642,
"equity": 13748154,
"fixed_assets": 10103473,
"liabilities": 8595804,
"long_term_liabilities": 3707162,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -87891,
"financing_cash_flow": 172484,
"investing_cash_flow": -232489,
"net_cash_flow": 4438657,
"operating_cash_flow": 4707545,
"quarter": 1
},
{
"change_in_working_capital": 4551,
"financing_cash_flow": 28598,
"investing_cash_flow": -248587,
"net_cash_flow": 5019887,
"operating_cash_flow": 5294033,
"quarter": 2
},
{
"change_in_working_capital": -33659,
"financing_cash_flow": -76431,
"investing_cash_flow": -228968,
"net_cash_flow": 4952586,
"operating_cash_flow": 5268240,
"quarter": 3
},
{
"change_in_working_capital": 94146,
"financing_cash_flow": -23909,
"investing_cash_flow": -362622,
"net_cash_flow": 4687743,
"operating_cash_flow": 5136454,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9400686333279638,
"current_ratio": 1.6881234639091358,
"debt_to_equity_ratio": 0.6521279373599469,
"profit_margin": 0.24583933648239162,
"quarter": 1,
"return_on_assets": 0.2311058490652553,
"return_on_equity": 0.3101410248500583
},
{
"asset_turnover_ratio": 0.9574290938284863,
"current_ratio": 1.9421615226909614,
"debt_to_equity_ratio": 0.628229091645618,
"profit_margin": 0.26782650241459954,
"quarter": 2,
"return_on_assets": 0.2564248855100629,
"return_on_equity": 0.3323067405178655
},
{
"asset_turnover_ratio": 0.9751101763797775,
"current_ratio": 1.8425592926084122,
"debt_to_equity_ratio": 0.6149591326869609,
"profit_margin": 0.2769073253536248,
"quarter": 3,
"return_on_assets": 0.27001515086642547,
"return_on_equity": 0.3433529383945472
},
{
"asset_turnover_ratio": 0.9931177011012475,
"current_ratio": 1.5778786828734852,
"debt_to_equity_ratio": 0.6252333222336613,
"profit_margin": 0.2558304728454561,
"quarter": 4,
"return_on_assets": 0.25406977106392453,
"return_on_equity": 0.3292660963791939
}
],
"income_statement": [
{
"depreciation": 856888,
"expenses": 10235553,
"income_tax": 1577097,
"marketing_expense": 1352077,
"net_income": 5427754,
"net_profit": 3850657,
"operational_expense": 7006756,
"product_revenue": 4806135,
"quarter": 1,
"rd_expense": 2032038,
"revenue": 15663307,
"salaries_expense": 3741793,
"service_revenue": 10857172
},
{
"depreciation": 924964,
"expenses": 10568039,
"income_tax": 1375949,
"marketing_expense": 1101568,
"net_income": 5745018,
"net_profit": 4369069,
"operational_expense": 7152748,
"product_revenue": 4657196,
"quarter": 2,
"rd_expense": 1378428,
"revenue": 16313057,
"salaries_expense": 4115283,
"service_revenue": 11655861
},
{
"depreciation": 563651,
"expenses": 10911325,
"income_tax": 1373846,
"marketing_expense": 1910018,
"net_income": 6078435,
"net_profit": 4704589,
"operational_expense": 6054463,
"product_revenue": 4371131,
"quarter": 3,
"rd_expense": 1403184,
"revenue": 16989760,
"salaries_expense": 5041283,
"service_revenue": 12618629
},
{
"depreciation": 609653,
"expenses": 11265763,
"income_tax": 1901970,
"marketing_expense": 1274824,
"net_income": 6428771,
"net_profit": 4526801,
"operational_expense": 7449641,
"product_revenue": 4525631,
"quarter": 4,
"rd_expense": 2082264,
"revenue": 17694534,
"salaries_expense": 3698884,
"service_revenue": 13168903
}
],
"market_conditions": {
"gdp_growth": [
0.030266290442732883,
0.01916945062254433,
0.019616890786575872,
0.03076388900557036
],
"inflation_rate": [
0.02305676326893399,
0.018087289531500027,
0.019213790895795155,
0.01671105043910749
],
"interest_rate": [
0.03212646141638148,
0.034048939704660684,
0.025860678912827444,
0.032267793664370395
],
"year": 2003
},
"random_event": null,
"year": 2003
},
{
"advertising_kpis": [
{
"average_project_size": 74167,
"billable_hours_per_employee": 140,
"client_concentration": 0.31,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.65,
"gross_billings": 22102087,
"net_revenue": 17980565,
"new_client_acquisition": 2,
"organic_growth": 0.02,
"quarter": 1,
"revenue_per_employee": 31001
},
{
"average_project_size": 83313,
"billable_hours_per_employee": 143,
"client_concentration": 0.23,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.73,
"gross_billings": 22102535,
"net_revenue": 18576110,
"new_client_acquisition": 3,
"organic_growth": 0.14,
"quarter": 2,
"revenue_per_employee": 32028
},
{
"average_project_size": 184152,
"billable_hours_per_employee": 115,
"client_concentration": 0.35,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.79,
"gross_billings": 23933152,
"net_revenue": 19191381,
"new_client_acquisition": 5,
"organic_growth": 0.14,
"quarter": 3,
"revenue_per_employee": 33089
},
{
"average_project_size": 114178,
"billable_hours_per_employee": 151,
"client_concentration": 0.17,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.76,
"gross_billings": 25690036,
"net_revenue": 19827030,
"new_client_acquisition": 5,
"organic_growth": 0.11,
"quarter": 4,
"revenue_per_employee": 34185
}
],
"balance_sheet": [
{
"assets": 23839949,
"current_assets": 8213453,
"current_liabilities": 7795665,
"equity": 15416333,
"fixed_assets": 15626496,
"liabilities": 14090364,
"long_term_liabilities": 6294699,
"quarter": 1
},
{
"assets": 24216450,
"current_assets": 8023577,
"current_liabilities": 6874421,
"equity": 15490426,
"fixed_assets": 16192873,
"liabilities": 14359601,
"long_term_liabilities": 7485180,
"quarter": 2
},
{
"assets": 24598897,
"current_assets": 10356361,
"current_liabilities": 7838430,
"equity": 15742819,
"fixed_assets": 14242536,
"liabilities": 14633982,
"long_term_liabilities": 6795552,
"quarter": 3
},
{
"assets": 24987384,
"current_assets": 10107007,
"current_liabilities": 7495687,
"equity": 15790493,
"fixed_assets": 14880377,
"liabilities": 14913607,
"long_term_liabilities": 7417920,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -6847,
"financing_cash_flow": 125229,
"investing_cash_flow": -241035,
"net_cash_flow": 6545476,
"operating_cash_flow": 6609792,
"quarter": 1
},
{
"change_in_working_capital": -70373,
"financing_cash_flow": 74328,
"investing_cash_flow": -330330,
"net_cash_flow": 5950374,
"operating_cash_flow": 6477956,
"quarter": 2
},
{
"change_in_working_capital": 32725,
"financing_cash_flow": -197960,
"investing_cash_flow": -290610,
"net_cash_flow": 5898222,
"operating_cash_flow": 6402099,
"quarter": 3
},
{
"change_in_working_capital": -57503,
"financing_cash_flow": 158543,
"investing_cash_flow": -123675,
"net_cash_flow": 6611898,
"operating_cash_flow": 6599074,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7542199440107863,
"current_ratio": 1.053592349081188,
"debt_to_equity_ratio": 0.9139893384503306,
"profit_margin": 0.3151596181766257,
"quarter": 1,
"return_on_assets": 0.23769966957563543,
"return_on_equity": 0.367580798883885
},
{
"asset_turnover_ratio": 0.7670864226589776,
"current_ratio": 1.167164041888037,
"debt_to_equity_ratio": 0.9269984569823967,
"profit_margin": 0.30327000647605984,
"quarter": 2,
"return_on_assets": 0.23263430436748575,
"return_on_equity": 0.36368121832156197
},
{
"asset_turnover_ratio": 0.7801724199259829,
"current_ratio": 1.321228996112742,
"debt_to_equity_ratio": 0.9295655371506208,
"profit_margin": 0.3010676511502742,
"quarter": 3,
"return_on_assets": 0.234884677959341,
"return_on_equity": 0.3670183846997161
},
{
"asset_turnover_ratio": 0.7934816225660117,
"current_ratio": 1.348376339620371,
"debt_to_equity_ratio": 0.9444674716615877,
"profit_margin": 0.28832941696260106,
"quarter": 4,
"return_on_assets": 0.22878409360499682,
"return_on_equity": 0.3620353082072865
}
],
"income_statement": [
{
"depreciation": 943044,
"expenses": 10789818,
"income_tax": 1523999,
"marketing_expense": 1853431,
"net_income": 7190747,
"net_profit": 5666748,
"operational_expense": 5873291,
"product_revenue": 7182246,
"quarter": 1,
"rd_expense": 1944476,
"revenue": 17980565,
"salaries_expense": 4840588,
"service_revenue": 10798319
},
{
"depreciation": 844379,
"expenses": 11128098,
"income_tax": 1814435,
"marketing_expense": 2048596,
"net_income": 7448012,
"net_profit": 5633577,
"operational_expense": 5652045,
"product_revenue": 6162979,
"quarter": 2,
"rd_expense": 1895004,
"revenue": 18576110,
"salaries_expense": 4272264,
"service_revenue": 12413131
},
{
"depreciation": 624195,
"expenses": 11476984,
"income_tax": 1936493,
"marketing_expense": 1154556,
"net_income": 7714397,
"net_profit": 5777904,
"operational_expense": 6355964,
"product_revenue": 6442412,
"quarter": 3,
"rd_expense": 2149807,
"revenue": 19191381,
"salaries_expense": 4268690,
"service_revenue": 12748969
},
{
"depreciation": 882358,
"expenses": 11836809,
"income_tax": 2273505,
"marketing_expense": 2082877,
"net_income": 7990221,
"net_profit": 5716716,
"operational_expense": 6522272,
"product_revenue": 4292165,
"quarter": 4,
"rd_expense": 1447703,
"revenue": 19827030,
"salaries_expense": 5050446,
"service_revenue": 15534865
}
],
"market_conditions": {
"gdp_growth": [
0.01786134867156512,
0.012217397297870379,
0.026376331861241907,
0.020049967590142583
],
"inflation_rate": [
0.007248206961660753,
0.012063108550702598,
0.009714383410380788,
0.00949492369956862
],
"interest_rate": [
0.023655592830642606,
0.02476723789288953,
0.026667232314195613,
0.02398811076802731
],
"year": 2004
},
"random_event": null,
"year": 2004
},
{
"advertising_kpis": [
{
"average_project_size": 86079,
"billable_hours_per_employee": 153,
"client_concentration": 0.23,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.69,
"gross_billings": 20787227,
"net_revenue": 18600322,
"new_client_acquisition": 5,
"organic_growth": -0.05,
"quarter": 1,
"revenue_per_employee": 32070
},
{
"average_project_size": 126764,
"billable_hours_per_employee": 149,
"client_concentration": 0.3,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.69,
"gross_billings": 22901105,
"net_revenue": 18923581,
"new_client_acquisition": 3,
"organic_growth": 0.09,
"quarter": 2,
"revenue_per_employee": 32627
},
{
"average_project_size": 192253,
"billable_hours_per_employee": 150,
"client_concentration": 0.37,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.7,
"gross_billings": 23455775,
"net_revenue": 19252460,
"new_client_acquisition": 2,
"organic_growth": 0.08,
"quarter": 3,
"revenue_per_employee": 33194
},
{
"average_project_size": 106988,
"billable_hours_per_employee": 88,
"client_concentration": 0.16,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.69,
"gross_billings": 24771520,
"net_revenue": 19587053,
"new_client_acquisition": 2,
"organic_growth": 0.1,
"quarter": 4,
"revenue_per_employee": 33771
}
],
"balance_sheet": [
{
"assets": 24655167,
"current_assets": 11684199,
"current_liabilities": 7832794,
"equity": 13476120,
"fixed_assets": 12970968,
"liabilities": 14554484,
"long_term_liabilities": 6721690,
"quarter": 1
},
{
"assets": 25199849,
"current_assets": 9845263,
"current_liabilities": 6301384,
"equity": 13917181,
"fixed_assets": 15354586,
"liabilities": 14911122,
"long_term_liabilities": 8609738,
"quarter": 2
},
{
"assets": 25756564,
"current_assets": 7820193,
"current_liabilities": 7316131,
"equity": 14110235,
"fixed_assets": 17936371,
"liabilities": 15276499,
"long_term_liabilities": 7960368,
"quarter": 3
},
{
"assets": 26325577,
"current_assets": 11936494,
"current_liabilities": 8212845,
"equity": 14065717,
"fixed_assets": 14389083,
"liabilities": 15650829,
"long_term_liabilities": 7437984,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -85099,
"financing_cash_flow": -4464,
"investing_cash_flow": -229025,
"net_cash_flow": 4484082,
"operating_cash_flow": 4728806,
"quarter": 1
},
{
"change_in_working_capital": -66954,
"financing_cash_flow": 190508,
"investing_cash_flow": -484446,
"net_cash_flow": 4647863,
"operating_cash_flow": 4879616,
"quarter": 2
},
{
"change_in_working_capital": -42351,
"financing_cash_flow": 87904,
"investing_cash_flow": -410798,
"net_cash_flow": 4604769,
"operating_cash_flow": 4918592,
"quarter": 3
},
{
"change_in_working_capital": 27127,
"financing_cash_flow": 116692,
"investing_cash_flow": -207990,
"net_cash_flow": 4531478,
"operating_cash_flow": 4632496,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7544188202010557,
"current_ratio": 1.4917025776498143,
"debt_to_equity_ratio": 1.0800203619439424,
"profit_margin": 0.18147196591542877,
"quarter": 1,
"return_on_assets": 0.13690586642548397,
"return_on_equity": 0.2504754335817728
},
{
"asset_turnover_ratio": 0.7509402536499326,
"current_ratio": 1.5623969274051541,
"debt_to_equity_ratio": 1.071418270697205,
"profit_margin": 0.19174246142947257,
"quarter": 2,
"return_on_assets": 0.14398713262131055,
"return_on_equity": 0.260717597910094
},
{
"asset_turnover_ratio": 0.7474778079871213,
"current_ratio": 1.0688973447851058,
"debt_to_equity_ratio": 1.082653761613467,
"profit_margin": 0.18855616373180362,
"quarter": 3,
"return_on_assets": 0.1409415479487093,
"return_on_equity": 0.25727211488681795
},
{
"asset_turnover_ratio": 0.7440312894186517,
"current_ratio": 1.4533933125488183,
"debt_to_equity_ratio": 1.1126932953364552,
"profit_margin": 0.17312298077714908,
"quarter": 4,
"return_on_assets": 0.12880891461562266,
"return_on_equity": 0.24108042270436694
}
],
"income_statement": [
{
"depreciation": 1353369,
"expenses": 14140659,
"income_tax": 1084226,
"marketing_expense": 2433785,
"net_income": 4459663,
"net_profit": 3375437,
"operational_expense": 7662545,
"product_revenue": 4421754,
"quarter": 1,
"rd_expense": 2315770,
"revenue": 18600322,
"salaries_expense": 5437708,
"service_revenue": 14178568
},
{
"depreciation": 1251162,
"expenses": 14375176,
"income_tax": 919951,
"marketing_expense": 2391056,
"net_income": 4548405,
"net_profit": 3628454,
"operational_expense": 7830374,
"product_revenue": 5386708,
"quarter": 2,
"rd_expense": 1937476,
"revenue": 18923581,
"salaries_expense": 5804849,
"service_revenue": 13536873
},
{
"depreciation": 1288422,
"expenses": 14613583,
"income_tax": 1008707,
"marketing_expense": 2326278,
"net_income": 4638877,
"net_profit": 3630170,
"operational_expense": 9931900,
"product_revenue": 4227774,
"quarter": 3,
"rd_expense": 2760393,
"revenue": 19252460,
"salaries_expense": 7299551,
"service_revenue": 15024686
},
{
"depreciation": 1241527,
"expenses": 14855944,
"income_tax": 1340140,
"marketing_expense": 2723296,
"net_income": 4731109,
"net_profit": 3390969,
"operational_expense": 9154790,
"product_revenue": 7178025,
"quarter": 4,
"rd_expense": 1542155,
"revenue": 19587053,
"salaries_expense": 7422246,
"service_revenue": 12409028
}
],
"market_conditions": {
"gdp_growth": [
0.020622255809304317,
0.010509965553282203,
0.00891400027303361,
0.02525261991102775
],
"inflation_rate": [
0.016174021859713214,
0.011516003317988438,
0.01733259812923564,
0.012779689539342061
],
"interest_rate": [
0.02826337707799217,
0.027683438765930744,
0.030346348535158277,
0.03150799272161763
],
"year": 2005
},
"random_event": {
"description": "Johnson, Russo and Young Award Nomination in 2005",
"impact": 0.06,
"type": "Award Nomination"
},
"year": 2005
},
{
"advertising_kpis": [
{
"average_project_size": 183997,
"billable_hours_per_employee": 114,
"client_concentration": 0.35,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.73,
"gross_billings": 15112124,
"net_revenue": 12075935,
"new_client_acquisition": 4,
"organic_growth": 0.03,
"quarter": 1,
"revenue_per_employee": 20821
},
{
"average_project_size": 79876,
"billable_hours_per_employee": 104,
"client_concentration": 0.25,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.8,
"gross_billings": 13733747,
"net_revenue": 12292357,
"new_client_acquisition": 4,
"organic_growth": 0.07,
"quarter": 2,
"revenue_per_employee": 21194
},
{
"average_project_size": 128576,
"billable_hours_per_employee": 99,
"client_concentration": 0.38,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.66,
"gross_billings": 15165051,
"net_revenue": 12512658,
"new_client_acquisition": 5,
"organic_growth": 0.14,
"quarter": 3,
"revenue_per_employee": 21574
},
{
"average_project_size": 109085,
"billable_hours_per_employee": 160,
"client_concentration": 0.26,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.79,
"gross_billings": 16542428,
"net_revenue": 12736907,
"new_client_acquisition": 2,
"organic_growth": 0.02,
"quarter": 4,
"revenue_per_employee": 21960
}
],
"balance_sheet": [
{
"assets": 17082869,
"current_assets": 8158095,
"current_liabilities": 3195960,
"equity": 12413042,
"fixed_assets": 8924774,
"liabilities": 7528358,
"long_term_liabilities": 4332398,
"quarter": 1
},
{
"assets": 17320135,
"current_assets": 6746162,
"current_liabilities": 3639314,
"equity": 12862267,
"fixed_assets": 10573973,
"liabilities": 7723242,
"long_term_liabilities": 4083928,
"quarter": 2
},
{
"assets": 17560696,
"current_assets": 7818861,
"current_liabilities": 4391414,
"equity": 12988892,
"fixed_assets": 9741835,
"liabilities": 7923171,
"long_term_liabilities": 3531757,
"quarter": 3
},
{
"assets": 17804598,
"current_assets": 7921991,
"current_liabilities": 4146147,
"equity": 12869594,
"fixed_assets": 9882607,
"liabilities": 8128276,
"long_term_liabilities": 3982129,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -37039,
"financing_cash_flow": 19486,
"investing_cash_flow": -365408,
"net_cash_flow": 3227907,
"operating_cash_flow": 3450756,
"quarter": 1
},
{
"change_in_working_capital": -88748,
"financing_cash_flow": 105745,
"investing_cash_flow": -155027,
"net_cash_flow": 3543299,
"operating_cash_flow": 4021173,
"quarter": 2
},
{
"change_in_working_capital": 90934,
"financing_cash_flow": 58218,
"investing_cash_flow": -111745,
"net_cash_flow": 3442746,
"operating_cash_flow": 3796792,
"quarter": 3
},
{
"change_in_working_capital": 53915,
"financing_cash_flow": -113132,
"investing_cash_flow": -391181,
"net_cash_flow": 3598026,
"operating_cash_flow": 3635545,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7069032139741867,
"current_ratio": 2.552627379566703,
"debt_to_equity_ratio": 0.6064877569897854,
"profit_margin": 0.23671301642481513,
"quarter": 1,
"return_on_assets": 0.16733319210022626,
"return_on_equity": 0.23028448626855527
},
{
"asset_turnover_ratio": 0.709714849220286,
"current_ratio": 1.8536905581656322,
"debt_to_equity_ratio": 0.6004572910825129,
"profit_margin": 0.2656426265524179,
"quarter": 2,
"return_on_assets": 0.18853051665013004,
"return_on_equity": 0.25387235391708163
},
{
"asset_turnover_ratio": 0.7125377035169904,
"current_ratio": 1.7804882436499951,
"debt_to_equity_ratio": 0.6099959103517066,
"profit_margin": 0.2678381363895665,
"quarter": 3,
"return_on_assets": 0.19084477061729216,
"return_on_equity": 0.25801792793411477
},
{
"asset_turnover_ratio": 0.7153717820531528,
"current_ratio": 1.9106874406527312,
"debt_to_equity_ratio": 0.6315876009763789,
"profit_margin": 0.2507101606379005,
"quarter": 4,
"return_on_assets": 0.17935097439436712,
"return_on_equity": 0.24812530993596224
}
],
"income_statement": [
{
"depreciation": 592225,
"expenses": 8038867,
"income_tax": 1178537,
"marketing_expense": 1360089,
"net_income": 4037068,
"net_profit": 2858531,
"operational_expense": 5089493,
"product_revenue": 4802312,
"quarter": 1,
"rd_expense": 851168,
"revenue": 12075935,
"salaries_expense": 3581556,
"service_revenue": 7273623
},
{
"depreciation": 755799,
"expenses": 8174268,
"income_tax": 852715,
"marketing_expense": 986155,
"net_income": 4118089,
"net_profit": 3265374,
"operational_expense": 5301761,
"product_revenue": 4687330,
"quarter": 2,
"rd_expense": 1563218,
"revenue": 12292357,
"salaries_expense": 3673857,
"service_revenue": 7605027
},
{
"depreciation": 445425,
"expenses": 8311950,
"income_tax": 849341,
"marketing_expense": 915673,
"net_income": 4200708,
"net_profit": 3351367,
"operational_expense": 5805955,
"product_revenue": 4042099,
"quarter": 3,
"rd_expense": 1412898,
"revenue": 12512658,
"salaries_expense": 2529177,
"service_revenue": 8470559
},
{
"depreciation": 442273,
"expenses": 8451951,
"income_tax": 1091684,
"marketing_expense": 1636803,
"net_income": 4284956,
"net_profit": 3193272,
"operational_expense": 4448047,
"product_revenue": 3593949,
"quarter": 4,
"rd_expense": 1213381,
"revenue": 12736907,
"salaries_expense": 2885589,
"service_revenue": 9142958
}
],
"market_conditions": {
"gdp_growth": [
0.024273323556900504,
0.024926530260592158,
0.02976023894818005,
0.021058593632369976
],
"inflation_rate": [
0.010770995299550093,
0.01167594668527949,
0.010864985326143623,
0.01684304254504087
],
"interest_rate": [
0.02063058758746878,
0.02124178809483243,
0.024757845096943388,
0.020846564772583835
],
"year": 2006
},
"random_event": {
"description": "Johnson, Russo and Young Technology Adoption in 2006",
"impact": 0.1,
"type": "Technology Adoption"
},
"year": 2006
},
{
"advertising_kpis": [
{
"average_project_size": 110289,
"billable_hours_per_employee": 95,
"client_concentration": 0.28,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.73,
"gross_billings": 9840890,
"net_revenue": 7736190,
"new_client_acquisition": 3,
"organic_growth": 0.05,
"quarter": 1,
"revenue_per_employee": 13338
},
{
"average_project_size": 148497,
"billable_hours_per_employee": 117,
"client_concentration": 0.39,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.65,
"gross_billings": 10114624,
"net_revenue": 7808255,
"new_client_acquisition": 3,
"organic_growth": 0,
"quarter": 2,
"revenue_per_employee": 13463
},
{
"average_project_size": 107276,
"billable_hours_per_employee": 88,
"client_concentration": 0.34,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.73,
"gross_billings": 9779640,
"net_revenue": 7880991,
"new_client_acquisition": 4,
"organic_growth": -0.03,
"quarter": 3,
"revenue_per_employee": 13588
},
{
"average_project_size": 191224,
"billable_hours_per_employee": 81,
"client_concentration": 0.37,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.78,
"gross_billings": 9661703,
"net_revenue": 7954405,
"new_client_acquisition": 1,
"organic_growth": 0.03,
"quarter": 4,
"revenue_per_employee": 13714
}
],
"balance_sheet": [
{
"assets": 11066167,
"current_assets": 4646327,
"current_liabilities": 2430597,
"equity": 7524762,
"fixed_assets": 6419840,
"liabilities": 4961186,
"long_term_liabilities": 2530589,
"quarter": 1
},
{
"assets": 11330724,
"current_assets": 3658509,
"current_liabilities": 2855025,
"equity": 7655582,
"fixed_assets": 7672215,
"liabilities": 5086863,
"long_term_liabilities": 2231838,
"quarter": 2
},
{
"assets": 11601607,
"current_assets": 5368025,
"current_liabilities": 2160562,
"equity": 7656550,
"fixed_assets": 6233582,
"liabilities": 5215723,
"long_term_liabilities": 3055161,
"quarter": 3
},
{
"assets": 11878965,
"current_assets": 3748416,
"current_liabilities": 2789101,
"equity": 7784553,
"fixed_assets": 8130549,
"liabilities": 5347847,
"long_term_liabilities": 2558746,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -98021,
"financing_cash_flow": 27956,
"investing_cash_flow": -109854,
"net_cash_flow": 1549843,
"operating_cash_flow": 1729423,
"quarter": 1
},
{
"change_in_working_capital": -56784,
"financing_cash_flow": 148987,
"investing_cash_flow": -352334,
"net_cash_flow": 1544736,
"operating_cash_flow": 1889881,
"quarter": 2
},
{
"change_in_working_capital": -2199,
"financing_cash_flow": -101083,
"investing_cash_flow": -329274,
"net_cash_flow": 1638799,
"operating_cash_flow": 1877759,
"quarter": 3
},
{
"change_in_working_capital": 43287,
"financing_cash_flow": 69435,
"investing_cash_flow": -410525,
"net_cash_flow": 1520248,
"operating_cash_flow": 1874251,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6990848773563602,
"current_ratio": 1.9115990845047535,
"debt_to_equity_ratio": 0.6593146733411634,
"profit_margin": 0.18352457734362781,
"quarter": 1,
"return_on_assets": 0.12829925664414787,
"return_on_equity": 0.18868118353776506
},
{
"asset_turnover_ratio": 0.689122336754474,
"current_ratio": 1.281428008511309,
"debt_to_equity_ratio": 0.6644645697740551,
"profit_margin": 0.1807985266874609,
"quarter": 2,
"return_on_assets": 0.12459230319262918,
"return_on_equity": 0.18440413805246944
},
{
"asset_turnover_ratio": 0.6793016691566953,
"current_ratio": 2.484550316075169,
"debt_to_equity_ratio": 0.6812105974623035,
"profit_margin": 0.16123175372234277,
"quarter": 3,
"return_on_assets": 0.10952499942464868,
"return_on_equity": 0.1659580359300207
},
{
"asset_turnover_ratio": 0.6696210486351294,
"current_ratio": 1.3439513305541821,
"debt_to_equity_ratio": 0.6869818986395236,
"profit_margin": 0.1575774680821507,
"quarter": 4,
"return_on_assets": 0.10551718941843839,
"return_on_equity": 0.1610156678231878
}
],
"income_statement": [
{
"depreciation": 309642,
"expenses": 5958754,
"income_tax": 357655,
"marketing_expense": 854700,
"net_income": 1777436,
"net_profit": 1419781,
"operational_expense": 3624599,
"product_revenue": 2273468,
"quarter": 1,
"rd_expense": 1084031,
"revenue": 7736190,
"salaries_expense": 2046122,
"service_revenue": 5462722
},
{
"depreciation": 478160,
"expenses": 6042433,
"income_tax": 354101,
"marketing_expense": 991794,
"net_income": 1765822,
"net_profit": 1411721,
"operational_expense": 3915544,
"product_revenue": 2289182,
"quarter": 2,
"rd_expense": 615144,
"revenue": 7808255,
"salaries_expense": 2939517,
"service_revenue": 5519073
},
{
"depreciation": 607093,
"expenses": 6127288,
"income_tax": 483037,
"marketing_expense": 1083792,
"net_income": 1753703,
"net_profit": 1270666,
"operational_expense": 3319202,
"product_revenue": 3140581,
"quarter": 3,
"rd_expense": 829229,
"revenue": 7880991,
"salaries_expense": 2020759,
"service_revenue": 4740410
},
{
"depreciation": 620816,
"expenses": 6213334,
"income_tax": 487636,
"marketing_expense": 960114,
"net_income": 1741071,
"net_profit": 1253435,
"operational_expense": 3497621,
"product_revenue": 1976345,
"quarter": 4,
"rd_expense": 864191,
"revenue": 7954405,
"salaries_expense": 2041123,
"service_revenue": 5978060
}
],
"market_conditions": {
"gdp_growth": [
0.02600191601492681,
0.02354729567779032,
0.0238064788709628,
0.025532702587137385
],
"inflation_rate": [
0.012352755572080067,
0.011086876522400356,
0.013893277853599922,
0.012829892492035085
],
"interest_rate": [
0.02727983328010928,
0.03338313606299113,
0.033186086450484424,
0.030635200121881447
],
"year": 2007
},
"random_event": null,
"year": 2007
}
] |
{
"advertising_type": "Social Media Campaigns",
"financial_health": "Average",
"founding_year": 1996,
"industry": "Advertising",
"location": "Sarahview",
"name": "Smith, Harris and Gaines",
"num_employees": 57,
"region": "Latin America",
"revenue_size": "Small",
"website": "www.smith,harrisandgaines.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 198823,
"billable_hours_per_employee": 116,
"client_concentration": 0.2,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.76,
"gross_billings": 3549977,
"net_revenue": 2901083,
"new_client_acquisition": 3,
"organic_growth": 0.11,
"quarter": 1,
"revenue_per_employee": 50896
},
{
"average_project_size": 64397,
"billable_hours_per_employee": 87,
"client_concentration": 0.26,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.73,
"gross_billings": 3506237,
"net_revenue": 2926691,
"new_client_acquisition": 5,
"organic_growth": 0.04,
"quarter": 2,
"revenue_per_employee": 51345
},
{
"average_project_size": 183261,
"billable_hours_per_employee": 106,
"client_concentration": 0.36,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.77,
"gross_billings": 3784568,
"net_revenue": 2952525,
"new_client_acquisition": 1,
"organic_growth": -0.01,
"quarter": 3,
"revenue_per_employee": 51799
},
{
"average_project_size": 169276,
"billable_hours_per_employee": 136,
"client_concentration": 0.15,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.62,
"gross_billings": 3446295,
"net_revenue": 2978587,
"new_client_acquisition": 2,
"organic_growth": -0.02,
"quarter": 4,
"revenue_per_employee": 52256
}
],
"balance_sheet": [
{
"assets": 4169271,
"current_assets": 1428868,
"current_liabilities": 976472,
"equity": 2734971,
"fixed_assets": 2740403,
"liabilities": 2243139,
"long_term_liabilities": 1266667,
"quarter": 1
},
{
"assets": 4252962,
"current_assets": 1723905,
"current_liabilities": 1340144,
"equity": 2808449,
"fixed_assets": 2529057,
"liabilities": 2272496,
"long_term_liabilities": 932352,
"quarter": 2
},
{
"assets": 4338333,
"current_assets": 1560613,
"current_liabilities": 1280209,
"equity": 2805536,
"fixed_assets": 2777720,
"liabilities": 2302239,
"long_term_liabilities": 1022030,
"quarter": 3
},
{
"assets": 4425418,
"current_assets": 1614840,
"current_liabilities": 1115847,
"equity": 2895818,
"fixed_assets": 2810578,
"liabilities": 2332370,
"long_term_liabilities": 1216523,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -38153,
"financing_cash_flow": -45306,
"investing_cash_flow": -113250,
"net_cash_flow": 680597,
"operating_cash_flow": 947894,
"quarter": 1
},
{
"change_in_working_capital": 33610,
"financing_cash_flow": -169155,
"investing_cash_flow": -354626,
"net_cash_flow": 823099,
"operating_cash_flow": 1006311,
"quarter": 2
},
{
"change_in_working_capital": -34290,
"financing_cash_flow": -164016,
"investing_cash_flow": -306693,
"net_cash_flow": 976562,
"operating_cash_flow": 929864,
"quarter": 3
},
{
"change_in_working_capital": 10870,
"financing_cash_flow": 172366,
"investing_cash_flow": -158330,
"net_cash_flow": 532659,
"operating_cash_flow": 953851,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6958250015410368,
"current_ratio": 1.4632964386075586,
"debt_to_equity_ratio": 0.8201692083755184,
"profit_margin": 0.2788058804246552,
"quarter": 1,
"return_on_assets": 0.19400010217613584,
"return_on_equity": 0.29573951606799487
},
{
"asset_turnover_ratio": 0.6881535739091955,
"current_ratio": 1.2863580331665851,
"debt_to_equity_ratio": 0.8091640617294457,
"profit_margin": 0.28290755669115736,
"quarter": 2,
"return_on_assets": 0.19468384622293827,
"return_on_equity": 0.2948185991627407
},
{
"asset_turnover_ratio": 0.6805667061518791,
"current_ratio": 1.219029861530422,
"debt_to_equity_ratio": 0.8206057594698482,
"profit_margin": 0.2606047366237373,
"quarter": 3,
"return_on_assets": 0.17735890721159486,
"return_on_equity": 0.2742584661184173
},
{
"asset_turnover_ratio": 0.673063425872991,
"current_ratio": 1.4471876520705795,
"debt_to_equity_ratio": 0.8054269985199346,
"profit_margin": 0.26951369894517097,
"quarter": 4,
"return_on_assets": 0.1813998135317387,
"return_on_equity": 0.2772170074224278
}
],
"income_statement": [
{
"depreciation": 139055,
"expenses": 1826371,
"income_tax": 265873,
"marketing_expense": 316449,
"net_income": 1074712,
"net_profit": 808839,
"operational_expense": 1099702,
"product_revenue": 706374,
"quarter": 1,
"rd_expense": 322574,
"revenue": 2901083,
"salaries_expense": 566668,
"service_revenue": 2194709
},
{
"depreciation": 178328,
"expenses": 1842632,
"income_tax": 256076,
"marketing_expense": 186286,
"net_income": 1084059,
"net_profit": 827983,
"operational_expense": 1269103,
"product_revenue": 868714,
"quarter": 2,
"rd_expense": 255433,
"revenue": 2926691,
"salaries_expense": 677781,
"service_revenue": 2057977
},
{
"depreciation": 160422,
"expenses": 1859039,
"income_tax": 324044,
"marketing_expense": 194725,
"net_income": 1093486,
"net_profit": 769442,
"operational_expense": 950792,
"product_revenue": 958282,
"quarter": 3,
"rd_expense": 324496,
"revenue": 2952525,
"salaries_expense": 695985,
"service_revenue": 1994243
},
{
"depreciation": 151081,
"expenses": 1875592,
"income_tax": 300225,
"marketing_expense": 198003,
"net_income": 1102995,
"net_profit": 802770,
"operational_expense": 978224,
"product_revenue": 729659,
"quarter": 4,
"rd_expense": 357791,
"revenue": 2978587,
"salaries_expense": 621030,
"service_revenue": 2248928
}
],
"market_conditions": {
"gdp_growth": [
0.04122244574004344,
0.056645007514896296,
0.04277029894782348,
0.05359078031256088
],
"inflation_rate": [
0.0034518339980044044,
0.003479284814268792,
0.007684686415363636,
0.0036582759258075226
],
"interest_rate": [
0.018632234052226603,
0.018017147901339146,
0.014099664290786407,
0.011651991729604539
],
"year": 1996
},
"random_event": null,
"year": 1996
},
{
"advertising_kpis": [
{
"average_project_size": 162427,
"billable_hours_per_employee": 113,
"client_concentration": 0.18,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.62,
"gross_billings": 6381977,
"net_revenue": 4985682,
"new_client_acquisition": 5,
"organic_growth": 0.14,
"quarter": 1,
"revenue_per_employee": 87468
},
{
"average_project_size": 52059,
"billable_hours_per_employee": 121,
"client_concentration": 0.37,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.64,
"gross_billings": 5720455,
"net_revenue": 4988827,
"new_client_acquisition": 3,
"organic_growth": 0.01,
"quarter": 2,
"revenue_per_employee": 87523
},
{
"average_project_size": 55406,
"billable_hours_per_employee": 87,
"client_concentration": 0.15,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.76,
"gross_billings": 5633001,
"net_revenue": 4991975,
"new_client_acquisition": 3,
"organic_growth": 0.1,
"quarter": 3,
"revenue_per_employee": 87579
},
{
"average_project_size": 159425,
"billable_hours_per_employee": 127,
"client_concentration": 0.2,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.79,
"gross_billings": 6297918,
"net_revenue": 4995125,
"new_client_acquisition": 1,
"organic_growth": 0.03,
"quarter": 4,
"revenue_per_employee": 87634
}
],
"balance_sheet": [
{
"assets": 7073341,
"current_assets": 2824101,
"current_liabilities": 1785856,
"equity": 4976080,
"fixed_assets": 4249240,
"liabilities": 3608571,
"long_term_liabilities": 1822715,
"quarter": 1
},
{
"assets": 7184112,
"current_assets": 2344731,
"current_liabilities": 1655137,
"equity": 5031196,
"fixed_assets": 4839381,
"liabilities": 3655057,
"long_term_liabilities": 1999920,
"quarter": 2
},
{
"assets": 7296617,
"current_assets": 2783312,
"current_liabilities": 1663824,
"equity": 4996033,
"fixed_assets": 4513305,
"liabilities": 3702141,
"long_term_liabilities": 2038317,
"quarter": 3
},
{
"assets": 7410884,
"current_assets": 2259932,
"current_liabilities": 1600495,
"equity": 5051901,
"fixed_assets": 5150952,
"liabilities": 3749831,
"long_term_liabilities": 2149336,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -41116,
"financing_cash_flow": -103681,
"investing_cash_flow": -479674,
"net_cash_flow": 1599494,
"operating_cash_flow": 1720660,
"quarter": 1
},
{
"change_in_working_capital": 8182,
"financing_cash_flow": -62138,
"investing_cash_flow": -244877,
"net_cash_flow": 1513140,
"operating_cash_flow": 1673618,
"quarter": 2
},
{
"change_in_working_capital": 97201,
"financing_cash_flow": -72533,
"investing_cash_flow": -366594,
"net_cash_flow": 1275557,
"operating_cash_flow": 1604462,
"quarter": 3
},
{
"change_in_working_capital": 33133,
"financing_cash_flow": -19814,
"investing_cash_flow": -222447,
"net_cash_flow": 967753,
"operating_cash_flow": 1569789,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7048553151898092,
"current_ratio": 1.5813710623924886,
"debt_to_equity_ratio": 0.7251834777575923,
"profit_margin": 0.3031300431916837,
"quarter": 1,
"return_on_assets": 0.2136628221373747,
"return_on_equity": 0.30371497242809603
},
{
"asset_turnover_ratio": 0.6944250033963836,
"current_ratio": 1.416638622663864,
"debt_to_equity_ratio": 0.7264787537595434,
"profit_margin": 0.301101040384844,
"quarter": 2,
"return_on_assets": 0.2090920909918999,
"return_on_equity": 0.2985653908136356
},
{
"asset_turnover_ratio": 0.6841492434096513,
"current_ratio": 1.6728403965804075,
"debt_to_equity_ratio": 0.7410161221913466,
"profit_margin": 0.28076202304699044,
"quarter": 3,
"return_on_assets": 0.1920831256457616,
"return_on_equity": 0.2805339756562857
},
{
"asset_turnover_ratio": 0.6740255278587548,
"current_ratio": 1.412020656109516,
"debt_to_equity_ratio": 0.7422613784395221,
"profit_margin": 0.27844108005305174,
"quarter": 4,
"return_on_assets": 0.18767639596031999,
"return_on_equity": 0.27531180836679103
}
],
"income_statement": [
{
"depreciation": 209350,
"expenses": 2991925,
"income_tax": 482447,
"marketing_expense": 471131,
"net_income": 1993757,
"net_profit": 1511310,
"operational_expense": 1692844,
"product_revenue": 1559664,
"quarter": 1,
"rd_expense": 454248,
"revenue": 4985682,
"salaries_expense": 968559,
"service_revenue": 3426018
},
{
"depreciation": 171477,
"expenses": 3007561,
"income_tax": 479125,
"marketing_expense": 474181,
"net_income": 1981266,
"net_profit": 1502141,
"operational_expense": 1891074,
"product_revenue": 1456533,
"quarter": 2,
"rd_expense": 589033,
"revenue": 4988827,
"salaries_expense": 1312053,
"service_revenue": 3532294
},
{
"depreciation": 202905,
"expenses": 3023278,
"income_tax": 567140,
"marketing_expense": 492174,
"net_income": 1968697,
"net_profit": 1401557,
"operational_expense": 1828753,
"product_revenue": 1328529,
"quarter": 3,
"rd_expense": 358807,
"revenue": 4991975,
"salaries_expense": 1210132,
"service_revenue": 3663446
},
{
"depreciation": 178941,
"expenses": 3039078,
"income_tax": 565199,
"marketing_expense": 572467,
"net_income": 1956047,
"net_profit": 1390848,
"operational_expense": 2032082,
"product_revenue": 1086097,
"quarter": 4,
"rd_expense": 311293,
"revenue": 4995125,
"salaries_expense": 1235324,
"service_revenue": 3909028
}
],
"market_conditions": {
"gdp_growth": [
0.05822629005103812,
0.055075716435436045,
0.05541626651051279,
0.05345438013998792
],
"inflation_rate": [
0.007094220852090014,
0.005336214792543082,
0.008833950075996178,
0.010591137674102608
],
"interest_rate": [
0.016788416331657296,
0.015186562054095121,
0.019390103347911424,
0.015252521841908739
],
"year": 1997
},
"random_event": null,
"year": 1997
},
{
"advertising_kpis": [
{
"average_project_size": 157480,
"billable_hours_per_employee": 135,
"client_concentration": 0.19,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.65,
"gross_billings": 3675539,
"net_revenue": 3094359,
"new_client_acquisition": 1,
"organic_growth": 0,
"quarter": 1,
"revenue_per_employee": 54287
},
{
"average_project_size": 139546,
"billable_hours_per_employee": 113,
"client_concentration": 0.39,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.67,
"gross_billings": 4011987,
"net_revenue": 3108509,
"new_client_acquisition": 1,
"organic_growth": 0.01,
"quarter": 2,
"revenue_per_employee": 54535
},
{
"average_project_size": 191658,
"billable_hours_per_employee": 83,
"client_concentration": 0.22,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.66,
"gross_billings": 3784929,
"net_revenue": 3122724,
"new_client_acquisition": 1,
"organic_growth": -0.05,
"quarter": 3,
"revenue_per_employee": 54785
},
{
"average_project_size": 193647,
"billable_hours_per_employee": 95,
"client_concentration": 0.3,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.65,
"gross_billings": 3988609,
"net_revenue": 3137005,
"new_client_acquisition": 3,
"organic_growth": -0.02,
"quarter": 4,
"revenue_per_employee": 55035
}
],
"balance_sheet": [
{
"assets": 3903964,
"current_assets": 1742631,
"current_liabilities": 965267,
"equity": 2203557,
"fixed_assets": 2161333,
"liabilities": 2170837,
"long_term_liabilities": 1205570,
"quarter": 1
},
{
"assets": 4020611,
"current_assets": 1399982,
"current_liabilities": 1187144,
"equity": 2263070,
"fixed_assets": 2620629,
"liabilities": 2227077,
"long_term_liabilities": 1039933,
"quarter": 2
},
{
"assets": 4140743,
"current_assets": 1618898,
"current_liabilities": 1049958,
"equity": 2336157,
"fixed_assets": 2521845,
"liabilities": 2284775,
"long_term_liabilities": 1234817,
"quarter": 3
},
{
"assets": 4264465,
"current_assets": 2062461,
"current_liabilities": 1033645,
"equity": 2440970,
"fixed_assets": 2202004,
"liabilities": 2343967,
"long_term_liabilities": 1310322,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 59527,
"financing_cash_flow": 41074,
"investing_cash_flow": -450227,
"net_cash_flow": 405332,
"operating_cash_flow": 619529,
"quarter": 1
},
{
"change_in_working_capital": -21479,
"financing_cash_flow": 33862,
"investing_cash_flow": -331895,
"net_cash_flow": 469061,
"operating_cash_flow": 648943,
"quarter": 2
},
{
"change_in_working_capital": 64177,
"financing_cash_flow": -68493,
"investing_cash_flow": -147014,
"net_cash_flow": 250510,
"operating_cash_flow": 714622,
"quarter": 3
},
{
"change_in_working_capital": -48055,
"financing_cash_flow": -26902,
"investing_cash_flow": -400780,
"net_cash_flow": 205836,
"operating_cash_flow": 646871,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7926197577641597,
"current_ratio": 1.8053357257629237,
"debt_to_equity_ratio": 0.9851512804070872,
"profit_margin": 0.1520282552864745,
"quarter": 1,
"return_on_assets": 0.12050059887847327,
"return_on_equity": 0.21348664908600049
},
{
"asset_turnover_ratio": 0.7731434351644564,
"current_ratio": 1.179285747980026,
"debt_to_equity_ratio": 0.9840954985926198,
"profit_margin": 0.151048621702559,
"quarter": 2,
"return_on_assets": 0.11678225025997292,
"return_on_equity": 0.20747745319411243
},
{
"asset_turnover_ratio": 0.754145813927597,
"current_ratio": 1.5418692938193719,
"debt_to_equity_ratio": 0.97800575903075,
"profit_margin": 0.1537724755694067,
"quarter": 3,
"return_on_assets": 0.11596686874795176,
"return_on_equity": 0.20554654503100606
},
{
"asset_turnover_ratio": 0.7356151357790485,
"current_ratio": 1.9953281832737546,
"debt_to_equity_ratio": 0.9602604702229032,
"profit_margin": 0.16591366606046212,
"quarter": 4,
"return_on_assets": 0.12204860398666656,
"return_on_equity": 0.21322343166855798
}
],
"income_statement": [
{
"depreciation": 149099,
"expenses": 2425608,
"income_tax": 198321,
"marketing_expense": 300426,
"net_income": 668751,
"net_profit": 470430,
"operational_expense": 1550491,
"product_revenue": 648405,
"quarter": 1,
"rd_expense": 346760,
"revenue": 3094359,
"salaries_expense": 773545,
"service_revenue": 2445954
},
{
"depreciation": 179407,
"expenses": 2438675,
"income_tax": 200298,
"marketing_expense": 372507,
"net_income": 669834,
"net_profit": 469536,
"operational_expense": 1353833,
"product_revenue": 653403,
"quarter": 2,
"rd_expense": 326769,
"revenue": 3108509,
"salaries_expense": 871807,
"service_revenue": 2455106
},
{
"depreciation": 234433,
"expenses": 2451813,
"income_tax": 190722,
"marketing_expense": 332242,
"net_income": 670911,
"net_profit": 480189,
"operational_expense": 1673997,
"product_revenue": 1009670,
"quarter": 3,
"rd_expense": 430677,
"revenue": 3122724,
"salaries_expense": 1183256,
"service_revenue": 2113054
},
{
"depreciation": 126399,
"expenses": 2465022,
"income_tax": 151511,
"marketing_expense": 276118,
"net_income": 671983,
"net_profit": 520472,
"operational_expense": 1399590,
"product_revenue": 1235028,
"quarter": 4,
"rd_expense": 249823,
"revenue": 3137005,
"salaries_expense": 758738,
"service_revenue": 1901977
}
],
"market_conditions": {
"gdp_growth": [
0.04155372099329979,
0.042759470601422385,
0.042382050160275964,
0.044171076718915674
],
"inflation_rate": [
0.004037008147594933,
0.0060927345116582165,
0.003140423938125637,
0.011152810216997489
],
"interest_rate": [
0.021872155865910455,
0.014580151681133854,
0.020027975931531418,
0.02184498452184611
],
"year": 1998
},
"random_event": {
"description": "Smith, Harris and Gaines Economic Slowdown Impact in 1998",
"impact": 0.08,
"type": "Economic Slowdown Impact"
},
"year": 1998
},
{
"advertising_kpis": [
{
"average_project_size": 51588,
"billable_hours_per_employee": 126,
"client_concentration": 0.3,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.6,
"gross_billings": 4692508,
"net_revenue": 3749893,
"new_client_acquisition": 1,
"organic_growth": -0.03,
"quarter": 1,
"revenue_per_employee": 65788
},
{
"average_project_size": 71136,
"billable_hours_per_employee": 135,
"client_concentration": 0.23,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.79,
"gross_billings": 4256787,
"net_revenue": 3725069,
"new_client_acquisition": 4,
"organic_growth": 0.01,
"quarter": 2,
"revenue_per_employee": 65352
},
{
"average_project_size": 177985,
"billable_hours_per_employee": 146,
"client_concentration": 0.22,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.74,
"gross_billings": 4548247,
"net_revenue": 3700409,
"new_client_acquisition": 3,
"organic_growth": 0.11,
"quarter": 3,
"revenue_per_employee": 64919
},
{
"average_project_size": 131476,
"billable_hours_per_employee": 88,
"client_concentration": 0.34,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.76,
"gross_billings": 4136940,
"net_revenue": 3675913,
"new_client_acquisition": 4,
"organic_growth": 0.04,
"quarter": 4,
"revenue_per_employee": 64490
}
],
"balance_sheet": [
{
"assets": 3771401,
"current_assets": 1213416,
"current_liabilities": 1089601,
"equity": 2528835,
"fixed_assets": 2557985,
"liabilities": 2040535,
"long_term_liabilities": 950934,
"quarter": 1
},
{
"assets": 3897009,
"current_assets": 1182907,
"current_liabilities": 1185224,
"equity": 2609599,
"fixed_assets": 2714102,
"liabilities": 2070211,
"long_term_liabilities": 884987,
"quarter": 2
},
{
"assets": 4026799,
"current_assets": 1548914,
"current_liabilities": 953158,
"equity": 2725247,
"fixed_assets": 2477885,
"liabilities": 2100318,
"long_term_liabilities": 1147160,
"quarter": 3
},
{
"assets": 4160913,
"current_assets": 1883252,
"current_liabilities": 998811,
"equity": 2787357,
"fixed_assets": 2277661,
"liabilities": 2130864,
"long_term_liabilities": 1132053,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 33048,
"financing_cash_flow": -108253,
"investing_cash_flow": -402007,
"net_cash_flow": 538001,
"operating_cash_flow": 989894,
"quarter": 1
},
{
"change_in_working_capital": -17353,
"financing_cash_flow": 159617,
"investing_cash_flow": -379968,
"net_cash_flow": 398856,
"operating_cash_flow": 996659,
"quarter": 2
},
{
"change_in_working_capital": 63755,
"financing_cash_flow": 87484,
"investing_cash_flow": -382544,
"net_cash_flow": 317160,
"operating_cash_flow": 1015535,
"quarter": 3
},
{
"change_in_working_capital": -69082,
"financing_cash_flow": -20160,
"investing_cash_flow": -386207,
"net_cash_flow": 738059,
"operating_cash_flow": 989476,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9942970795203162,
"current_ratio": 1.1136333391764508,
"debt_to_equity_ratio": 0.8069071331265187,
"profit_margin": 0.21279780516404068,
"quarter": 1,
"return_on_assets": 0.2115842362029389,
"return_on_equity": 0.3155480685770325
},
{
"asset_turnover_ratio": 0.9558789830867724,
"current_ratio": 0.9980450952731298,
"debt_to_equity_ratio": 0.7933061746268296,
"profit_margin": 0.2101440268623212,
"quarter": 2,
"return_on_assets": 0.20087225869891498,
"return_on_equity": 0.2999698421098414
},
{
"asset_turnover_ratio": 0.9189455445876489,
"current_ratio": 1.6250338348941098,
"debt_to_equity_ratio": 0.7706890421308601,
"profit_margin": 0.21585884154967735,
"quarter": 3,
"return_on_assets": 0.19836252070192725,
"return_on_equity": 0.2930985705148928
},
{
"asset_turnover_ratio": 0.8834390433061206,
"current_ratio": 1.8854938521902542,
"debt_to_equity_ratio": 0.7644747335917143,
"profit_margin": 0.2060190216689024,
"quarter": 4,
"return_on_assets": 0.18200524740603805,
"return_on_equity": 0.27169393802085634
}
],
"income_statement": [
{
"depreciation": 191925,
"expenses": 2707419,
"income_tax": 244505,
"marketing_expense": 325345,
"net_income": 1042474,
"net_profit": 797969,
"operational_expense": 1889149,
"product_revenue": 1442663,
"quarter": 1,
"rd_expense": 274837,
"revenue": 3749893,
"salaries_expense": 1074951,
"service_revenue": 2307230
},
{
"depreciation": 213858,
"expenses": 2689849,
"income_tax": 252419,
"marketing_expense": 481478,
"net_income": 1035220,
"net_profit": 782801,
"operational_expense": 1565174,
"product_revenue": 1472855,
"quarter": 2,
"rd_expense": 300924,
"revenue": 3725069,
"salaries_expense": 1077928,
"service_revenue": 2252214
},
{
"depreciation": 216769,
"expenses": 2672393,
"income_tax": 229250,
"marketing_expense": 325667,
"net_income": 1028016,
"net_profit": 798766,
"operational_expense": 1656636,
"product_revenue": 1353861,
"quarter": 3,
"rd_expense": 344186,
"revenue": 3700409,
"salaries_expense": 989791,
"service_revenue": 2346548
},
{
"depreciation": 232168,
"expenses": 2655050,
"income_tax": 263555,
"marketing_expense": 513034,
"net_income": 1020863,
"net_profit": 757308,
"operational_expense": 1830429,
"product_revenue": 817095,
"quarter": 4,
"rd_expense": 343320,
"revenue": 3675913,
"salaries_expense": 1015855,
"service_revenue": 2858818
}
],
"market_conditions": {
"gdp_growth": [
0.038259015422485464,
0.041249321618883755,
0.03718299476750514,
0.03261431754780102
],
"inflation_rate": [
0.008117394805064442,
0.006529432868158839,
0.0071199683660902085,
0.012569858243063725
],
"interest_rate": [
0.021731450781329195,
0.02053246017139115,
0.017811387657707067,
0.01649381278872829
],
"year": 1999
},
"random_event": null,
"year": 1999
},
{
"advertising_kpis": [
{
"average_project_size": 124377,
"billable_hours_per_employee": 122,
"client_concentration": 0.32,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.65,
"gross_billings": 2898238,
"net_revenue": 2321632,
"new_client_acquisition": 2,
"organic_growth": 0.09,
"quarter": 1,
"revenue_per_employee": 40730
},
{
"average_project_size": 107477,
"billable_hours_per_employee": 141,
"client_concentration": 0.19,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.73,
"gross_billings": 2626345,
"net_revenue": 2307075,
"new_client_acquisition": 2,
"organic_growth": 0.09,
"quarter": 2,
"revenue_per_employee": 40475
},
{
"average_project_size": 197025,
"billable_hours_per_employee": 94,
"client_concentration": 0.32,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.67,
"gross_billings": 2795823,
"net_revenue": 2292610,
"new_client_acquisition": 5,
"organic_growth": 0.05,
"quarter": 3,
"revenue_per_employee": 40221
},
{
"average_project_size": 177836,
"billable_hours_per_employee": 123,
"client_concentration": 0.13,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.61,
"gross_billings": 2764182,
"net_revenue": 2278236,
"new_client_acquisition": 1,
"organic_growth": 0.02,
"quarter": 4,
"revenue_per_employee": 39969
}
],
"balance_sheet": [
{
"assets": 2823769,
"current_assets": 1003327,
"current_liabilities": 613519,
"equity": 1795770,
"fixed_assets": 1820442,
"liabilities": 1528892,
"long_term_liabilities": 915373,
"quarter": 1
},
{
"assets": 2881944,
"current_assets": 1003841,
"current_liabilities": 640089,
"equity": 1863621,
"fixed_assets": 1878103,
"liabilities": 1561838,
"long_term_liabilities": 921749,
"quarter": 2
},
{
"assets": 2941318,
"current_assets": 1453438,
"current_liabilities": 722861,
"equity": 1852673,
"fixed_assets": 1487880,
"liabilities": 1595495,
"long_term_liabilities": 872634,
"quarter": 3
},
{
"assets": 3001915,
"current_assets": 1268868,
"current_liabilities": 825108,
"equity": 1870032,
"fixed_assets": 1733047,
"liabilities": 1629876,
"long_term_liabilities": 804768,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -36439,
"financing_cash_flow": -6892,
"investing_cash_flow": -102815,
"net_cash_flow": 98535,
"operating_cash_flow": 584393,
"quarter": 1
},
{
"change_in_working_capital": 49087,
"financing_cash_flow": 194708,
"investing_cash_flow": -342396,
"net_cash_flow": 124497,
"operating_cash_flow": 670538,
"quarter": 2
},
{
"change_in_working_capital": 31578,
"financing_cash_flow": -28643,
"investing_cash_flow": -193713,
"net_cash_flow": 226115,
"operating_cash_flow": 645361,
"quarter": 3
},
{
"change_in_working_capital": -25040,
"financing_cash_flow": -113161,
"investing_cash_flow": -163215,
"net_cash_flow": 311634,
"operating_cash_flow": 588113,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8221749017005286,
"current_ratio": 1.6353641859502315,
"debt_to_equity_ratio": 0.851385199663654,
"profit_margin": 0.21575038593541096,
"quarter": 1,
"return_on_assets": 0.1773845523482976,
"return_on_equity": 0.2789293729152397
},
{
"asset_turnover_ratio": 0.8005273523704832,
"current_ratio": 1.568283473079525,
"debt_to_equity_ratio": 0.8380663235711553,
"profit_margin": 0.235586185971414,
"quarter": 2,
"return_on_assets": 0.18859318571075634,
"return_on_equity": 0.2916445994115756
},
{
"asset_turnover_ratio": 0.7794498928711551,
"current_ratio": 2.0106742513429277,
"debt_to_equity_ratio": 0.8611854331552303,
"profit_margin": 0.22107990456292173,
"quarter": 3,
"return_on_assets": 0.17232070792753454,
"return_on_equity": 0.2735776901806201
},
{
"asset_turnover_ratio": 0.7589275512464544,
"current_ratio": 1.537820503497724,
"debt_to_equity_ratio": 0.8715765291716934,
"profit_margin": 0.21858709984391433,
"quarter": 4,
"return_on_assets": 0.16589177241860611,
"return_on_equity": 0.2663018600751217
}
],
"income_statement": [
{
"depreciation": 83500,
"expenses": 1643518,
"income_tax": 177221,
"marketing_expense": 320578,
"net_income": 678114,
"net_profit": 500893,
"operational_expense": 1052059,
"product_revenue": 793112,
"quarter": 1,
"rd_expense": 245068,
"revenue": 2321632,
"salaries_expense": 724477,
"service_revenue": 1528520
},
{
"depreciation": 127023,
"expenses": 1623941,
"income_tax": 139619,
"marketing_expense": 322104,
"net_income": 683134,
"net_profit": 543515,
"operational_expense": 1017125,
"product_revenue": 536343,
"quarter": 2,
"rd_expense": 177859,
"revenue": 2307075,
"salaries_expense": 739120,
"service_revenue": 1770732
},
{
"depreciation": 138511,
"expenses": 1604597,
"income_tax": 181163,
"marketing_expense": 213376,
"net_income": 688013,
"net_profit": 506850,
"operational_expense": 1057871,
"product_revenue": 879090,
"quarter": 3,
"rd_expense": 182904,
"revenue": 2292610,
"salaries_expense": 667908,
"service_revenue": 1413520
},
{
"depreciation": 90120,
"expenses": 1585484,
"income_tax": 194759,
"marketing_expense": 180358,
"net_income": 692752,
"net_profit": 497993,
"operational_expense": 866800,
"product_revenue": 506954,
"quarter": 4,
"rd_expense": 221280,
"revenue": 2278236,
"salaries_expense": 693129,
"service_revenue": 1771282
}
],
"market_conditions": {
"gdp_growth": [
0.04960014018361283,
0.04610574725115892,
0.045077251713448535,
0.04665090255137018
],
"inflation_rate": [
0.012171631334495187,
0.01202207022531801,
0.005843271786914043,
0.0031684119573804166
],
"interest_rate": [
0.015864841958425427,
0.014294416816158647,
0.0209233003801581,
0.018595025763319856
],
"year": 2000
},
"random_event": null,
"year": 2000
}
] |
{
"advertising_type": "Branding Services",
"financial_health": "Average",
"founding_year": 2007,
"industry": "Advertising",
"location": "Scottville",
"name": "Forbes Inc",
"num_employees": 949,
"region": "North America",
"revenue_size": "Medium",
"website": "www.forbesinc.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 61416,
"billable_hours_per_employee": 99,
"client_concentration": 0.35,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.63,
"gross_billings": 14325327,
"net_revenue": 11247372,
"new_client_acquisition": 3,
"organic_growth": -0.03,
"quarter": 1,
"revenue_per_employee": 11852
},
{
"average_project_size": 62749,
"billable_hours_per_employee": 104,
"client_concentration": 0.11,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.77,
"gross_billings": 14370606,
"net_revenue": 11345442,
"new_client_acquisition": 4,
"organic_growth": 0,
"quarter": 2,
"revenue_per_employee": 11955
},
{
"average_project_size": 83885,
"billable_hours_per_employee": 118,
"client_concentration": 0.33,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.67,
"gross_billings": 13157216,
"net_revenue": 11444368,
"new_client_acquisition": 4,
"organic_growth": 0.14,
"quarter": 3,
"revenue_per_employee": 12059
},
{
"average_project_size": 149587,
"billable_hours_per_employee": 119,
"client_concentration": 0.36,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.67,
"gross_billings": 14166579,
"net_revenue": 11544156,
"new_client_acquisition": 5,
"organic_growth": -0.05,
"quarter": 4,
"revenue_per_employee": 12165
}
],
"balance_sheet": [
{
"assets": 14244764,
"current_assets": 4280332,
"current_liabilities": 4050350,
"equity": 9684026,
"fixed_assets": 9964432,
"liabilities": 7800094,
"long_term_liabilities": 3749744,
"quarter": 1
},
{
"assets": 14445309,
"current_assets": 4979238,
"current_liabilities": 4070701,
"equity": 9903770,
"fixed_assets": 9466071,
"liabilities": 7930955,
"long_term_liabilities": 3860254,
"quarter": 2
},
{
"assets": 14648677,
"current_assets": 5065945,
"current_liabilities": 4410348,
"equity": 10109771,
"fixed_assets": 9582732,
"liabilities": 8064012,
"long_term_liabilities": 3653664,
"quarter": 3
},
{
"assets": 14854908,
"current_assets": 6019836,
"current_liabilities": 4652127,
"equity": 10442361,
"fixed_assets": 8835072,
"liabilities": 8199301,
"long_term_liabilities": 3547174,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 50553,
"financing_cash_flow": 51771,
"investing_cash_flow": -365088,
"net_cash_flow": 3448091,
"operating_cash_flow": 3771045,
"quarter": 1
},
{
"change_in_working_capital": -6024,
"financing_cash_flow": -42441,
"investing_cash_flow": -136436,
"net_cash_flow": 3401232,
"operating_cash_flow": 3862253,
"quarter": 2
},
{
"change_in_working_capital": 52516,
"financing_cash_flow": -140200,
"investing_cash_flow": -308900,
"net_cash_flow": 4024357,
"operating_cash_flow": 4174166,
"quarter": 3
},
{
"change_in_working_capital": -98780,
"financing_cash_flow": -193881,
"investing_cash_flow": -135175,
"net_cash_flow": 4214771,
"operating_cash_flow": 4405159,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.789579385098974,
"current_ratio": 1.0567807720320466,
"debt_to_equity_ratio": 0.8054598366423221,
"profit_margin": 0.2880100346996614,
"quarter": 1,
"return_on_assets": 0.22740678610049278,
"return_on_equity": 0.33450509116766103
},
{
"asset_turnover_ratio": 0.7854066673132434,
"current_ratio": 1.2231893229200572,
"debt_to_equity_ratio": 0.8008016139308566,
"profit_margin": 0.29874693290926874,
"quarter": 2,
"return_on_assets": 0.23463783294632187,
"return_on_equity": 0.34223492669963057
},
{
"asset_turnover_ratio": 0.7812560820338929,
"current_ratio": 1.148649721065095,
"debt_to_equity_ratio": 0.7976453670414493,
"profit_margin": 0.30802102833463585,
"quarter": 3,
"return_on_assets": 0.24064330178076832,
"return_on_equity": 0.34868307106066004
},
{
"asset_turnover_ratio": 0.7771273978943525,
"current_ratio": 1.2939964880580432,
"debt_to_equity_ratio": 0.7851960873599371,
"profit_margin": 0.3280234605284267,
"quarter": 4,
"return_on_assets": 0.25491601832875704,
"return_on_equity": 0.3626338909371166
}
],
"income_statement": [
{
"depreciation": 531689,
"expenses": 6795040,
"income_tax": 1212976,
"marketing_expense": 1238862,
"net_income": 4452332,
"net_profit": 3239356,
"operational_expense": 4665506,
"product_revenue": 3382014,
"quarter": 1,
"rd_expense": 1022220,
"revenue": 11247372,
"salaries_expense": 2888207,
"service_revenue": 7865358
},
{
"depreciation": 472837,
"expenses": 6785532,
"income_tax": 1170494,
"marketing_expense": 1236753,
"net_income": 4559910,
"net_profit": 3389416,
"operational_expense": 3906224,
"product_revenue": 2646077,
"quarter": 2,
"rd_expense": 787999,
"revenue": 11345442,
"salaries_expense": 2243518,
"service_revenue": 8699365
},
{
"depreciation": 649060,
"expenses": 6776038,
"income_tax": 1143224,
"marketing_expense": 1227359,
"net_income": 4668330,
"net_profit": 3525106,
"operational_expense": 3677317,
"product_revenue": 4148417,
"quarter": 3,
"rd_expense": 853814,
"revenue": 11444368,
"salaries_expense": 2100156,
"service_revenue": 7295951
},
{
"depreciation": 618405,
"expenses": 6766557,
"income_tax": 990845,
"marketing_expense": 1180062,
"net_income": 4777599,
"net_profit": 3786754,
"operational_expense": 3616678,
"product_revenue": 2644712,
"quarter": 4,
"rd_expense": 966104,
"revenue": 11544156,
"salaries_expense": 3120087,
"service_revenue": 8899444
}
],
"market_conditions": {
"gdp_growth": [
0.055575487501187286,
0.050659452650371896,
0.038159139055764256,
0.048055916398389985
],
"inflation_rate": [
0.007162778128092623,
0.004999344683406699,
0.0070394579308256456,
0.005077950306431715
],
"interest_rate": [
0.01256720481518513,
0.012235173000379535,
0.014122998525052369,
0.012914972223858578
],
"year": 2007
},
"random_event": null,
"year": 2007
},
{
"advertising_kpis": [
{
"average_project_size": 159326,
"billable_hours_per_employee": 92,
"client_concentration": 0.19,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.78,
"gross_billings": 18225330,
"net_revenue": 14779885,
"new_client_acquisition": 2,
"organic_growth": 0.01,
"quarter": 1,
"revenue_per_employee": 15574
},
{
"average_project_size": 147526,
"billable_hours_per_employee": 89,
"client_concentration": 0.38,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.78,
"gross_billings": 18654567,
"net_revenue": 14893543,
"new_client_acquisition": 4,
"organic_growth": 0.11,
"quarter": 2,
"revenue_per_employee": 15694
},
{
"average_project_size": 90536,
"billable_hours_per_employee": 109,
"client_concentration": 0.28,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.77,
"gross_billings": 16637100,
"net_revenue": 15008075,
"new_client_acquisition": 1,
"organic_growth": -0.02,
"quarter": 3,
"revenue_per_employee": 15815
},
{
"average_project_size": 155460,
"billable_hours_per_employee": 80,
"client_concentration": 0.24,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.74,
"gross_billings": 17979898,
"net_revenue": 15123488,
"new_client_acquisition": 4,
"organic_growth": -0.01,
"quarter": 4,
"revenue_per_employee": 15936
}
],
"balance_sheet": [
{
"assets": 17872231,
"current_assets": 7280805,
"current_liabilities": 3727478,
"equity": 14477576,
"fixed_assets": 10591426,
"liabilities": 7225168,
"long_term_liabilities": 3497690,
"quarter": 1
},
{
"assets": 18443847,
"current_assets": 7690139,
"current_liabilities": 3187293,
"equity": 15196191,
"fixed_assets": 10753708,
"liabilities": 7304386,
"long_term_liabilities": 4117093,
"quarter": 2
},
{
"assets": 19033745,
"current_assets": 7342686,
"current_liabilities": 4208761,
"equity": 15563413,
"fixed_assets": 11691059,
"liabilities": 7384472,
"long_term_liabilities": 3175711,
"quarter": 3
},
{
"assets": 19642510,
"current_assets": 8175781,
"current_liabilities": 3794596,
"equity": 15955836,
"fixed_assets": 11466729,
"liabilities": 7465437,
"long_term_liabilities": 3670841,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -77215,
"financing_cash_flow": -27576,
"investing_cash_flow": -199112,
"net_cash_flow": 4460431,
"operating_cash_flow": 4479759,
"quarter": 1
},
{
"change_in_working_capital": -65650,
"financing_cash_flow": 137327,
"investing_cash_flow": -405204,
"net_cash_flow": 4526809,
"operating_cash_flow": 4968391,
"quarter": 2
},
{
"change_in_working_capital": 4886,
"financing_cash_flow": -3826,
"investing_cash_flow": -129757,
"net_cash_flow": 4415935,
"operating_cash_flow": 4581707,
"quarter": 3
},
{
"change_in_working_capital": 98208,
"financing_cash_flow": -43377,
"investing_cash_flow": -258322,
"net_cash_flow": 4545610,
"operating_cash_flow": 4744858,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8269748192041609,
"current_ratio": 1.9532791340418374,
"debt_to_equity_ratio": 0.49905923477797665,
"profit_margin": 0.2591706904350068,
"quarter": 1,
"return_on_assets": 0.21432763486550727,
"return_on_equity": 0.26458248259238976
},
{
"asset_turnover_ratio": 0.8075074034175191,
"current_ratio": 2.412749314229975,
"debt_to_equity_ratio": 0.4806721631756274,
"profit_margin": 0.27238179659467193,
"quarter": 2,
"return_on_assets": 0.2199503173063624,
"return_on_equity": 0.2669570289028349
},
{
"asset_turnover_ratio": 0.7884982697834819,
"current_ratio": 1.7446193784821709,
"debt_to_equity_ratio": 0.47447638895144656,
"profit_margin": 0.26080226811233287,
"quarter": 3,
"return_on_assets": 0.20564213716218221,
"return_on_equity": 0.25149624956942285
},
{
"asset_turnover_ratio": 0.769936632334666,
"current_ratio": 2.154585362974082,
"debt_to_equity_ratio": 0.46788128180811084,
"profit_margin": 0.24986054804288535,
"quarter": 4,
"return_on_assets": 0.19237678891343316,
"return_on_equity": 0.23682638753619678
}
],
"income_statement": [
{
"depreciation": 649246,
"expenses": 9575422,
"income_tax": 1373950,
"marketing_expense": 1066363,
"net_income": 5204463,
"net_profit": 3830513,
"operational_expense": 6503275,
"product_revenue": 5031199,
"quarter": 1,
"rd_expense": 1502494,
"revenue": 14779885,
"salaries_expense": 3829534,
"service_revenue": 9748686
},
{
"depreciation": 911661,
"expenses": 9713123,
"income_tax": 1123690,
"marketing_expense": 1089629,
"net_income": 5180420,
"net_profit": 4056730,
"operational_expense": 5619936,
"product_revenue": 3392547,
"quarter": 2,
"rd_expense": 1031147,
"revenue": 14893543,
"salaries_expense": 3562020,
"service_revenue": 11500996
},
{
"depreciation": 667567,
"expenses": 9852804,
"income_tax": 1241131,
"marketing_expense": 1089369,
"net_income": 5155271,
"net_profit": 3914140,
"operational_expense": 5842259,
"product_revenue": 4802214,
"quarter": 3,
"rd_expense": 1798715,
"revenue": 15008075,
"salaries_expense": 4117995,
"service_revenue": 10205861
},
{
"depreciation": 966095,
"expenses": 9994494,
"income_tax": 1350231,
"marketing_expense": 1280512,
"net_income": 5128994,
"net_profit": 3778763,
"operational_expense": 5912548,
"product_revenue": 5346864,
"quarter": 4,
"rd_expense": 1543406,
"revenue": 15123488,
"salaries_expense": 4929549,
"service_revenue": 9776624
}
],
"market_conditions": {
"gdp_growth": [
0.0385181084745316,
0.036556701874272415,
0.04423443795785656,
0.04023374996261475
],
"inflation_rate": [
0.011435891941201232,
0.004863440271893768,
0.00822012611202601,
0.0055985437514632355
],
"interest_rate": [
0.018149052674255914,
0.01796881972749351,
0.019221926183902782,
0.019080246550011774
],
"year": 2008
},
"random_event": null,
"year": 2008
},
{
"advertising_kpis": [
{
"average_project_size": 186680,
"billable_hours_per_employee": 110,
"client_concentration": 0.18,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.64,
"gross_billings": 13192889,
"net_revenue": 10572774,
"new_client_acquisition": 1,
"organic_growth": 0.14,
"quarter": 1,
"revenue_per_employee": 11141
},
{
"average_project_size": 145055,
"billable_hours_per_employee": 121,
"client_concentration": 0.11,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.78,
"gross_billings": 12072681,
"net_revenue": 10269862,
"new_client_acquisition": 4,
"organic_growth": -0.05,
"quarter": 2,
"revenue_per_employee": 10822
},
{
"average_project_size": 185774,
"billable_hours_per_employee": 80,
"client_concentration": 0.27,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.71,
"gross_billings": 12471851,
"net_revenue": 9975629,
"new_client_acquisition": 3,
"organic_growth": -0.01,
"quarter": 3,
"revenue_per_employee": 10512
},
{
"average_project_size": 165477,
"billable_hours_per_employee": 100,
"client_concentration": 0.19,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.64,
"gross_billings": 11398704,
"net_revenue": 9689825,
"new_client_acquisition": 1,
"organic_growth": 0.12,
"quarter": 4,
"revenue_per_employee": 10211
}
],
"balance_sheet": [
{
"assets": 15660190,
"current_assets": 5204578,
"current_liabilities": 4389167,
"equity": 8475026,
"fixed_assets": 10455612,
"liabilities": 9278569,
"long_term_liabilities": 4889402,
"quarter": 1
},
{
"assets": 16051973,
"current_assets": 6325892,
"current_liabilities": 5356341,
"equity": 8720700,
"fixed_assets": 9726081,
"liabilities": 9384054,
"long_term_liabilities": 4027713,
"quarter": 2
},
{
"assets": 16453557,
"current_assets": 7402358,
"current_liabilities": 5143381,
"equity": 8796228,
"fixed_assets": 9051199,
"liabilities": 9490737,
"long_term_liabilities": 4347356,
"quarter": 3
},
{
"assets": 16865187,
"current_assets": 5246774,
"current_liabilities": 5437097,
"equity": 9065665,
"fixed_assets": 11618413,
"liabilities": 9598633,
"long_term_liabilities": 4161536,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 56770,
"financing_cash_flow": -134011,
"investing_cash_flow": -364478,
"net_cash_flow": 2289799,
"operating_cash_flow": 2600660,
"quarter": 1
},
{
"change_in_working_capital": -63477,
"financing_cash_flow": -68928,
"investing_cash_flow": -104029,
"net_cash_flow": 2310714,
"operating_cash_flow": 2568501,
"quarter": 2
},
{
"change_in_working_capital": -9252,
"financing_cash_flow": 102969,
"investing_cash_flow": -436863,
"net_cash_flow": 2209202,
"operating_cash_flow": 2328223,
"quarter": 3
},
{
"change_in_working_capital": -7017,
"financing_cash_flow": -60780,
"investing_cash_flow": -110517,
"net_cash_flow": 2171218,
"operating_cash_flow": 2366650,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6751370194103647,
"current_ratio": 1.18577807588547,
"debt_to_equity_ratio": 1.0948130424614626,
"profit_margin": 0.19799959783496743,
"quarter": 1,
"return_on_assets": 0.13367685832675083,
"return_on_equity": 0.24700868174327725
},
{
"asset_turnover_ratio": 0.6397881431771658,
"current_ratio": 1.1810099469021857,
"debt_to_equity_ratio": 1.0760666001582442,
"profit_margin": 0.199883990651481,
"quarter": 2,
"return_on_assets": 0.127883407229753,
"return_on_equity": 0.2353917690093685
},
{
"asset_turnover_ratio": 0.6062901170853208,
"current_ratio": 1.4392007902972772,
"debt_to_equity_ratio": 1.0789553203941509,
"profit_margin": 0.18378871146872042,
"quarter": 3,
"return_on_assets": 0.11142927939533075,
"return_on_equity": 0.20843115935603307
},
{
"asset_turnover_ratio": 0.5745459567095224,
"current_ratio": 0.9649954746071295,
"debt_to_equity_ratio": 1.0587897302624794,
"profit_margin": 0.1856701230414378,
"quarter": 4,
"return_on_assets": 0.10667601847521761,
"return_on_equity": 0.19845328500446466
}
],
"income_statement": [
{
"depreciation": 507255,
"expenses": 7822096,
"income_tax": 657273,
"marketing_expense": 1045761,
"net_income": 2750678,
"net_profit": 2093405,
"operational_expense": 4942382,
"product_revenue": 2721753,
"quarter": 1,
"rd_expense": 1380028,
"revenue": 10572774,
"salaries_expense": 3789577,
"service_revenue": 7851021
},
{
"depreciation": 515720,
"expenses": 7631035,
"income_tax": 586046,
"marketing_expense": 863841,
"net_income": 2638827,
"net_profit": 2052781,
"operational_expense": 4003981,
"product_revenue": 3292766,
"quarter": 2,
"rd_expense": 1280008,
"revenue": 10269862,
"salaries_expense": 3792340,
"service_revenue": 6977096
},
{
"depreciation": 494815,
"expenses": 7444641,
"income_tax": 697580,
"marketing_expense": 1305405,
"net_income": 2530988,
"net_profit": 1833408,
"operational_expense": 4408124,
"product_revenue": 2478136,
"quarter": 3,
"rd_expense": 1444071,
"revenue": 9975629,
"salaries_expense": 2850005,
"service_revenue": 7497493
},
{
"depreciation": 567539,
"expenses": 7262800,
"income_tax": 627914,
"marketing_expense": 1430560,
"net_income": 2427025,
"net_profit": 1799111,
"operational_expense": 3981885,
"product_revenue": 2994773,
"quarter": 4,
"rd_expense": 1443504,
"revenue": 9689825,
"salaries_expense": 2846093,
"service_revenue": 6695052
}
],
"market_conditions": {
"gdp_growth": [
0.057718311244301206,
0.047370246834902575,
0.054999742713471904,
0.042185647109042684
],
"inflation_rate": [
0.007857713871086506,
0.008994176331566942,
0.012846889823233246,
0.008631212100412892
],
"interest_rate": [
0.018067908385265643,
0.017586604618865943,
0.01779232676973736,
0.01334804548239719
],
"year": 2009
},
"random_event": null,
"year": 2009
},
{
"advertising_kpis": [
{
"average_project_size": 181953,
"billable_hours_per_employee": 145,
"client_concentration": 0.17,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.72,
"gross_billings": 5793065,
"net_revenue": 5221692,
"new_client_acquisition": 2,
"organic_growth": -0.02,
"quarter": 1,
"revenue_per_employee": 5502
},
{
"average_project_size": 111274,
"billable_hours_per_employee": 138,
"client_concentration": 0.28,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.71,
"gross_billings": 6711408,
"net_revenue": 5169880,
"new_client_acquisition": 2,
"organic_growth": 0.13,
"quarter": 2,
"revenue_per_employee": 5448
},
{
"average_project_size": 138954,
"billable_hours_per_employee": 138,
"client_concentration": 0.34,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.63,
"gross_billings": 5766839,
"net_revenue": 5118582,
"new_client_acquisition": 3,
"organic_growth": 0.01,
"quarter": 3,
"revenue_per_employee": 5394
},
{
"average_project_size": 142080,
"billable_hours_per_employee": 133,
"client_concentration": 0.37,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.61,
"gross_billings": 5678783,
"net_revenue": 5067793,
"new_client_acquisition": 3,
"organic_growth": -0.03,
"quarter": 4,
"revenue_per_employee": 5340
}
],
"balance_sheet": [
{
"assets": 6565129,
"current_assets": 2447394,
"current_liabilities": 1572410,
"equity": 3895441,
"fixed_assets": 4117735,
"liabilities": 3424571,
"long_term_liabilities": 1852161,
"quarter": 1
},
{
"assets": 6759930,
"current_assets": 3158556,
"current_liabilities": 1766378,
"equity": 3992933,
"fixed_assets": 3601374,
"liabilities": 3493178,
"long_term_liabilities": 1726800,
"quarter": 2
},
{
"assets": 6960511,
"current_assets": 2191388,
"current_liabilities": 1974749,
"equity": 4171819,
"fixed_assets": 4769123,
"liabilities": 3563159,
"long_term_liabilities": 1588410,
"quarter": 3
},
{
"assets": 7167043,
"current_assets": 2901976,
"current_liabilities": 1850508,
"equity": 4238659,
"fixed_assets": 4265067,
"liabilities": 3634542,
"long_term_liabilities": 1784034,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 77930,
"financing_cash_flow": -17294,
"investing_cash_flow": -442149,
"net_cash_flow": 887541,
"operating_cash_flow": 1159381,
"quarter": 1
},
{
"change_in_working_capital": -30309,
"financing_cash_flow": 177985,
"investing_cash_flow": -289443,
"net_cash_flow": 979031,
"operating_cash_flow": 975843,
"quarter": 2
},
{
"change_in_working_capital": -76605,
"financing_cash_flow": 374,
"investing_cash_flow": -271121,
"net_cash_flow": 773303,
"operating_cash_flow": 1142390,
"quarter": 3
},
{
"change_in_working_capital": 49374,
"financing_cash_flow": 97362,
"investing_cash_flow": -165772,
"net_cash_flow": 911095,
"operating_cash_flow": 1115338,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7953677680971691,
"current_ratio": 1.556460465145859,
"debt_to_equity_ratio": 0.8791228002169715,
"profit_margin": 0.14456674196792918,
"quarter": 1,
"return_on_assets": 0.11498372690011117,
"return_on_equity": 0.193786274776078
},
{
"asset_turnover_ratio": 0.7647830672802824,
"current_ratio": 1.7881540644188276,
"debt_to_equity_ratio": 0.8748401237887037,
"profit_margin": 0.1404638018677416,
"quarter": 2,
"return_on_assets": 0.1074243372342613,
"return_on_equity": 0.1818665627497381
},
{
"asset_turnover_ratio": 0.7353744574213014,
"current_ratio": 1.1097045751130903,
"debt_to_equity_ratio": 0.8541020116165154,
"profit_margin": 0.15130499032739927,
"quarter": 3,
"return_on_assets": 0.11126582516714649,
"return_on_equity": 0.18564252188314018
},
{
"asset_turnover_ratio": 0.7070967761739395,
"current_ratio": 1.5682050550443445,
"debt_to_equity_ratio": 0.857474498420373,
"profit_margin": 0.13934231331074493,
"quarter": 4,
"return_on_assets": 0.09852850052664676,
"return_on_equity": 0.16659938909924105
}
],
"income_statement": [
{
"depreciation": 404498,
"expenses": 4155643,
"income_tax": 311166,
"marketing_expense": 453952,
"net_income": 1066049,
"net_profit": 754883,
"operational_expense": 2397640,
"product_revenue": 1098122,
"quarter": 1,
"rd_expense": 525855,
"revenue": 5221692,
"salaries_expense": 1992770,
"service_revenue": 4123570
},
{
"depreciation": 249662,
"expenses": 4144406,
"income_tax": 299293,
"marketing_expense": 722380,
"net_income": 1025474,
"net_profit": 726181,
"operational_expense": 2658018,
"product_revenue": 1416753,
"quarter": 2,
"rd_expense": 806068,
"revenue": 5169880,
"salaries_expense": 1406431,
"service_revenue": 3753127
},
{
"depreciation": 367923,
"expenses": 4133201,
"income_tax": 210914,
"marketing_expense": 563689,
"net_income": 985381,
"net_profit": 774467,
"operational_expense": 2091841,
"product_revenue": 1249487,
"quarter": 3,
"rd_expense": 773471,
"revenue": 5118582,
"salaries_expense": 1953037,
"service_revenue": 3869095
},
{
"depreciation": 409180,
"expenses": 4122025,
"income_tax": 239610,
"marketing_expense": 413514,
"net_income": 945768,
"net_profit": 706158,
"operational_expense": 2579008,
"product_revenue": 1692483,
"quarter": 4,
"rd_expense": 743364,
"revenue": 5067793,
"salaries_expense": 1848427,
"service_revenue": 3375310
}
],
"market_conditions": {
"gdp_growth": [
0.06199632285343701,
0.06369231710603719,
0.051968780851196314,
0.06301010012317036
],
"inflation_rate": [
0.00465817795457207,
0.00906908122851849,
0.0030093486764031967,
0.0073006983390741026
],
"interest_rate": [
0.007914692744132416,
0.011815205532945044,
0.007684073851181334,
0.016042940076409547
],
"year": 2010
},
"random_event": null,
"year": 2010
},
{
"advertising_kpis": [
{
"average_project_size": 170276,
"billable_hours_per_employee": 159,
"client_concentration": 0.1,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.7,
"gross_billings": 11917798,
"net_revenue": 9674889,
"new_client_acquisition": 4,
"organic_growth": 0.03,
"quarter": 1,
"revenue_per_employee": 10195
},
{
"average_project_size": 108360,
"billable_hours_per_employee": 153,
"client_concentration": 0.2,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.77,
"gross_billings": 12139514,
"net_revenue": 9374002,
"new_client_acquisition": 1,
"organic_growth": 0.05,
"quarter": 2,
"revenue_per_employee": 9878
},
{
"average_project_size": 160962,
"billable_hours_per_employee": 114,
"client_concentration": 0.25,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.78,
"gross_billings": 11791852,
"net_revenue": 9082473,
"new_client_acquisition": 5,
"organic_growth": -0.01,
"quarter": 3,
"revenue_per_employee": 9571
},
{
"average_project_size": 120153,
"billable_hours_per_employee": 155,
"client_concentration": 0.37,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.79,
"gross_billings": 9942351,
"net_revenue": 8800011,
"new_client_acquisition": 4,
"organic_growth": 0.15,
"quarter": 4,
"revenue_per_employee": 9273
}
],
"balance_sheet": [
{
"assets": 10961701,
"current_assets": 4582491,
"current_liabilities": 2426875,
"equity": 7919322,
"fixed_assets": 6379210,
"liabilities": 4940096,
"long_term_liabilities": 2513221,
"quarter": 1
},
{
"assets": 11189408,
"current_assets": 4600455,
"current_liabilities": 2364942,
"equity": 7901012,
"fixed_assets": 6588953,
"liabilities": 5040293,
"long_term_liabilities": 2675351,
"quarter": 2
},
{
"assets": 11421844,
"current_assets": 3478948,
"current_liabilities": 3005978,
"equity": 8062737,
"fixed_assets": 7942896,
"liabilities": 5142522,
"long_term_liabilities": 2136544,
"quarter": 3
},
{
"assets": 11659109,
"current_assets": 3980025,
"current_liabilities": 2459683,
"equity": 8156993,
"fixed_assets": 7679084,
"liabilities": 5246824,
"long_term_liabilities": 2787141,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -35857,
"financing_cash_flow": 6395,
"investing_cash_flow": -194739,
"net_cash_flow": 2290505,
"operating_cash_flow": 2555212,
"quarter": 1
},
{
"change_in_working_capital": 93761,
"financing_cash_flow": -144582,
"investing_cash_flow": -394267,
"net_cash_flow": 1977936,
"operating_cash_flow": 2139466,
"quarter": 2
},
{
"change_in_working_capital": -14863,
"financing_cash_flow": 74000,
"investing_cash_flow": -435766,
"net_cash_flow": 2188648,
"operating_cash_flow": 2393369,
"quarter": 3
},
{
"change_in_working_capital": -88004,
"financing_cash_flow": -39952,
"investing_cash_flow": -467658,
"net_cash_flow": 2343984,
"operating_cash_flow": 2399265,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8826083652528015,
"current_ratio": 1.8882270409477209,
"debt_to_equity_ratio": 0.6238028962580382,
"profit_margin": 0.19614871033662504,
"quarter": 1,
"return_on_assets": 0.17312249257665394,
"return_on_equity": 0.2396312462102185
},
{
"asset_turnover_ratio": 0.8377567428053387,
"current_ratio": 1.9452718079344018,
"debt_to_equity_ratio": 0.6379300525046665,
"profit_margin": 0.18688890828058283,
"quarter": 2,
"return_on_assets": 0.15656744306758677,
"return_on_equity": 0.2217307099394356
},
{
"asset_turnover_ratio": 0.7951844728399372,
"current_ratio": 1.1573431342478222,
"debt_to_equity_ratio": 0.6378134372980292,
"profit_margin": 0.1963578642072484,
"quarter": 3,
"return_on_assets": 0.1561407247376168,
"return_on_equity": 0.22119225766634829
},
{
"asset_turnover_ratio": 0.7547756007770405,
"current_ratio": 1.6181048533489886,
"debt_to_equity_ratio": 0.6432301707259035,
"profit_margin": 0.1982620248997416,
"quarter": 4,
"return_on_assets": 0.14964333895497503,
"return_on_equity": 0.21389107481151448
}
],
"income_statement": [
{
"depreciation": 657495,
"expenses": 7070998,
"income_tax": 706174,
"marketing_expense": 728953,
"net_income": 2603891,
"net_profit": 1897717,
"operational_expense": 4634332,
"product_revenue": 2031623,
"quarter": 1,
"rd_expense": 1139785,
"revenue": 9674889,
"salaries_expense": 3049905,
"service_revenue": 7643266
},
{
"depreciation": 387569,
"expenses": 6906351,
"income_tax": 715754,
"marketing_expense": 1070611,
"net_income": 2467651,
"net_profit": 1751897,
"operational_expense": 4497406,
"product_revenue": 2942747,
"quarter": 2,
"rd_expense": 691029,
"revenue": 9374002,
"salaries_expense": 3141442,
"service_revenue": 6431255
},
{
"depreciation": 609954,
"expenses": 6745538,
"income_tax": 553520,
"marketing_expense": 1321111,
"net_income": 2336935,
"net_profit": 1783415,
"operational_expense": 4037602,
"product_revenue": 3070357,
"quarter": 3,
"rd_expense": 838935,
"revenue": 9082473,
"salaries_expense": 3257756,
"service_revenue": 6012116
},
{
"depreciation": 654557,
"expenses": 6588469,
"income_tax": 466834,
"marketing_expense": 1080505,
"net_income": 2211542,
"net_profit": 1744708,
"operational_expense": 3599286,
"product_revenue": 3274889,
"quarter": 4,
"rd_expense": 936259,
"revenue": 8800011,
"salaries_expense": 2273380,
"service_revenue": 5525122
}
],
"market_conditions": {
"gdp_growth": [
0.05033556665771498,
0.05804950515135082,
0.05243351466640852,
0.056949044292744555
],
"inflation_rate": [
0.007371972459882374,
0.009605349028803004,
0.007186995025397888,
0.004282524857449838
],
"interest_rate": [
0.01842793026123923,
0.013538198341776306,
0.014408992470198013,
0.012676818753255771
],
"year": 2011
},
"random_event": {
"description": "Forbes Inc New Ad Campaign Launch in 2011",
"impact": -0.09,
"type": "New Ad Campaign Launch"
},
"year": 2011
},
{
"advertising_kpis": [
{
"average_project_size": 120182,
"billable_hours_per_employee": 109,
"client_concentration": 0.37,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.68,
"gross_billings": 18864883,
"net_revenue": 14673551,
"new_client_acquisition": 5,
"organic_growth": 0.05,
"quarter": 1,
"revenue_per_employee": 15462
},
{
"average_project_size": 86990,
"billable_hours_per_employee": 119,
"client_concentration": 0.14,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.8,
"gross_billings": 18379888,
"net_revenue": 14782041,
"new_client_acquisition": 1,
"organic_growth": 0.13,
"quarter": 2,
"revenue_per_employee": 15576
},
{
"average_project_size": 142637,
"billable_hours_per_employee": 160,
"client_concentration": 0.3,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.71,
"gross_billings": 17032533,
"net_revenue": 14891334,
"new_client_acquisition": 1,
"organic_growth": 0.12,
"quarter": 3,
"revenue_per_employee": 15692
},
{
"average_project_size": 91836,
"billable_hours_per_employee": 113,
"client_concentration": 0.17,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.73,
"gross_billings": 17305986,
"net_revenue": 15001435,
"new_client_acquisition": 4,
"organic_growth": 0.01,
"quarter": 4,
"revenue_per_employee": 15808
}
],
"balance_sheet": [
{
"assets": 15399069,
"current_assets": 5077887,
"current_liabilities": 4982553,
"equity": 9152934,
"fixed_assets": 10321182,
"liabilities": 8720553,
"long_term_liabilities": 3738000,
"quarter": 1
},
{
"assets": 15810903,
"current_assets": 7864750,
"current_liabilities": 3578730,
"equity": 9535377,
"fixed_assets": 7946153,
"liabilities": 8892374,
"long_term_liabilities": 5313644,
"quarter": 2
},
{
"assets": 16233750,
"current_assets": 7606204,
"current_liabilities": 5031362,
"equity": 9707060,
"fixed_assets": 8627546,
"liabilities": 9067580,
"long_term_liabilities": 4036218,
"quarter": 3
},
{
"assets": 16667907,
"current_assets": 5507826,
"current_liabilities": 5474298,
"equity": 10126891,
"fixed_assets": 11160081,
"liabilities": 9246239,
"long_term_liabilities": 3771941,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 84292,
"financing_cash_flow": 23789,
"investing_cash_flow": -209314,
"net_cash_flow": 2943856,
"operating_cash_flow": 3081943,
"quarter": 1
},
{
"change_in_working_capital": -92870,
"financing_cash_flow": -168573,
"investing_cash_flow": -390417,
"net_cash_flow": 3580046,
"operating_cash_flow": 3745771,
"quarter": 2
},
{
"change_in_working_capital": 92834,
"financing_cash_flow": -68113,
"investing_cash_flow": -130676,
"net_cash_flow": 2951666,
"operating_cash_flow": 3257717,
"quarter": 3
},
{
"change_in_working_capital": -64666,
"financing_cash_flow": -92580,
"investing_cash_flow": -394474,
"net_cash_flow": 3401562,
"operating_cash_flow": 3372818,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9528855932783988,
"current_ratio": 1.0191335646605264,
"debt_to_equity_ratio": 0.9527603935524936,
"profit_margin": 0.1686311650124772,
"quarter": 1,
"return_on_assets": 0.16068620771814193,
"return_on_equity": 0.2703415101649373
},
{
"asset_turnover_ratio": 0.9349270563483946,
"current_ratio": 2.197637150609294,
"debt_to_equity_ratio": 0.9325665886099731,
"profit_margin": 0.17702886901747872,
"quarter": 2,
"return_on_assets": 0.16550907939919687,
"return_on_equity": 0.2744357144977068
},
{
"asset_turnover_ratio": 0.9173070917070917,
"current_ratio": 1.5117584463212943,
"debt_to_equity_ratio": 0.9341221749942825,
"profit_margin": 0.17062876972607022,
"quarter": 3,
"return_on_assets": 0.15651898051898053,
"return_on_equity": 0.2617569068286381
},
{
"asset_turnover_ratio": 0.9000191205770467,
"current_ratio": 1.0061246209102976,
"debt_to_equity_ratio": 0.913038266137159,
"profit_margin": 0.18033094833927554,
"quarter": 4,
"return_on_assets": 0.16230130153713962,
"return_on_equity": 0.2671326273779386
}
],
"income_statement": [
{
"depreciation": 607525,
"expenses": 11475175,
"income_tax": 723958,
"marketing_expense": 1352884,
"net_income": 3198376,
"net_profit": 2474418,
"operational_expense": 7715457,
"product_revenue": 5791711,
"quarter": 1,
"rd_expense": 1866565,
"revenue": 14673551,
"salaries_expense": 4436720,
"service_revenue": 8881840
},
{
"depreciation": 1128923,
"expenses": 11445955,
"income_tax": 719238,
"marketing_expense": 1450222,
"net_income": 3336086,
"net_profit": 2616848,
"operational_expense": 7783002,
"product_revenue": 3270049,
"quarter": 2,
"rd_expense": 1388460,
"revenue": 14782041,
"salaries_expense": 4421853,
"service_revenue": 11511992
},
{
"depreciation": 716827,
"expenses": 11416809,
"income_tax": 933635,
"marketing_expense": 1626779,
"net_income": 3474525,
"net_profit": 2540890,
"operational_expense": 7641575,
"product_revenue": 4351270,
"quarter": 3,
"rd_expense": 1224935,
"revenue": 14891334,
"salaries_expense": 4074879,
"service_revenue": 10540064
},
{
"depreciation": 667595,
"expenses": 11387738,
"income_tax": 908474,
"marketing_expense": 1250952,
"net_income": 3613697,
"net_profit": 2705223,
"operational_expense": 7418780,
"product_revenue": 3277726,
"quarter": 4,
"rd_expense": 1788900,
"revenue": 15001435,
"salaries_expense": 4731120,
"service_revenue": 11723709
}
],
"market_conditions": {
"gdp_growth": [
0.0590965603441973,
0.051285737938728385,
0.04800480224863776,
0.05924453847115448
],
"inflation_rate": [
0.010028578103455883,
0.004565683902582963,
0.013860015783612102,
0.003989702311328062
],
"interest_rate": [
0.013582317595780699,
0.013211312521300613,
0.00571534197200612,
0.0063341206933331924
],
"year": 2012
},
"random_event": {
"description": "Forbes Inc Data Privacy Regulation Impact in 2012",
"impact": -0.02,
"type": "Data Privacy Regulation Impact"
},
"year": 2012
},
{
"advertising_kpis": [
{
"average_project_size": 53712,
"billable_hours_per_employee": 114,
"client_concentration": 0.36,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.76,
"gross_billings": 20848762,
"net_revenue": 16386821,
"new_client_acquisition": 4,
"organic_growth": 0.02,
"quarter": 1,
"revenue_per_employee": 17267
},
{
"average_project_size": 147067,
"billable_hours_per_employee": 95,
"client_concentration": 0.28,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.74,
"gross_billings": 18804209,
"net_revenue": 16559598,
"new_client_acquisition": 5,
"organic_growth": 0.02,
"quarter": 2,
"revenue_per_employee": 17450
},
{
"average_project_size": 62327,
"billable_hours_per_employee": 130,
"client_concentration": 0.32,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.66,
"gross_billings": 20593049,
"net_revenue": 16734196,
"new_client_acquisition": 4,
"organic_growth": 0.09,
"quarter": 3,
"revenue_per_employee": 17634
},
{
"average_project_size": 131552,
"billable_hours_per_employee": 80,
"client_concentration": 0.34,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.61,
"gross_billings": 20148654,
"net_revenue": 16910636,
"new_client_acquisition": 1,
"organic_growth": 0.12,
"quarter": 4,
"revenue_per_employee": 17819
}
],
"balance_sheet": [
{
"assets": 17289960,
"current_assets": 6876930,
"current_liabilities": 4132698,
"equity": 14403735,
"fixed_assets": 10413030,
"liabilities": 7730336,
"long_term_liabilities": 3597638,
"quarter": 1
},
{
"assets": 17647711,
"current_assets": 8146133,
"current_liabilities": 3350900,
"equity": 14372041,
"fixed_assets": 9501578,
"liabilities": 7913304,
"long_term_liabilities": 4562404,
"quarter": 2
},
{
"assets": 18012864,
"current_assets": 6554836,
"current_liabilities": 4038163,
"equity": 14525870,
"fixed_assets": 11458028,
"liabilities": 8100603,
"long_term_liabilities": 4062440,
"quarter": 3
},
{
"assets": 18385572,
"current_assets": 5934517,
"current_liabilities": 4362866,
"equity": 14873149,
"fixed_assets": 12451055,
"liabilities": 8292335,
"long_term_liabilities": 3929469,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -91921,
"financing_cash_flow": -146987,
"investing_cash_flow": -460511,
"net_cash_flow": 5571324,
"operating_cash_flow": 5611724,
"quarter": 1
},
{
"change_in_working_capital": 23482,
"financing_cash_flow": 99555,
"investing_cash_flow": -200273,
"net_cash_flow": 4956688,
"operating_cash_flow": 5387857,
"quarter": 2
},
{
"change_in_working_capital": 26338,
"financing_cash_flow": 42084,
"investing_cash_flow": -400133,
"net_cash_flow": 4934587,
"operating_cash_flow": 5305655,
"quarter": 3
},
{
"change_in_working_capital": 3805,
"financing_cash_flow": 68423,
"investing_cash_flow": -365854,
"net_cash_flow": 4982806,
"operating_cash_flow": 5549971,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9477651191789918,
"current_ratio": 1.6640291644828633,
"debt_to_equity_ratio": 0.5366896850018416,
"profit_margin": 0.29561017356569647,
"quarter": 1,
"return_on_assets": 0.28016901138001477,
"return_on_equity": 0.33630936698016173
},
{
"asset_turnover_ratio": 0.9383425419874566,
"current_ratio": 2.431028380435107,
"debt_to_equity_ratio": 0.5506040512965417,
"profit_margin": 0.28005716080788917,
"quarter": 2,
"return_on_assets": 0.26278954817426464,
"return_on_equity": 0.32268443987878964
},
{
"asset_turnover_ratio": 0.9290136204881134,
"current_ratio": 1.6232222423909088,
"debt_to_equity_ratio": 0.5576673204427687,
"profit_margin": 0.2756994719077032,
"quarter": 3,
"return_on_assets": 0.2561285645636363,
"return_on_equity": 0.3176132651607098
},
{
"asset_turnover_ratio": 0.9197775299022516,
"current_ratio": 1.3602336170764813,
"debt_to_equity_ratio": 0.5575372774117976,
"profit_margin": 0.2826571395658921,
"quarter": 4,
"return_on_assets": 0.25998168563915225,
"return_on_equity": 0.32137861323113215
}
],
"income_statement": [
{
"depreciation": 767613,
"expenses": 10085986,
"income_tax": 1456724,
"marketing_expense": 1465153,
"net_income": 6300835,
"net_profit": 4844111,
"operational_expense": 6475375,
"product_revenue": 3464970,
"quarter": 1,
"rd_expense": 1750659,
"revenue": 16386821,
"salaries_expense": 4363479,
"service_revenue": 12921851
},
{
"depreciation": 750223,
"expenses": 10218288,
"income_tax": 1703676,
"marketing_expense": 1069770,
"net_income": 6341310,
"net_profit": 4637634,
"operational_expense": 6709119,
"product_revenue": 3433085,
"quarter": 2,
"rd_expense": 1458717,
"revenue": 16559598,
"salaries_expense": 4939395,
"service_revenue": 13126513
},
{
"depreciation": 692046,
"expenses": 10352326,
"income_tax": 1768261,
"marketing_expense": 1565701,
"net_income": 6381870,
"net_profit": 4613609,
"operational_expense": 5800921,
"product_revenue": 6482105,
"quarter": 3,
"rd_expense": 1697293,
"revenue": 16734196,
"salaries_expense": 4358590,
"service_revenue": 10252091
},
{
"depreciation": 770059,
"expenses": 10488123,
"income_tax": 1642601,
"marketing_expense": 1935747,
"net_income": 6422513,
"net_profit": 4779912,
"operational_expense": 6011826,
"product_revenue": 4273583,
"quarter": 4,
"rd_expense": 1081402,
"revenue": 16910636,
"salaries_expense": 3338580,
"service_revenue": 12637053
}
],
"market_conditions": {
"gdp_growth": [
0.05134523819563513,
0.056512764800688405,
0.057142731603207174,
0.05975046622763235
],
"inflation_rate": [
0.002637415423395516,
0.0064618125139804285,
0.0028912496612950632,
0.010029238253884059
],
"interest_rate": [
0.0069816619335355745,
0.011634456289493325,
0.01119458935200018,
0.013699165858733982
],
"year": 2013
},
"random_event": null,
"year": 2013
}
] |
{
"advertising_type": "Traditional Advertising",
"financial_health": "Poor",
"founding_year": 1990,
"industry": "Advertising",
"location": "East Michael",
"name": "Kerr-Perez",
"num_employees": 698,
"region": "Asia-Pacific",
"revenue_size": "Small",
"website": "www.kerr-perez.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 194017,
"billable_hours_per_employee": 142,
"client_concentration": 0.38,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.71,
"gross_billings": 3983036,
"net_revenue": 3458849,
"new_client_acquisition": 3,
"organic_growth": 0.09,
"quarter": 1,
"revenue_per_employee": 4955
},
{
"average_project_size": 106042,
"billable_hours_per_employee": 128,
"client_concentration": 0.33,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.64,
"gross_billings": 4026207,
"net_revenue": 3461124,
"new_client_acquisition": 5,
"organic_growth": 0.09,
"quarter": 2,
"revenue_per_employee": 4959
},
{
"average_project_size": 108983,
"billable_hours_per_employee": 159,
"client_concentration": 0.23,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.69,
"gross_billings": 4458039,
"net_revenue": 3463400,
"new_client_acquisition": 3,
"organic_growth": -0.03,
"quarter": 3,
"revenue_per_employee": 4962
},
{
"average_project_size": 112235,
"billable_hours_per_employee": 99,
"client_concentration": 0.14,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.66,
"gross_billings": 4357247,
"net_revenue": 3465678,
"new_client_acquisition": 5,
"organic_growth": -0.03,
"quarter": 4,
"revenue_per_employee": 4965
}
],
"balance_sheet": [
{
"assets": 3768165,
"current_assets": 1321427,
"current_liabilities": 945163,
"equity": 3083968,
"fixed_assets": 2446738,
"liabilities": 1647003,
"long_term_liabilities": 701840,
"quarter": 1
},
{
"assets": 3831855,
"current_assets": 1272454,
"current_liabilities": 734091,
"equity": 3066664,
"fixed_assets": 2559401,
"liabilities": 1665324,
"long_term_liabilities": 931233,
"quarter": 2
},
{
"assets": 3896622,
"current_assets": 1241584,
"current_liabilities": 836737,
"equity": 3071682,
"fixed_assets": 2655038,
"liabilities": 1683849,
"long_term_liabilities": 847112,
"quarter": 3
},
{
"assets": 3962484,
"current_assets": 1233646,
"current_liabilities": 758403,
"equity": 3140174,
"fixed_assets": 2728838,
"liabilities": 1702580,
"long_term_liabilities": 944177,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 11887,
"financing_cash_flow": -8134,
"investing_cash_flow": -196952,
"net_cash_flow": 1005852,
"operating_cash_flow": 1162194,
"quarter": 1
},
{
"change_in_working_capital": 92846,
"financing_cash_flow": 146534,
"investing_cash_flow": -354394,
"net_cash_flow": 508467,
"operating_cash_flow": 1037050,
"quarter": 2
},
{
"change_in_working_capital": -39432,
"financing_cash_flow": -38400,
"investing_cash_flow": -303377,
"net_cash_flow": 523422,
"operating_cash_flow": 999078,
"quarter": 3
},
{
"change_in_working_capital": 96026,
"financing_cash_flow": 110126,
"investing_cash_flow": -271135,
"net_cash_flow": 1197019,
"operating_cash_flow": 1104867,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9179133610125884,
"current_ratio": 1.3980942969625345,
"debt_to_equity_ratio": 0.5340532067777617,
"profit_margin": 0.27836022908198654,
"quarter": 1,
"return_on_assets": 0.2555105734488803,
"return_on_equity": 0.3121971434204246
},
{
"asset_turnover_ratio": 0.9032502534673155,
"current_ratio": 1.733373655309764,
"debt_to_equity_ratio": 0.5430409069920931,
"profit_margin": 0.2600695612176854,
"quarter": 2,
"return_on_assets": 0.2349078970890078,
"return_on_equity": 0.2935218856712049
},
{
"asset_turnover_ratio": 0.8888211378984155,
"current_ratio": 1.4838402030745623,
"debt_to_equity_ratio": 0.5481846753667861,
"profit_margin": 0.247995899982676,
"quarter": 3,
"return_on_assets": 0.22042399801674373,
"return_on_equity": 0.2796217186544701
},
{
"asset_turnover_ratio": 0.8746225852268426,
"current_ratio": 1.6266364980096335,
"debt_to_equity_ratio": 0.5421928848528775,
"profit_margin": 0.25399647630276095,
"quarter": 4,
"return_on_assets": 0.22215105474242924,
"return_on_equity": 0.2803252303853226
}
],
"income_statement": [
{
"depreciation": 199388,
"expenses": 2244087,
"income_tax": 251956,
"marketing_expense": 339723,
"net_income": 1214762,
"net_profit": 962806,
"operational_expense": 1526602,
"product_revenue": 803666,
"quarter": 1,
"rd_expense": 344453,
"revenue": 3458849,
"salaries_expense": 906212,
"service_revenue": 2655183
},
{
"depreciation": 136917,
"expenses": 2258783,
"income_tax": 302208,
"marketing_expense": 447139,
"net_income": 1202341,
"net_profit": 900133,
"operational_expense": 1282223,
"product_revenue": 977032,
"quarter": 2,
"rd_expense": 312132,
"revenue": 3461124,
"salaries_expense": 1060237,
"service_revenue": 2484092
},
{
"depreciation": 140169,
"expenses": 2273576,
"income_tax": 330915,
"marketing_expense": 395753,
"net_income": 1189824,
"net_profit": 858909,
"operational_expense": 1165718,
"product_revenue": 886684,
"quarter": 3,
"rd_expense": 433646,
"revenue": 3463400,
"salaries_expense": 1102344,
"service_revenue": 2576716
},
{
"depreciation": 224597,
"expenses": 2288466,
"income_tax": 296942,
"marketing_expense": 323611,
"net_income": 1177212,
"net_profit": 880270,
"operational_expense": 1553077,
"product_revenue": 1322219,
"quarter": 4,
"rd_expense": 358842,
"revenue": 3465678,
"salaries_expense": 816210,
"service_revenue": 2143459
}
],
"market_conditions": {
"gdp_growth": [
0.007668271779430441,
0.010941850075924102,
0.02652399650346355,
0.02662420049125385
],
"inflation_rate": [
0.01957935636834091,
0.016355943908679407,
0.01872622608502409,
0.01689359242129433
],
"interest_rate": [
0.03396550772138195,
0.024469630086651505,
0.02631893308287319,
0.02527643205711541
],
"year": 1990
},
"random_event": null,
"year": 1990
},
{
"advertising_kpis": [
{
"average_project_size": 105604,
"billable_hours_per_employee": 93,
"client_concentration": 0.15,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.66,
"gross_billings": 1082790,
"net_revenue": 842550,
"new_client_acquisition": 3,
"organic_growth": 0.14,
"quarter": 1,
"revenue_per_employee": 1207
},
{
"average_project_size": 72491,
"billable_hours_per_employee": 143,
"client_concentration": 0.28,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.65,
"gross_billings": 938447,
"net_revenue": 828576,
"new_client_acquisition": 4,
"organic_growth": -0.03,
"quarter": 2,
"revenue_per_employee": 1187
},
{
"average_project_size": 144077,
"billable_hours_per_employee": 118,
"client_concentration": 0.32,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.65,
"gross_billings": 1046483,
"net_revenue": 814835,
"new_client_acquisition": 3,
"organic_growth": -0.01,
"quarter": 3,
"revenue_per_employee": 1167
},
{
"average_project_size": 164102,
"billable_hours_per_employee": 118,
"client_concentration": 0.28,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.77,
"gross_billings": 915538,
"net_revenue": 801322,
"new_client_acquisition": 3,
"organic_growth": 0.11,
"quarter": 4,
"revenue_per_employee": 1148
}
],
"balance_sheet": [
{
"assets": 1017211,
"current_assets": 463325,
"current_liabilities": 287965,
"equity": 621802,
"fixed_assets": 553886,
"liabilities": 569136,
"long_term_liabilities": 281171,
"quarter": 1
},
{
"assets": 1044061,
"current_assets": 408488,
"current_liabilities": 256346,
"equity": 636405,
"fixed_assets": 635573,
"liabilities": 584057,
"long_term_liabilities": 327711,
"quarter": 2
},
{
"assets": 1071620,
"current_assets": 496463,
"current_liabilities": 289352,
"equity": 655267,
"fixed_assets": 575157,
"liabilities": 599370,
"long_term_liabilities": 310018,
"quarter": 3
},
{
"assets": 1099907,
"current_assets": 345772,
"current_liabilities": 271236,
"equity": 650231,
"fixed_assets": 754135,
"liabilities": 615084,
"long_term_liabilities": 343848,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 92941,
"financing_cash_flow": 74462,
"investing_cash_flow": -195881,
"net_cash_flow": -94862,
"operating_cash_flow": 206065,
"quarter": 1
},
{
"change_in_working_capital": 33399,
"financing_cash_flow": -153585,
"investing_cash_flow": -303734,
"net_cash_flow": 66543,
"operating_cash_flow": 222830,
"quarter": 2
},
{
"change_in_working_capital": -75078,
"financing_cash_flow": -44460,
"investing_cash_flow": -437209,
"net_cash_flow": -154363,
"operating_cash_flow": 225246,
"quarter": 3
},
{
"change_in_working_capital": -67371,
"financing_cash_flow": 59025,
"investing_cash_flow": -411518,
"net_cash_flow": -40347,
"operating_cash_flow": 194421,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8282942280411832,
"current_ratio": 1.6089628947962427,
"debt_to_equity_ratio": 0.9153010122193238,
"profit_margin": 0.2061919173936265,
"quarter": 1,
"return_on_assets": 0.17078757504588526,
"return_on_equity": 0.27939279706401715
},
{
"asset_turnover_ratio": 0.7936088025508088,
"current_ratio": 1.5935025317344527,
"debt_to_equity_ratio": 0.9177442037696121,
"profit_margin": 0.21289658401884679,
"quarter": 2,
"return_on_assets": 0.16895660311035465,
"return_on_equity": 0.27718355449752907
},
{
"asset_turnover_ratio": 0.7603768126761352,
"current_ratio": 1.7157752495230723,
"debt_to_equity_ratio": 0.9146958415424552,
"profit_margin": 0.22460620861892286,
"quarter": 3,
"return_on_assets": 0.17078535301692765,
"return_on_equity": 0.27930141453789065
},
{
"asset_turnover_ratio": 0.7285361398736439,
"current_ratio": 1.274801280066068,
"debt_to_equity_ratio": 0.9459469019471541,
"profit_margin": 0.2064188927796816,
"quarter": 4,
"return_on_assets": 0.15038362334270078,
"return_on_equity": 0.25438344219208253
}
],
"income_statement": [
{
"depreciation": 32338,
"expenses": 602894,
"income_tax": 65929,
"marketing_expense": 103376,
"net_income": 239656,
"net_profit": 173727,
"operational_expense": 417749,
"product_revenue": 241452,
"quarter": 1,
"rd_expense": 87869,
"revenue": 842550,
"salaries_expense": 275871,
"service_revenue": 601098
},
{
"depreciation": 46429,
"expenses": 593512,
"income_tax": 58663,
"marketing_expense": 98628,
"net_income": 235064,
"net_profit": 176401,
"operational_expense": 308100,
"product_revenue": 229051,
"quarter": 2,
"rd_expense": 97539,
"revenue": 828576,
"salaries_expense": 266508,
"service_revenue": 599525
},
{
"depreciation": 42229,
"expenses": 584276,
"income_tax": 47542,
"marketing_expense": 61291,
"net_income": 230559,
"net_profit": 183017,
"operational_expense": 310433,
"product_revenue": 184433,
"quarter": 3,
"rd_expense": 110895,
"revenue": 814835,
"salaries_expense": 232994,
"service_revenue": 630402
},
{
"depreciation": 29013,
"expenses": 575184,
"income_tax": 60730,
"marketing_expense": 57809,
"net_income": 226138,
"net_profit": 165408,
"operational_expense": 326003,
"product_revenue": 314813,
"quarter": 4,
"rd_expense": 58373,
"revenue": 801322,
"salaries_expense": 217920,
"service_revenue": 486509
}
],
"market_conditions": {
"gdp_growth": [
0.022786049132538302,
0.020025045351113997,
0.031010623020942797,
0.018915019546491378
],
"inflation_rate": [
0.01643198388571469,
0.011291772202261645,
0.012577143250274966,
0.0074439753579208425
],
"interest_rate": [
0.03138440118793182,
0.03094177409583465,
0.03162583545596577,
0.03275799311583795
],
"year": 1991
},
"random_event": {
"description": "Kerr-Perez Senior Leadership Change in 1991",
"impact": -0.07,
"type": "Senior Leadership Change"
},
"year": 1991
},
{
"advertising_kpis": [
{
"average_project_size": 100971,
"billable_hours_per_employee": 157,
"client_concentration": 0.13,
"client_retention_rate": 0.9,
"employee_utilization_rate": 0.66,
"gross_billings": 1417449,
"net_revenue": 1211507,
"new_client_acquisition": 3,
"organic_growth": -0.01,
"quarter": 1,
"revenue_per_employee": 1736
},
{
"average_project_size": 166420,
"billable_hours_per_employee": 111,
"client_concentration": 0.32,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.79,
"gross_billings": 1573374,
"net_revenue": 1214984,
"new_client_acquisition": 2,
"organic_growth": -0.04,
"quarter": 2,
"revenue_per_employee": 1741
},
{
"average_project_size": 156273,
"billable_hours_per_employee": 95,
"client_concentration": 0.24,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.63,
"gross_billings": 1383372,
"net_revenue": 1218471,
"new_client_acquisition": 4,
"organic_growth": 0.12,
"quarter": 3,
"revenue_per_employee": 1746
},
{
"average_project_size": 194568,
"billable_hours_per_employee": 145,
"client_concentration": 0.37,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.6,
"gross_billings": 1570909,
"net_revenue": 1221968,
"new_client_acquisition": 3,
"organic_growth": -0.03,
"quarter": 4,
"revenue_per_employee": 1751
}
],
"balance_sheet": [
{
"assets": 1374823,
"current_assets": 577692,
"current_liabilities": 355239,
"equity": 972633,
"fixed_assets": 797131,
"liabilities": 601931,
"long_term_liabilities": 246692,
"quarter": 1
},
{
"assets": 1400935,
"current_assets": 448761,
"current_liabilities": 269072,
"equity": 982102,
"fixed_assets": 952174,
"liabilities": 614391,
"long_term_liabilities": 345319,
"quarter": 2
},
{
"assets": 1427543,
"current_assets": 473055,
"current_liabilities": 345152,
"equity": 994110,
"fixed_assets": 954488,
"liabilities": 627110,
"long_term_liabilities": 281958,
"quarter": 3
},
{
"assets": 1454657,
"current_assets": 521619,
"current_liabilities": 352970,
"equity": 982840,
"fixed_assets": 933038,
"liabilities": 640092,
"long_term_liabilities": 287122,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -28153,
"financing_cash_flow": 186412,
"investing_cash_flow": -469510,
"net_cash_flow": 163018,
"operating_cash_flow": 293090,
"quarter": 1
},
{
"change_in_working_capital": 48760,
"financing_cash_flow": -45981,
"investing_cash_flow": -115913,
"net_cash_flow": -86288,
"operating_cash_flow": 279811,
"quarter": 2
},
{
"change_in_working_capital": -94080,
"financing_cash_flow": 116850,
"investing_cash_flow": -330701,
"net_cash_flow": 46508,
"operating_cash_flow": 268838,
"quarter": 3
},
{
"change_in_working_capital": 69365,
"financing_cash_flow": 53698,
"investing_cash_flow": -222107,
"net_cash_flow": 174222,
"operating_cash_flow": 265001,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8812094356873575,
"current_ratio": 1.6262065820475793,
"debt_to_equity_ratio": 0.6188675481913527,
"profit_margin": 0.164869868684209,
"quarter": 1,
"return_on_assets": 0.14528488394506056,
"return_on_equity": 0.2053611177083237
},
{
"asset_turnover_ratio": 0.8672665041561528,
"current_ratio": 1.6678101028720937,
"debt_to_equity_ratio": 0.6255877699057736,
"profit_margin": 0.16095520599448224,
"quarter": 2,
"return_on_assets": 0.13959105882856807,
"return_on_equity": 0.19912188347035237
},
{
"asset_turnover_ratio": 0.8535441664454241,
"current_ratio": 1.3705700676803263,
"debt_to_equity_ratio": 0.630825562563499,
"profit_margin": 0.15895084905590695,
"quarter": 3,
"return_on_assets": 0.13567156996321653,
"return_on_equity": 0.19482451640160545
},
{
"asset_turnover_ratio": 0.8400385795414315,
"current_ratio": 1.4777998130152705,
"debt_to_equity_ratio": 0.6512677546701396,
"profit_margin": 0.13770818875780708,
"quarter": 4,
"return_on_assets": 0.11568019127533158,
"return_on_equity": 0.17121301534329086
}
],
"income_statement": [
{
"depreciation": 93349,
"expenses": 953666,
"income_tax": 58100,
"marketing_expense": 167738,
"net_income": 257841,
"net_profit": 199741,
"operational_expense": 563512,
"product_revenue": 473781,
"quarter": 1,
"rd_expense": 150880,
"revenue": 1211507,
"salaries_expense": 419243,
"service_revenue": 737726
},
{
"depreciation": 84253,
"expenses": 964656,
"income_tax": 54770,
"marketing_expense": 140622,
"net_income": 250328,
"net_profit": 195558,
"operational_expense": 520895,
"product_revenue": 462328,
"quarter": 2,
"rd_expense": 156674,
"revenue": 1214984,
"salaries_expense": 371261,
"service_revenue": 752656
},
{
"depreciation": 75161,
"expenses": 975773,
"income_tax": 49021,
"marketing_expense": 151907,
"net_income": 242698,
"net_profit": 193677,
"operational_expense": 488396,
"product_revenue": 424490,
"quarter": 3,
"rd_expense": 173079,
"revenue": 1218471,
"salaries_expense": 307415,
"service_revenue": 793981
},
{
"depreciation": 96726,
"expenses": 987018,
"income_tax": 66675,
"marketing_expense": 139705,
"net_income": 234950,
"net_profit": 168275,
"operational_expense": 635188,
"product_revenue": 398173,
"quarter": 4,
"rd_expense": 179079,
"revenue": 1221968,
"salaries_expense": 463123,
"service_revenue": 823795
}
],
"market_conditions": {
"gdp_growth": [
0.017819639413167283,
0.011141163541810961,
0.015538733354505983,
0.017576938580385105
],
"inflation_rate": [
0.00834982218302923,
0.013810003610269331,
0.011490881105781012,
0.014113765871614448
],
"interest_rate": [
0.029527676579418433,
0.03553207629608606,
0.026266853853554886,
0.03127442975041208
],
"year": 1992
},
"random_event": null,
"year": 1992
},
{
"advertising_kpis": [
{
"average_project_size": 97237,
"billable_hours_per_employee": 98,
"client_concentration": 0.37,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.77,
"gross_billings": 1056599,
"net_revenue": 831216,
"new_client_acquisition": 4,
"organic_growth": -0.02,
"quarter": 1,
"revenue_per_employee": 1191
},
{
"average_project_size": 158051,
"billable_hours_per_employee": 124,
"client_concentration": 0.17,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.76,
"gross_billings": 1031981,
"net_revenue": 830461,
"new_client_acquisition": 3,
"organic_growth": 0.03,
"quarter": 2,
"revenue_per_employee": 1190
},
{
"average_project_size": 98750,
"billable_hours_per_employee": 136,
"client_concentration": 0.21,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.7,
"gross_billings": 957320,
"net_revenue": 829707,
"new_client_acquisition": 2,
"organic_growth": 0.07,
"quarter": 3,
"revenue_per_employee": 1189
},
{
"average_project_size": 143390,
"billable_hours_per_employee": 87,
"client_concentration": 0.1,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.75,
"gross_billings": 1042617,
"net_revenue": 828953,
"new_client_acquisition": 1,
"organic_growth": 0.1,
"quarter": 4,
"revenue_per_employee": 1188
}
],
"balance_sheet": [
{
"assets": 879294,
"current_assets": 425012,
"current_liabilities": 269242,
"equity": 596881,
"fixed_assets": 454282,
"liabilities": 500431,
"long_term_liabilities": 231189,
"quarter": 1
},
{
"assets": 909220,
"current_assets": 438310,
"current_liabilities": 301494,
"equity": 611877,
"fixed_assets": 470910,
"liabilities": 508460,
"long_term_liabilities": 206966,
"quarter": 2
},
{
"assets": 940164,
"current_assets": 323408,
"current_liabilities": 299616,
"equity": 633734,
"fixed_assets": 616756,
"liabilities": 516618,
"long_term_liabilities": 217002,
"quarter": 3
},
{
"assets": 972162,
"current_assets": 384988,
"current_liabilities": 210889,
"equity": 670587,
"fixed_assets": 587174,
"liabilities": 524906,
"long_term_liabilities": 314017,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 57773,
"financing_cash_flow": -171605,
"investing_cash_flow": -198292,
"net_cash_flow": -179158,
"operating_cash_flow": 251997,
"quarter": 1
},
{
"change_in_working_capital": 41854,
"financing_cash_flow": 174712,
"investing_cash_flow": -137212,
"net_cash_flow": -3416,
"operating_cash_flow": 243229,
"quarter": 2
},
{
"change_in_working_capital": -70942,
"financing_cash_flow": 187449,
"investing_cash_flow": -342421,
"net_cash_flow": -241842,
"operating_cash_flow": 256582,
"quarter": 3
},
{
"change_in_working_capital": 48693,
"financing_cash_flow": -125303,
"investing_cash_flow": -391413,
"net_cash_flow": 131177,
"operating_cash_flow": 262794,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9453220424567892,
"current_ratio": 1.578550151907949,
"debt_to_equity_ratio": 0.8384100013235469,
"profit_margin": 0.2622880214047853,
"quarter": 1,
"return_on_assets": 0.24794664810632167,
"return_on_equity": 0.36526208741776
},
{
"asset_turnover_ratio": 0.913377400409142,
"current_ratio": 1.453793441992212,
"debt_to_equity_ratio": 0.8309840049552443,
"profit_margin": 0.2542166338937048,
"quarter": 2,
"return_on_assets": 0.23219572820659468,
"return_on_equity": 0.34503176291967175
},
{
"asset_turnover_ratio": 0.8825130509145213,
"current_ratio": 1.079408309302574,
"debt_to_equity_ratio": 0.8151969122691854,
"profit_margin": 0.2533279820466743,
"quarter": 3,
"return_on_assets": 0.22356525031802962,
"return_on_equity": 0.3316659671092288
},
{
"asset_turnover_ratio": 0.8526901894951664,
"current_ratio": 1.8255480371190531,
"debt_to_equity_ratio": 0.7827560033224623,
"profit_margin": 0.26941334430299424,
"quarter": 4,
"return_on_assets": 0.2297261156062467,
"return_on_equity": 0.33303806963153176
}
],
"income_statement": [
{
"depreciation": 33979,
"expenses": 534107,
"income_tax": 79091,
"marketing_expense": 65392,
"net_income": 297109,
"net_profit": 218018,
"operational_expense": 281942,
"product_revenue": 243376,
"quarter": 1,
"rd_expense": 79145,
"revenue": 831216,
"salaries_expense": 160383,
"service_revenue": 587840
},
{
"depreciation": 32112,
"expenses": 533535,
"income_tax": 85809,
"marketing_expense": 54656,
"net_income": 296926,
"net_profit": 211117,
"operational_expense": 270764,
"product_revenue": 255436,
"quarter": 2,
"rd_expense": 96341,
"revenue": 830461,
"salaries_expense": 222983,
"service_revenue": 575025
},
{
"depreciation": 46394,
"expenses": 532965,
"income_tax": 86554,
"marketing_expense": 60710,
"net_income": 296742,
"net_profit": 210188,
"operational_expense": 373070,
"product_revenue": 325967,
"quarter": 3,
"rd_expense": 78595,
"revenue": 829707,
"salaries_expense": 251104,
"service_revenue": 503740
},
{
"depreciation": 39463,
"expenses": 532395,
"income_tax": 73227,
"marketing_expense": 83889,
"net_income": 296558,
"net_profit": 223331,
"operational_expense": 364254,
"product_revenue": 185116,
"quarter": 4,
"rd_expense": 93722,
"revenue": 828953,
"salaries_expense": 257993,
"service_revenue": 643837
}
],
"market_conditions": {
"gdp_growth": [
0.013159205574393701,
0.010546522942768087,
0.016991711447724146,
0.024355161914065157
],
"inflation_rate": [
0.016497787036286245,
0.01877389858708769,
0.022085469656367283,
0.02299920637911991
],
"interest_rate": [
0.02499878772465522,
0.020692865125724283,
0.028633547723382054,
0.02375802797939429
],
"year": 1993
},
"random_event": {
"description": "Kerr-Perez Technology Adoption in 1993",
"impact": 0.05,
"type": "Technology Adoption"
},
"year": 1993
},
{
"advertising_kpis": [
{
"average_project_size": 144863,
"billable_hours_per_employee": 153,
"client_concentration": 0.4,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.62,
"gross_billings": 2973344,
"net_revenue": 2353397,
"new_client_acquisition": 4,
"organic_growth": 0.1,
"quarter": 1,
"revenue_per_employee": 3372
},
{
"average_project_size": 163662,
"billable_hours_per_employee": 104,
"client_concentration": 0.1,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.66,
"gross_billings": 2785942,
"net_revenue": 2304933,
"new_client_acquisition": 1,
"organic_growth": 0.11,
"quarter": 2,
"revenue_per_employee": 3302
},
{
"average_project_size": 135629,
"billable_hours_per_employee": 137,
"client_concentration": 0.39,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.69,
"gross_billings": 2679681,
"net_revenue": 2257468,
"new_client_acquisition": 4,
"organic_growth": 0.05,
"quarter": 3,
"revenue_per_employee": 3234
},
{
"average_project_size": 77051,
"billable_hours_per_employee": 100,
"client_concentration": 0.32,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.76,
"gross_billings": 2849891,
"net_revenue": 2210981,
"new_client_acquisition": 5,
"organic_growth": -0.02,
"quarter": 4,
"revenue_per_employee": 3168
}
],
"balance_sheet": [
{
"assets": 3052446,
"current_assets": 1519390,
"current_liabilities": 637484,
"equity": 2095759,
"fixed_assets": 1533056,
"liabilities": 1467594,
"long_term_liabilities": 830110,
"quarter": 1
},
{
"assets": 3145759,
"current_assets": 1209260,
"current_liabilities": 661013,
"equity": 2138523,
"fixed_assets": 1936499,
"liabilities": 1485504,
"long_term_liabilities": 824491,
"quarter": 2
},
{
"assets": 3241925,
"current_assets": 972726,
"current_liabilities": 818663,
"equity": 2238193,
"fixed_assets": 2269199,
"liabilities": 1503632,
"long_term_liabilities": 684969,
"quarter": 3
},
{
"assets": 3341031,
"current_assets": 1061828,
"current_liabilities": 656779,
"equity": 2330947,
"fixed_assets": 2279203,
"liabilities": 1521981,
"long_term_liabilities": 865202,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 61543,
"financing_cash_flow": 61245,
"investing_cash_flow": -184354,
"net_cash_flow": 446030,
"operating_cash_flow": 594444,
"quarter": 1
},
{
"change_in_working_capital": -335,
"financing_cash_flow": 45,
"investing_cash_flow": -126068,
"net_cash_flow": 131292,
"operating_cash_flow": 583650,
"quarter": 2
},
{
"change_in_working_capital": -6265,
"financing_cash_flow": 196365,
"investing_cash_flow": -421168,
"net_cash_flow": 126012,
"operating_cash_flow": 650790,
"quarter": 3
},
{
"change_in_working_capital": -10482,
"financing_cash_flow": 115049,
"investing_cash_flow": -339208,
"net_cash_flow": 126076,
"operating_cash_flow": 633794,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.77098726726042,
"current_ratio": 2.383416681830446,
"debt_to_equity_ratio": 0.7002684946122145,
"profit_margin": 0.21709341857748607,
"quarter": 1,
"return_on_assets": 0.16737626152927848,
"return_on_equity": 0.24378136989987875
},
{
"asset_turnover_ratio": 0.7327112471107926,
"current_ratio": 1.829404262851109,
"debt_to_equity_ratio": 0.6946401792265036,
"profit_margin": 0.20749757151292467,
"quarter": 2,
"return_on_assets": 0.15203580439569592,
"return_on_equity": 0.2236440758411296
},
{
"asset_turnover_ratio": 0.6963356647670751,
"current_ratio": 1.188188546447073,
"debt_to_equity_ratio": 0.6718062294002349,
"profit_margin": 0.22144278457103267,
"quarter": 3,
"return_on_assets": 0.15419850860214224,
"return_on_equity": 0.22334981835793427
},
{
"asset_turnover_ratio": 0.6617660835831813,
"current_ratio": 1.6167203884411652,
"debt_to_equity_ratio": 0.6529453479637246,
"profit_margin": 0.23152482992843448,
"quarter": 4,
"return_on_assets": 0.15321527995400222,
"return_on_equity": 0.21960902585944683
}
],
"income_statement": [
{
"depreciation": 83537,
"expenses": 1661645,
"income_tax": 180845,
"marketing_expense": 299547,
"net_income": 691752,
"net_profit": 510907,
"operational_expense": 1096973,
"product_revenue": 483071,
"quarter": 1,
"rd_expense": 200193,
"revenue": 2353397,
"salaries_expense": 706332,
"service_revenue": 1870326
},
{
"depreciation": 105382,
"expenses": 1626806,
"income_tax": 199859,
"marketing_expense": 273793,
"net_income": 678127,
"net_profit": 478268,
"operational_expense": 1121332,
"product_revenue": 918708,
"quarter": 2,
"rd_expense": 220236,
"revenue": 2304933,
"salaries_expense": 556242,
"service_revenue": 1386225
},
{
"depreciation": 150890,
"expenses": 1592698,
"income_tax": 164870,
"marketing_expense": 253628,
"net_income": 664770,
"net_profit": 499900,
"operational_expense": 1108020,
"product_revenue": 458616,
"quarter": 3,
"rd_expense": 292779,
"revenue": 2257468,
"salaries_expense": 500634,
"service_revenue": 1798852
},
{
"depreciation": 121897,
"expenses": 1559305,
"income_tax": 139779,
"marketing_expense": 242532,
"net_income": 651676,
"net_profit": 511897,
"operational_expense": 1084255,
"product_revenue": 774408,
"quarter": 4,
"rd_expense": 172150,
"revenue": 2210981,
"salaries_expense": 635625,
"service_revenue": 1436573
}
],
"market_conditions": {
"gdp_growth": [
0.026391157997653653,
0.02521275734861852,
0.025122480618845797,
0.010268239940399656
],
"inflation_rate": [
0.011607182009189225,
0.016575437196917807,
0.02065362494829542,
0.011388155015206543
],
"interest_rate": [
0.039214856632553294,
0.03792315426173301,
0.04045681063425272,
0.03820941067793431
],
"year": 1994
},
"random_event": null,
"year": 1994
},
{
"advertising_kpis": [
{
"average_project_size": 192648,
"billable_hours_per_employee": 140,
"client_concentration": 0.31,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.62,
"gross_billings": 2871141,
"net_revenue": 2298656,
"new_client_acquisition": 4,
"organic_growth": 0.11,
"quarter": 1,
"revenue_per_employee": 3293
},
{
"average_project_size": 111400,
"billable_hours_per_employee": 130,
"client_concentration": 0.16,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.76,
"gross_billings": 2702555,
"net_revenue": 2290049,
"new_client_acquisition": 1,
"organic_growth": -0.04,
"quarter": 2,
"revenue_per_employee": 3281
},
{
"average_project_size": 152446,
"billable_hours_per_employee": 134,
"client_concentration": 0.33,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.61,
"gross_billings": 2944905,
"net_revenue": 2281475,
"new_client_acquisition": 4,
"organic_growth": -0.04,
"quarter": 3,
"revenue_per_employee": 3269
},
{
"average_project_size": 64791,
"billable_hours_per_employee": 159,
"client_concentration": 0.28,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.64,
"gross_billings": 2728233,
"net_revenue": 2272932,
"new_client_acquisition": 5,
"organic_growth": 0.02,
"quarter": 4,
"revenue_per_employee": 3256
}
],
"balance_sheet": [
{
"assets": 3072805,
"current_assets": 992059,
"current_liabilities": 933204,
"equity": 1947820,
"fixed_assets": 2080746,
"liabilities": 1569571,
"long_term_liabilities": 636367,
"quarter": 1
},
{
"assets": 3127473,
"current_assets": 1410924,
"current_liabilities": 767066,
"equity": 1957077,
"fixed_assets": 1716549,
"liabilities": 1604166,
"long_term_liabilities": 837100,
"quarter": 2
},
{
"assets": 3183113,
"current_assets": 1547595,
"current_liabilities": 897899,
"equity": 1932188,
"fixed_assets": 1635518,
"liabilities": 1639523,
"long_term_liabilities": 741624,
"quarter": 3
},
{
"assets": 3239743,
"current_assets": 1558331,
"current_liabilities": 765580,
"equity": 1970159,
"fixed_assets": 1681412,
"liabilities": 1675659,
"long_term_liabilities": 910079,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 43699,
"financing_cash_flow": 25274,
"investing_cash_flow": -301781,
"net_cash_flow": 459191,
"operating_cash_flow": 590462,
"quarter": 1
},
{
"change_in_working_capital": -61249,
"financing_cash_flow": 15704,
"investing_cash_flow": -405945,
"net_cash_flow": 173660,
"operating_cash_flow": 543516,
"quarter": 2
},
{
"change_in_working_capital": -12472,
"financing_cash_flow": 170742,
"investing_cash_flow": -475074,
"net_cash_flow": 76966,
"operating_cash_flow": 563474,
"quarter": 3
},
{
"change_in_working_capital": 47922,
"financing_cash_flow": 47431,
"investing_cash_flow": -214042,
"net_cash_flow": 393345,
"operating_cash_flow": 573018,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7480643906788749,
"current_ratio": 1.063067667948273,
"debt_to_equity_ratio": 0.8058090583318788,
"profit_margin": 0.19341128033076718,
"quarter": 1,
"return_on_assets": 0.1446840915710564,
"return_on_equity": 0.22824799006068322
},
{
"asset_turnover_ratio": 0.7322362175468821,
"current_ratio": 1.8393775763754356,
"debt_to_equity_ratio": 0.8196744430597264,
"profit_margin": 0.1894151609856383,
"quarter": 2,
"return_on_assets": 0.13869664102615753,
"return_on_equity": 0.2216417647338352
},
{
"asset_turnover_ratio": 0.7167433264229074,
"current_ratio": 1.7235735867842596,
"debt_to_equity_ratio": 0.8485318198850216,
"profit_margin": 0.170327529339572,
"quarter": 3,
"return_on_assets": 0.12208111996024018,
"return_on_equity": 0.2011181106600393
},
{
"asset_turnover_ratio": 0.7015778720719514,
"current_ratio": 2.0354907390475194,
"debt_to_equity_ratio": 0.8505196788685583,
"profit_margin": 0.17865690658585476,
"quarter": 4,
"return_on_assets": 0.12534173235346138,
"return_on_equity": 0.2061128061237697
}
],
"income_statement": [
{
"depreciation": 145876,
"expenses": 1738700,
"income_tax": 115370,
"marketing_expense": 319037,
"net_income": 559956,
"net_profit": 444586,
"operational_expense": 929160,
"product_revenue": 538231,
"quarter": 1,
"rd_expense": 320620,
"revenue": 2298656,
"salaries_expense": 536792,
"service_revenue": 1760425
},
{
"depreciation": 109746,
"expenses": 1746356,
"income_tax": 109923,
"marketing_expense": 200717,
"net_income": 543693,
"net_profit": 433770,
"operational_expense": 949563,
"product_revenue": 671735,
"quarter": 2,
"rd_expense": 294820,
"revenue": 2290049,
"salaries_expense": 655891,
"service_revenue": 1618314
},
{
"depreciation": 174876,
"expenses": 1754046,
"income_tax": 138831,
"marketing_expense": 311966,
"net_income": 527429,
"net_profit": 388598,
"operational_expense": 1003650,
"product_revenue": 645462,
"quarter": 3,
"rd_expense": 231203,
"revenue": 2281475,
"salaries_expense": 768863,
"service_revenue": 1636013
},
{
"depreciation": 166943,
"expenses": 1761770,
"income_tax": 105087,
"marketing_expense": 232812,
"net_income": 511162,
"net_profit": 406075,
"operational_expense": 1225169,
"product_revenue": 866767,
"quarter": 4,
"rd_expense": 329576,
"revenue": 2272932,
"salaries_expense": 781571,
"service_revenue": 1406165
}
],
"market_conditions": {
"gdp_growth": [
0.018774315784346383,
0.026523207352167434,
0.014998537706608066,
0.017762399423588725
],
"inflation_rate": [
0.02134914977068763,
0.018166497677540215,
0.016302757421059154,
0.014744368135003332
],
"interest_rate": [
0.031391626002380685,
0.029186441444319325,
0.026946511305695565,
0.02971676759148046
],
"year": 1995
},
"random_event": {
"description": "Kerr-Perez Introduction of New Service in 1995",
"impact": -0.05,
"type": "Introduction of New Service"
},
"year": 1995
},
{
"advertising_kpis": [
{
"average_project_size": 158001,
"billable_hours_per_employee": 145,
"client_concentration": 0.12,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.8,
"gross_billings": 2717006,
"net_revenue": 2159149,
"new_client_acquisition": 1,
"organic_growth": -0.01,
"quarter": 1,
"revenue_per_employee": 3093
},
{
"average_project_size": 67041,
"billable_hours_per_employee": 93,
"client_concentration": 0.34,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.66,
"gross_billings": 2723297,
"net_revenue": 2142725,
"new_client_acquisition": 2,
"organic_growth": 0.02,
"quarter": 2,
"revenue_per_employee": 3070
},
{
"average_project_size": 111486,
"billable_hours_per_employee": 119,
"client_concentration": 0.11,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.79,
"gross_billings": 2462691,
"net_revenue": 2126426,
"new_client_acquisition": 1,
"organic_growth": 0.06,
"quarter": 3,
"revenue_per_employee": 3046
},
{
"average_project_size": 54533,
"billable_hours_per_employee": 91,
"client_concentration": 0.13,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.73,
"gross_billings": 2341739,
"net_revenue": 2110251,
"new_client_acquisition": 5,
"organic_growth": 0.02,
"quarter": 4,
"revenue_per_employee": 3023
}
],
"balance_sheet": [
{
"assets": 2228297,
"current_assets": 726793,
"current_liabilities": 447766,
"equity": 1716086,
"fixed_assets": 1501504,
"liabilities": 1042201,
"long_term_liabilities": 594435,
"quarter": 1
},
{
"assets": 2257846,
"current_assets": 1041076,
"current_liabilities": 547187,
"equity": 1767182,
"fixed_assets": 1216770,
"liabilities": 1050890,
"long_term_liabilities": 503703,
"quarter": 2
},
{
"assets": 2287788,
"current_assets": 990701,
"current_liabilities": 491429,
"equity": 1799033,
"fixed_assets": 1297087,
"liabilities": 1059652,
"long_term_liabilities": 568223,
"quarter": 3
},
{
"assets": 2318126,
"current_assets": 800400,
"current_liabilities": 518069,
"equity": 1772431,
"fixed_assets": 1517726,
"liabilities": 1068487,
"long_term_liabilities": 550418,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 67397,
"financing_cash_flow": -189784,
"investing_cash_flow": -482732,
"net_cash_flow": -99070,
"operating_cash_flow": 608061,
"quarter": 1
},
{
"change_in_working_capital": 20557,
"financing_cash_flow": -136725,
"investing_cash_flow": -154898,
"net_cash_flow": 458090,
"operating_cash_flow": 687285,
"quarter": 2
},
{
"change_in_working_capital": 32590,
"financing_cash_flow": 148257,
"investing_cash_flow": -274266,
"net_cash_flow": 414542,
"operating_cash_flow": 664400,
"quarter": 3
},
{
"change_in_working_capital": 5261,
"financing_cash_flow": 80306,
"investing_cash_flow": -363181,
"net_cash_flow": 516963,
"operating_cash_flow": 621951,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9689682299980658,
"current_ratio": 1.6231536114845702,
"debt_to_equity_ratio": 0.6073128036706785,
"profit_margin": 0.24546244839980938,
"quarter": 1,
"return_on_assets": 0.23784531415695484,
"return_on_equity": 0.30883650353187425
},
{
"asset_turnover_ratio": 0.9490129087634852,
"current_ratio": 1.9025963701623028,
"debt_to_equity_ratio": 0.5946699321292317,
"profit_margin": 0.2614549230535883,
"quarter": 2,
"return_on_assets": 0.24812409703761903,
"return_on_equity": 0.3170165834645215
},
{
"asset_turnover_ratio": 0.9294681150526185,
"current_ratio": 2.015959579105018,
"debt_to_equity_ratio": 0.5890119858835274,
"profit_margin": 0.2684772477386939,
"quarter": 3,
"return_on_assets": 0.24954104139019875,
"return_on_equity": 0.3173354796715791
},
{
"asset_turnover_ratio": 0.9103262721698475,
"current_ratio": 1.544967948284881,
"debt_to_equity_ratio": 0.602837007477301,
"profit_margin": 0.24773924997547686,
"quarter": 4,
"return_on_assets": 0.22552354790032983,
"return_on_equity": 0.2949576034271574
}
],
"income_statement": [
{
"depreciation": 78071,
"expenses": 1447266,
"income_tax": 181893,
"marketing_expense": 253308,
"net_income": 711883,
"net_profit": 529990,
"operational_expense": 751800,
"product_revenue": 826509,
"quarter": 1,
"rd_expense": 183318,
"revenue": 2159149,
"salaries_expense": 661842,
"service_revenue": 1332640
},
{
"depreciation": 127059,
"expenses": 1429810,
"income_tax": 152689,
"marketing_expense": 269296,
"net_income": 712915,
"net_profit": 560226,
"operational_expense": 864587,
"product_revenue": 807561,
"quarter": 2,
"rd_expense": 188243,
"revenue": 2142725,
"salaries_expense": 458079,
"service_revenue": 1335164
},
{
"depreciation": 93503,
"expenses": 1412565,
"income_tax": 142964,
"marketing_expense": 229506,
"net_income": 713861,
"net_profit": 570897,
"operational_expense": 760373,
"product_revenue": 619650,
"quarter": 3,
"rd_expense": 144642,
"revenue": 2126426,
"salaries_expense": 665196,
"service_revenue": 1506776
},
{
"depreciation": 99159,
"expenses": 1395527,
"income_tax": 191932,
"marketing_expense": 189056,
"net_income": 714724,
"net_profit": 522792,
"operational_expense": 803256,
"product_revenue": 678665,
"quarter": 4,
"rd_expense": 195113,
"revenue": 2110251,
"salaries_expense": 644739,
"service_revenue": 1431586
}
],
"market_conditions": {
"gdp_growth": [
0.038396469613102585,
0.039355661016098956,
0.022561858621407915,
0.021197742561334956
],
"inflation_rate": [
0.014228772605537805,
0.014736921640899892,
0.012013764819809222,
0.016669922412091004
],
"interest_rate": [
0.02808602602026369,
0.025670272843982864,
0.029467583823997213,
0.03187423971239604
],
"year": 1996
},
"random_event": {
"description": "Kerr-Perez Senior Leadership Change in 1996",
"impact": 0.02,
"type": "Senior Leadership Change"
},
"year": 1996
},
{
"advertising_kpis": [
{
"average_project_size": 173013,
"billable_hours_per_employee": 141,
"client_concentration": 0.32,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.64,
"gross_billings": 5964960,
"net_revenue": 4854726,
"new_client_acquisition": 4,
"organic_growth": -0.02,
"quarter": 1,
"revenue_per_employee": 6955
},
{
"average_project_size": 66962,
"billable_hours_per_employee": 121,
"client_concentration": 0.16,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.78,
"gross_billings": 5815590,
"net_revenue": 4725164,
"new_client_acquisition": 1,
"organic_growth": 0.07,
"quarter": 2,
"revenue_per_employee": 6770
},
{
"average_project_size": 57524,
"billable_hours_per_employee": 136,
"client_concentration": 0.19,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.65,
"gross_billings": 5157319,
"net_revenue": 4599061,
"new_client_acquisition": 4,
"organic_growth": 0.13,
"quarter": 3,
"revenue_per_employee": 6589
},
{
"average_project_size": 184908,
"billable_hours_per_employee": 103,
"client_concentration": 0.32,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.74,
"gross_billings": 5584908,
"net_revenue": 4476323,
"new_client_acquisition": 4,
"organic_growth": 0.15,
"quarter": 4,
"revenue_per_employee": 6413
}
],
"balance_sheet": [
{
"assets": 7140140,
"current_assets": 2828187,
"current_liabilities": 1679664,
"equity": 4147583,
"fixed_assets": 4311953,
"liabilities": 3824631,
"long_term_liabilities": 2144967,
"quarter": 1
},
{
"assets": 7256569,
"current_assets": 3040628,
"current_liabilities": 1860093,
"equity": 4183309,
"fixed_assets": 4215941,
"liabilities": 3882355,
"long_term_liabilities": 2022262,
"quarter": 2
},
{
"assets": 7374897,
"current_assets": 2871265,
"current_liabilities": 1644638,
"equity": 4148873,
"fixed_assets": 4503632,
"liabilities": 3940951,
"long_term_liabilities": 2296313,
"quarter": 3
},
{
"assets": 7495155,
"current_assets": 3726386,
"current_liabilities": 1984798,
"equity": 4217290,
"fixed_assets": 3768769,
"liabilities": 4000431,
"long_term_liabilities": 2015633,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -45412,
"financing_cash_flow": 177823,
"investing_cash_flow": -429801,
"net_cash_flow": 976150,
"operating_cash_flow": 1187321,
"quarter": 1
},
{
"change_in_working_capital": -22018,
"financing_cash_flow": -19002,
"investing_cash_flow": -224951,
"net_cash_flow": 880357,
"operating_cash_flow": 1113212,
"quarter": 2
},
{
"change_in_working_capital": 83980,
"financing_cash_flow": 93510,
"investing_cash_flow": -150448,
"net_cash_flow": 815826,
"operating_cash_flow": 1064412,
"quarter": 3
},
{
"change_in_working_capital": -354,
"financing_cash_flow": 174810,
"investing_cash_flow": -257870,
"net_cash_flow": 713377,
"operating_cash_flow": 1003966,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6799202816751492,
"current_ratio": 1.6837813991369703,
"debt_to_equity_ratio": 0.9221348915742011,
"profit_margin": 0.17139463689608847,
"quarter": 1,
"return_on_assets": 0.1165346897959984,
"return_on_equity": 0.2006166000776838
},
{
"asset_turnover_ratio": 0.6511567656836171,
"current_ratio": 1.634664503333973,
"debt_to_equity_ratio": 0.9280583863157132,
"profit_margin": 0.17123109377790907,
"quarter": 2,
"return_on_assets": 0.11149828520889142,
"return_on_equity": 0.1934102883626335
},
{
"asset_turnover_ratio": 0.6236102009289078,
"current_ratio": 1.7458340376423263,
"debt_to_equity_ratio": 0.9498847036291542,
"profit_margin": 0.15545064525128063,
"quarter": 3,
"return_on_assets": 0.0969406081196795,
"return_on_equity": 0.1723183621190622
},
{
"asset_turnover_ratio": 0.5972288765208992,
"current_ratio": 1.8774636008299082,
"debt_to_equity_ratio": 0.9485785895681824,
"profit_margin": 0.1614195401002117,
"quarter": 4,
"return_on_assets": 0.09640441058256967,
"return_on_equity": 0.17133419802764335
}
],
"income_statement": [
{
"depreciation": 355247,
"expenses": 3749780,
"income_tax": 272872,
"marketing_expense": 391025,
"net_income": 1104946,
"net_profit": 832074,
"operational_expense": 2168851,
"product_revenue": 1637521,
"quarter": 1,
"rd_expense": 576486,
"revenue": 4854726,
"salaries_expense": 1194244,
"service_revenue": 3217205
},
{
"depreciation": 304117,
"expenses": 3674005,
"income_tax": 242064,
"marketing_expense": 715973,
"net_income": 1051159,
"net_profit": 809095,
"operational_expense": 2141217,
"product_revenue": 1633023,
"quarter": 2,
"rd_expense": 420458,
"revenue": 4725164,
"salaries_expense": 1693917,
"service_revenue": 3092141
},
{
"depreciation": 349485,
"expenses": 3599762,
"income_tax": 284372,
"marketing_expense": 585419,
"net_income": 999299,
"net_profit": 714927,
"operational_expense": 2310570,
"product_revenue": 1265793,
"quarter": 3,
"rd_expense": 436904,
"revenue": 4599061,
"salaries_expense": 1784625,
"service_revenue": 3333268
},
{
"depreciation": 281400,
"expenses": 3527018,
"income_tax": 226739,
"marketing_expense": 549337,
"net_income": 949305,
"net_profit": 722566,
"operational_expense": 1999452,
"product_revenue": 1272544,
"quarter": 4,
"rd_expense": 594120,
"revenue": 4476323,
"salaries_expense": 1662572,
"service_revenue": 3203779
}
],
"market_conditions": {
"gdp_growth": [
0.0049074777023116675,
0.012069600160378877,
0.010543249870942482,
0.008081969317956997
],
"inflation_rate": [
0.010306671551092694,
0.014414334084730394,
0.012618534125458733,
0.01502324481017579
],
"interest_rate": [
0.03392743417394401,
0.037573008781437725,
0.03893186592092953,
0.03308339295972339
],
"year": 1997
},
"random_event": null,
"year": 1997
}
] |
{
"advertising_type": "Branding Services",
"financial_health": "Poor",
"founding_year": 1993,
"industry": "Advertising",
"location": "New Alexanderbury",
"name": "Flores, Barnes and Peterson",
"num_employees": 207,
"region": "Middle East & Africa",
"revenue_size": "Small",
"website": "www.flores,barnesandpeterson.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 50912,
"billable_hours_per_employee": 108,
"client_concentration": 0.1,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.67,
"gross_billings": 3792289,
"net_revenue": 3086353,
"new_client_acquisition": 3,
"organic_growth": -0.03,
"quarter": 1,
"revenue_per_employee": 14910
},
{
"average_project_size": 191859,
"billable_hours_per_employee": 137,
"client_concentration": 0.32,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.61,
"gross_billings": 3560863,
"net_revenue": 3067275,
"new_client_acquisition": 1,
"organic_growth": 0,
"quarter": 2,
"revenue_per_employee": 14818
},
{
"average_project_size": 79352,
"billable_hours_per_employee": 96,
"client_concentration": 0.26,
"client_retention_rate": 0.9,
"employee_utilization_rate": 0.63,
"gross_billings": 3404345,
"net_revenue": 3048315,
"new_client_acquisition": 1,
"organic_growth": 0.03,
"quarter": 3,
"revenue_per_employee": 14726
},
{
"average_project_size": 80531,
"billable_hours_per_employee": 135,
"client_concentration": 0.27,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.68,
"gross_billings": 3697828,
"net_revenue": 3029472,
"new_client_acquisition": 5,
"organic_growth": 0.05,
"quarter": 4,
"revenue_per_employee": 14635
}
],
"balance_sheet": [
{
"assets": 3236791,
"current_assets": 1378753,
"current_liabilities": 796081,
"equity": 2228694,
"fixed_assets": 1858038,
"liabilities": 1867181,
"long_term_liabilities": 1071100,
"quarter": 1
},
{
"assets": 3350227,
"current_assets": 1135188,
"current_liabilities": 1111184,
"equity": 2276793,
"fixed_assets": 2215039,
"liabilities": 1892729,
"long_term_liabilities": 781545,
"quarter": 2
},
{
"assets": 3467638,
"current_assets": 1374828,
"current_liabilities": 861834,
"equity": 2349072,
"fixed_assets": 2092810,
"liabilities": 1918626,
"long_term_liabilities": 1056792,
"quarter": 3
},
{
"assets": 3589165,
"current_assets": 1789992,
"current_liabilities": 938900,
"equity": 2463013,
"fixed_assets": 1799173,
"liabilities": 1944877,
"long_term_liabilities": 1005977,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -61000,
"financing_cash_flow": 111061,
"investing_cash_flow": -105922,
"net_cash_flow": 821104,
"operating_cash_flow": 1050876,
"quarter": 1
},
{
"change_in_working_capital": 64257,
"financing_cash_flow": 33653,
"investing_cash_flow": -346847,
"net_cash_flow": 681255,
"operating_cash_flow": 942126,
"quarter": 2
},
{
"change_in_working_capital": -11242,
"financing_cash_flow": 172364,
"investing_cash_flow": -394857,
"net_cash_flow": 635168,
"operating_cash_flow": 913932,
"quarter": 3
},
{
"change_in_working_capital": 60074,
"financing_cash_flow": 52563,
"investing_cash_flow": -176549,
"net_cash_flow": 923298,
"operating_cash_flow": 970023,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9535224856964815,
"current_ratio": 1.7319255201417947,
"debt_to_equity_ratio": 0.8377915496698963,
"profit_margin": 0.2783492361372792,
"quarter": 1,
"return_on_assets": 0.2654122555333353,
"return_on_equity": 0.3854652096698784
},
{
"asset_turnover_ratio": 0.915542439363064,
"current_ratio": 1.021602182896802,
"debt_to_equity_ratio": 0.831313606463126,
"profit_margin": 0.26710842686097597,
"quarter": 2,
"return_on_assets": 0.2445491007027285,
"return_on_equity": 0.35984606417886916
},
{
"asset_turnover_ratio": 0.8790753244715855,
"current_ratio": 1.5952352773271883,
"debt_to_equity_ratio": 0.8167591287112528,
"profit_margin": 0.2624597523549896,
"quarter": 3,
"return_on_assets": 0.23072189196219445,
"return_on_equity": 0.3405855588930437
},
{
"asset_turnover_ratio": 0.844060387304568,
"current_ratio": 1.906477793162211,
"debt_to_equity_ratio": 0.7896332662474782,
"profit_margin": 0.27025336428262087,
"quarter": 4,
"return_on_assets": 0.2281101593267515,
"return_on_equity": 0.33240790852504637
}
],
"income_statement": [
{
"depreciation": 191792,
"expenses": 1976028,
"income_tax": 251241,
"marketing_expense": 277746,
"net_income": 1110325,
"net_profit": 859084,
"operational_expense": 1066644,
"product_revenue": 967949,
"quarter": 1,
"rd_expense": 236880,
"revenue": 3086353,
"salaries_expense": 808760,
"service_revenue": 2118404
},
{
"depreciation": 122831,
"expenses": 1969042,
"income_tax": 278938,
"marketing_expense": 339968,
"net_income": 1098233,
"net_profit": 819295,
"operational_expense": 994518,
"product_revenue": 924632,
"quarter": 2,
"rd_expense": 277488,
"revenue": 3067275,
"salaries_expense": 872859,
"service_revenue": 2142643
},
{
"depreciation": 113872,
"expenses": 1962080,
"income_tax": 286175,
"marketing_expense": 218025,
"net_income": 1086235,
"net_profit": 800060,
"operational_expense": 1266396,
"product_revenue": 665855,
"quarter": 3,
"rd_expense": 278535,
"revenue": 3048315,
"salaries_expense": 968864,
"service_revenue": 2382460
},
{
"depreciation": 151298,
"expenses": 1955144,
"income_tax": 255603,
"marketing_expense": 203698,
"net_income": 1074328,
"net_profit": 818725,
"operational_expense": 1324235,
"product_revenue": 784180,
"quarter": 4,
"rd_expense": 319353,
"revenue": 3029472,
"salaries_expense": 684998,
"service_revenue": 2245292
}
],
"market_conditions": {
"gdp_growth": [
0.041542617423252264,
0.04632885695478772,
0.035201765219906415,
0.04429281549389061
],
"inflation_rate": [
0.0065410291196022815,
0.007425344476295627,
0.009704679635247574,
0.009145748164146206
],
"interest_rate": [
0.01635585078268738,
0.01640429195493125,
0.020771280766833277,
0.017384379742133103
],
"year": 1993
},
"random_event": null,
"year": 1993
},
{
"advertising_kpis": [
{
"average_project_size": 100485,
"billable_hours_per_employee": 120,
"client_concentration": 0.32,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.73,
"gross_billings": 2597653,
"net_revenue": 2117088,
"new_client_acquisition": 3,
"organic_growth": 0.15,
"quarter": 1,
"revenue_per_employee": 10227
},
{
"average_project_size": 165104,
"billable_hours_per_employee": 134,
"client_concentration": 0.29,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.62,
"gross_billings": 2470525,
"net_revenue": 2103955,
"new_client_acquisition": 4,
"organic_growth": 0.15,
"quarter": 2,
"revenue_per_employee": 10164
},
{
"average_project_size": 133571,
"billable_hours_per_employee": 110,
"client_concentration": 0.28,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.66,
"gross_billings": 2633402,
"net_revenue": 2090904,
"new_client_acquisition": 5,
"organic_growth": 0.02,
"quarter": 3,
"revenue_per_employee": 10101
},
{
"average_project_size": 91457,
"billable_hours_per_employee": 155,
"client_concentration": 0.1,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.77,
"gross_billings": 2561357,
"net_revenue": 2077934,
"new_client_acquisition": 5,
"organic_growth": 0.12,
"quarter": 4,
"revenue_per_employee": 10038
}
],
"balance_sheet": [
{
"assets": 2511215,
"current_assets": 1231333,
"current_liabilities": 653744,
"equity": 1987680,
"fixed_assets": 1279882,
"liabilities": 1149029,
"long_term_liabilities": 495285,
"quarter": 1
},
{
"assets": 2565530,
"current_assets": 780224,
"current_liabilities": 621983,
"equity": 2038039,
"fixed_assets": 1785306,
"liabilities": 1166834,
"long_term_liabilities": 544851,
"quarter": 2
},
{
"assets": 2621021,
"current_assets": 1169740,
"current_liabilities": 548914,
"equity": 2032534,
"fixed_assets": 1451281,
"liabilities": 1184915,
"long_term_liabilities": 636001,
"quarter": 3
},
{
"assets": 2677712,
"current_assets": 1212941,
"current_liabilities": 556998,
"equity": 2066196,
"fixed_assets": 1464771,
"liabilities": 1203276,
"long_term_liabilities": 646278,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -13923,
"financing_cash_flow": 14828,
"investing_cash_flow": -371185,
"net_cash_flow": 397460,
"operating_cash_flow": 751737,
"quarter": 1
},
{
"change_in_working_capital": -63004,
"financing_cash_flow": 189234,
"investing_cash_flow": -162701,
"net_cash_flow": 829629,
"operating_cash_flow": 755659,
"quarter": 2
},
{
"change_in_working_capital": -20949,
"financing_cash_flow": 105708,
"investing_cash_flow": -170901,
"net_cash_flow": 20044,
"operating_cash_flow": 688774,
"quarter": 3
},
{
"change_in_working_capital": 11569,
"financing_cash_flow": 26282,
"investing_cash_flow": -202111,
"net_cash_flow": 304259,
"operating_cash_flow": 692597,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8430532630619043,
"current_ratio": 1.883509447123033,
"debt_to_equity_ratio": 0.5780754447395959,
"profit_margin": 0.2954501655103614,
"quarter": 1,
"return_on_assets": 0.24908022610568986,
"return_on_equity": 0.3146854624486839
},
{
"asset_turnover_ratio": 0.820085908174919,
"current_ratio": 1.254413705840835,
"debt_to_equity_ratio": 0.5725278073677688,
"profit_margin": 0.3038767464133026,
"quarter": 2,
"return_on_assets": 0.2492050375555928,
"return_on_equity": 0.3137049879810936
},
{
"asset_turnover_ratio": 0.7977440852248037,
"current_ratio": 2.1310077717092293,
"debt_to_equity_ratio": 0.5829742577491939,
"profit_margin": 0.2852488684320275,
"quarter": 3,
"return_on_assets": 0.22755559760871813,
"return_on_equity": 0.29344060173163156
},
{
"asset_turnover_ratio": 0.7760110123866943,
"current_ratio": 2.177639776085372,
"debt_to_equity_ratio": 0.5823629510462706,
"profit_margin": 0.284782866058306,
"quarter": 4,
"return_on_assets": 0.2209946402002904,
"return_on_equity": 0.2864007093228329
}
],
"income_statement": [
{
"depreciation": 126243,
"expenses": 1315150,
"income_tax": 176444,
"marketing_expense": 188121,
"net_income": 801938,
"net_profit": 625494,
"operational_expense": 806862,
"product_revenue": 798911,
"quarter": 1,
"rd_expense": 168559,
"revenue": 2117088,
"salaries_expense": 556379,
"service_revenue": 1318177
},
{
"depreciation": 116316,
"expenses": 1304576,
"income_tax": 160036,
"marketing_expense": 137345,
"net_income": 799379,
"net_profit": 639343,
"operational_expense": 714451,
"product_revenue": 665020,
"quarter": 2,
"rd_expense": 254784,
"revenue": 2103955,
"salaries_expense": 451866,
"service_revenue": 1438935
},
{
"depreciation": 92346,
"expenses": 1294088,
"income_tax": 200388,
"marketing_expense": 150393,
"net_income": 796816,
"net_profit": 596428,
"operational_expense": 722259,
"product_revenue": 796317,
"quarter": 3,
"rd_expense": 132023,
"revenue": 2090904,
"salaries_expense": 625143,
"service_revenue": 1294587
},
{
"depreciation": 100837,
"expenses": 1283685,
"income_tax": 202489,
"marketing_expense": 242199,
"net_income": 794249,
"net_profit": 591760,
"operational_expense": 660322,
"product_revenue": 534839,
"quarter": 4,
"rd_expense": 156643,
"revenue": 2077934,
"salaries_expense": 538724,
"service_revenue": 1543095
}
],
"market_conditions": {
"gdp_growth": [
0.04678710655315974,
0.047290691366398796,
0.05898210133505769,
0.04665011227545168
],
"inflation_rate": [
0.002456822601799307,
0.00544652601188628,
0.005503366052713184,
0.0027180532700033268
],
"interest_rate": [
0.020912063984387618,
0.01821614277908927,
0.02116696053779658,
0.020479494050786303
],
"year": 1994
},
"random_event": null,
"year": 1994
},
{
"advertising_kpis": [
{
"average_project_size": 114583,
"billable_hours_per_employee": 107,
"client_concentration": 0.23,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.7,
"gross_billings": 916650,
"net_revenue": 761683,
"new_client_acquisition": 4,
"organic_growth": 0.11,
"quarter": 1,
"revenue_per_employee": 3680
},
{
"average_project_size": 70206,
"billable_hours_per_employee": 110,
"client_concentration": 0.24,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.8,
"gross_billings": 901421,
"net_revenue": 746071,
"new_client_acquisition": 5,
"organic_growth": 0.01,
"quarter": 2,
"revenue_per_employee": 3604
},
{
"average_project_size": 136997,
"billable_hours_per_employee": 125,
"client_concentration": 0.4,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.67,
"gross_billings": 882963,
"net_revenue": 730780,
"new_client_acquisition": 3,
"organic_growth": -0.04,
"quarter": 3,
"revenue_per_employee": 3530
},
{
"average_project_size": 186692,
"billable_hours_per_employee": 82,
"client_concentration": 0.33,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.63,
"gross_billings": 836167,
"net_revenue": 715803,
"new_client_acquisition": 5,
"organic_growth": 0.13,
"quarter": 4,
"revenue_per_employee": 3458
}
],
"balance_sheet": [
{
"assets": 1050615,
"current_assets": 421735,
"current_liabilities": 283506,
"equity": 609716,
"fixed_assets": 628880,
"liabilities": 618045,
"long_term_liabilities": 334539,
"quarter": 1
},
{
"assets": 1085915,
"current_assets": 461201,
"current_liabilities": 335131,
"equity": 632924,
"fixed_assets": 624714,
"liabilities": 635049,
"long_term_liabilities": 299918,
"quarter": 2
},
{
"assets": 1122402,
"current_assets": 340035,
"current_liabilities": 272816,
"equity": 637912,
"fixed_assets": 782367,
"liabilities": 652522,
"long_term_liabilities": 379706,
"quarter": 3
},
{
"assets": 1160115,
"current_assets": 385600,
"current_liabilities": 272590,
"equity": 647923,
"fixed_assets": 774515,
"liabilities": 670475,
"long_term_liabilities": 397885,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -60347,
"financing_cash_flow": -149445,
"investing_cash_flow": -407799,
"net_cash_flow": -128514,
"operating_cash_flow": 208678,
"quarter": 1
},
{
"change_in_working_capital": -55742,
"financing_cash_flow": -37241,
"investing_cash_flow": -379662,
"net_cash_flow": 125950,
"operating_cash_flow": 213289,
"quarter": 2
},
{
"change_in_working_capital": 54983,
"financing_cash_flow": 4028,
"investing_cash_flow": -480385,
"net_cash_flow": -111900,
"operating_cash_flow": 211262,
"quarter": 3
},
{
"change_in_working_capital": 90507,
"financing_cash_flow": -22356,
"investing_cash_flow": -306270,
"net_cash_flow": -147326,
"operating_cash_flow": 200736,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7249877452730068,
"current_ratio": 1.4875699279733057,
"debt_to_equity_ratio": 1.0136604583117386,
"profit_margin": 0.23257181793475765,
"quarter": 1,
"return_on_assets": 0.16861171789856416,
"return_on_equity": 0.2905385458147728
},
{
"asset_turnover_ratio": 0.6870436452208506,
"current_ratio": 1.3761812544945111,
"debt_to_equity_ratio": 1.0033574331199322,
"profit_margin": 0.24402235176008719,
"quarter": 2,
"return_on_assets": 0.16765400606861494,
"return_on_equity": 0.28764591009347096
},
{
"asset_turnover_ratio": 0.6510857963546038,
"current_ratio": 1.246389507946748,
"debt_to_equity_ratio": 1.0229028455335532,
"profit_margin": 0.22993513779796929,
"quarter": 3,
"return_on_assets": 0.1497075023030964,
"return_on_equity": 0.26340937307967244
},
{
"asset_turnover_ratio": 0.6170103825913811,
"current_ratio": 1.4145786712645365,
"debt_to_equity_ratio": 1.0348066051058535,
"profit_margin": 0.22112648312454683,
"quarter": 4,
"return_on_assets": 0.1364373359537632,
"return_on_equity": 0.24429291752260685
}
],
"income_statement": [
{
"depreciation": 31532,
"expenses": 520826,
"income_tax": 63711,
"marketing_expense": 94550,
"net_income": 240857,
"net_profit": 177146,
"operational_expense": 268134,
"product_revenue": 277275,
"quarter": 1,
"rd_expense": 70545,
"revenue": 761683,
"salaries_expense": 238944,
"service_revenue": 484408
},
{
"depreciation": 31231,
"expenses": 511222,
"income_tax": 52791,
"marketing_expense": 62282,
"net_income": 234849,
"net_profit": 182058,
"operational_expense": 308648,
"product_revenue": 245988,
"quarter": 2,
"rd_expense": 60650,
"revenue": 746071,
"salaries_expense": 191879,
"service_revenue": 500083
},
{
"depreciation": 43230,
"expenses": 501796,
"income_tax": 60952,
"marketing_expense": 98632,
"net_income": 228984,
"net_profit": 168032,
"operational_expense": 301582,
"product_revenue": 241977,
"quarter": 3,
"rd_expense": 66639,
"revenue": 730780,
"salaries_expense": 200232,
"service_revenue": 488803
},
{
"depreciation": 42453,
"expenses": 492543,
"income_tax": 64977,
"marketing_expense": 92390,
"net_income": 223260,
"net_profit": 158283,
"operational_expense": 321182,
"product_revenue": 217625,
"quarter": 4,
"rd_expense": 67341,
"revenue": 715803,
"salaries_expense": 235748,
"service_revenue": 498178
}
],
"market_conditions": {
"gdp_growth": [
0.0611757432527375,
0.0570598243937955,
0.05302050710146421,
0.053748687762573785
],
"inflation_rate": [
0.005676372464777703,
0.004197487804242259,
0.005458578180171959,
0.009361433332922485
],
"interest_rate": [
0.010961144289620278,
0.015235654358016996,
0.01611977771114845,
0.007928140326154128
],
"year": 1995
},
"random_event": null,
"year": 1995
},
{
"advertising_kpis": [
{
"average_project_size": 186918,
"billable_hours_per_employee": 118,
"client_concentration": 0.32,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.74,
"gross_billings": 3333932,
"net_revenue": 2576121,
"new_client_acquisition": 1,
"organic_growth": -0.02,
"quarter": 1,
"revenue_per_employee": 12445
},
{
"average_project_size": 136011,
"billable_hours_per_employee": 122,
"client_concentration": 0.35,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.67,
"gross_billings": 3115866,
"net_revenue": 2519137,
"new_client_acquisition": 2,
"organic_growth": 0.08,
"quarter": 2,
"revenue_per_employee": 12170
},
{
"average_project_size": 123166,
"billable_hours_per_employee": 95,
"client_concentration": 0.36,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.67,
"gross_billings": 2988712,
"net_revenue": 2463413,
"new_client_acquisition": 2,
"organic_growth": 0.02,
"quarter": 3,
"revenue_per_employee": 11901
},
{
"average_project_size": 98442,
"billable_hours_per_employee": 84,
"client_concentration": 0.26,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.68,
"gross_billings": 3098361,
"net_revenue": 2408922,
"new_client_acquisition": 4,
"organic_growth": 0.13,
"quarter": 4,
"revenue_per_employee": 11637
}
],
"balance_sheet": [
{
"assets": 3864059,
"current_assets": 1782453,
"current_liabilities": 1284946,
"equity": 2100569,
"fixed_assets": 2081606,
"liabilities": 2164774,
"long_term_liabilities": 879828,
"quarter": 1
},
{
"assets": 3943263,
"current_assets": 1755327,
"current_liabilities": 1088387,
"equity": 2124202,
"fixed_assets": 2187936,
"liabilities": 2211493,
"long_term_liabilities": 1123106,
"quarter": 2
},
{
"assets": 4024091,
"current_assets": 1634242,
"current_liabilities": 941057,
"equity": 2133869,
"fixed_assets": 2389849,
"liabilities": 2259220,
"long_term_liabilities": 1318163,
"quarter": 3
},
{
"assets": 4106576,
"current_assets": 1988919,
"current_liabilities": 1163161,
"equity": 2176554,
"fixed_assets": 2117657,
"liabilities": 2307977,
"long_term_liabilities": 1144816,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 22916,
"financing_cash_flow": 61756,
"investing_cash_flow": -382797,
"net_cash_flow": 425110,
"operating_cash_flow": 589185,
"quarter": 1
},
{
"change_in_working_capital": 1599,
"financing_cash_flow": -121450,
"investing_cash_flow": -312746,
"net_cash_flow": 239358,
"operating_cash_flow": 523423,
"quarter": 2
},
{
"change_in_working_capital": -53777,
"financing_cash_flow": 115449,
"investing_cash_flow": -140706,
"net_cash_flow": 187259,
"operating_cash_flow": 500563,
"quarter": 3
},
{
"change_in_working_capital": 1349,
"financing_cash_flow": -156743,
"investing_cash_flow": -127092,
"net_cash_flow": 188022,
"operating_cash_flow": 484840,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6666878016096545,
"current_ratio": 1.3871812511965484,
"debt_to_equity_ratio": 1.0305655277212984,
"profit_margin": 0.1557706334446247,
"quarter": 1,
"return_on_assets": 0.10385038116654016,
"return_on_equity": 0.19103585742720186
},
{
"asset_turnover_ratio": 0.6388457985176236,
"current_ratio": 1.6127783591682003,
"debt_to_equity_ratio": 1.0410935494835236,
"profit_margin": 0.1557803327091778,
"quarter": 2,
"return_on_assets": 0.09951961104293576,
"return_on_equity": 0.18474325888027598
},
{
"asset_turnover_ratio": 0.6121663252645132,
"current_ratio": 1.7366025649880932,
"debt_to_equity_ratio": 1.0587435311164837,
"profit_margin": 0.14979136669328286,
"quarter": 3,
"return_on_assets": 0.09169723050497615,
"return_on_equity": 0.1729243922658795
},
{
"asset_turnover_ratio": 0.5866011002840322,
"current_ratio": 1.7099257970306776,
"debt_to_equity_ratio": 1.060381226470834,
"profit_margin": 0.15689798175283384,
"quarter": 4,
"return_on_assets": 0.09203652872855635,
"return_on_equity": 0.17364834504450613
}
],
"income_statement": [
{
"depreciation": 187901,
"expenses": 2036012,
"income_tax": 138825,
"marketing_expense": 310353,
"net_income": 540109,
"net_profit": 401284,
"operational_expense": 1277621,
"product_revenue": 970657,
"quarter": 1,
"rd_expense": 284409,
"revenue": 2576121,
"salaries_expense": 912262,
"service_revenue": 1605464
},
{
"depreciation": 130991,
"expenses": 1987900,
"income_tax": 138805,
"marketing_expense": 360002,
"net_income": 531237,
"net_profit": 392432,
"operational_expense": 1391161,
"product_revenue": 764364,
"quarter": 2,
"rd_expense": 255551,
"revenue": 2519137,
"salaries_expense": 885657,
"service_revenue": 1754773
},
{
"depreciation": 131565,
"expenses": 1940925,
"income_tax": 153490,
"marketing_expense": 292091,
"net_income": 522488,
"net_profit": 368998,
"operational_expense": 1262321,
"product_revenue": 494443,
"quarter": 3,
"rd_expense": 271999,
"revenue": 2463413,
"salaries_expense": 840115,
"service_revenue": 1968970
},
{
"depreciation": 106885,
"expenses": 1895061,
"income_tax": 135906,
"marketing_expense": 365119,
"net_income": 513861,
"net_profit": 377955,
"operational_expense": 996832,
"product_revenue": 892791,
"quarter": 4,
"rd_expense": 321832,
"revenue": 2408922,
"salaries_expense": 688858,
"service_revenue": 1516131
}
],
"market_conditions": {
"gdp_growth": [
0.045292148993726515,
0.05698170480449929,
0.04116528953712914,
0.044097004408610835
],
"inflation_rate": [
0.0006524578199195823,
0.007017480902917663,
0.007839889845959399,
0.009010280393492137
],
"interest_rate": [
0.013384277598361017,
0.021504123032847218,
0.012339658090707969,
0.02222857270653356
],
"year": 1996
},
"random_event": {
"description": "Flores, Barnes and Peterson Economic Slowdown Impact in 1996",
"impact": 0.02,
"type": "Economic Slowdown Impact"
},
"year": 1996
},
{
"advertising_kpis": [
{
"average_project_size": 65606,
"billable_hours_per_employee": 132,
"client_concentration": 0.32,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.78,
"gross_billings": 908630,
"net_revenue": 742654,
"new_client_acquisition": 4,
"organic_growth": 0.04,
"quarter": 1,
"revenue_per_employee": 3588
},
{
"average_project_size": 117035,
"billable_hours_per_employee": 116,
"client_concentration": 0.1,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.76,
"gross_billings": 858412,
"net_revenue": 748629,
"new_client_acquisition": 4,
"organic_growth": 0.14,
"quarter": 2,
"revenue_per_employee": 3617
},
{
"average_project_size": 124686,
"billable_hours_per_employee": 94,
"client_concentration": 0.38,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.79,
"gross_billings": 885266,
"net_revenue": 754652,
"new_client_acquisition": 1,
"organic_growth": -0.01,
"quarter": 3,
"revenue_per_employee": 3646
},
{
"average_project_size": 82020,
"billable_hours_per_employee": 106,
"client_concentration": 0.35,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.76,
"gross_billings": 967992,
"net_revenue": 760723,
"new_client_acquisition": 5,
"organic_growth": 0.07,
"quarter": 4,
"revenue_per_employee": 3675
}
],
"balance_sheet": [
{
"assets": 1000573,
"current_assets": 332154,
"current_liabilities": 305729,
"equity": 610149,
"fixed_assets": 668419,
"liabilities": 570848,
"long_term_liabilities": 265119,
"quarter": 1
},
{
"assets": 1016656,
"current_assets": 309547,
"current_liabilities": 342030,
"equity": 619484,
"fixed_assets": 707109,
"liabilities": 579178,
"long_term_liabilities": 237148,
"quarter": 2
},
{
"assets": 1032997,
"current_assets": 323485,
"current_liabilities": 242849,
"equity": 630284,
"fixed_assets": 709512,
"liabilities": 587630,
"long_term_liabilities": 344781,
"quarter": 3
},
{
"assets": 1049601,
"current_assets": 448649,
"current_liabilities": 309190,
"equity": 659302,
"fixed_assets": 600952,
"liabilities": 596205,
"long_term_liabilities": 287015,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 40182,
"financing_cash_flow": 25770,
"investing_cash_flow": -375933,
"net_cash_flow": -94633,
"operating_cash_flow": 213408,
"quarter": 1
},
{
"change_in_working_capital": 86047,
"financing_cash_flow": -55014,
"investing_cash_flow": -378571,
"net_cash_flow": 157784,
"operating_cash_flow": 219400,
"quarter": 2
},
{
"change_in_working_capital": -56157,
"financing_cash_flow": -177568,
"investing_cash_flow": -300976,
"net_cash_flow": -372102,
"operating_cash_flow": 211178,
"quarter": 3
},
{
"change_in_working_capital": 42452,
"financing_cash_flow": -163313,
"investing_cash_flow": -349588,
"net_cash_flow": 73065,
"operating_cash_flow": 251044,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7422287029532079,
"current_ratio": 1.0864327558066131,
"debt_to_equity_ratio": 0.935587864603564,
"profit_margin": 0.24294489762392715,
"quarter": 1,
"return_on_assets": 0.1803206762525073,
"return_on_equity": 0.29570481964241524
},
{
"asset_turnover_ratio": 0.7363641192301034,
"current_ratio": 0.9050287986433938,
"debt_to_equity_ratio": 0.9349361726856545,
"profit_margin": 0.24311908836018908,
"quarter": 2,
"return_on_assets": 0.1790241733683763,
"return_on_equity": 0.2938025840861104
},
{
"asset_turnover_ratio": 0.7305461680914853,
"current_ratio": 1.332041721398894,
"debt_to_equity_ratio": 0.9323257452196153,
"profit_margin": 0.24503612261015673,
"quarter": 3,
"return_on_assets": 0.17901020041684534,
"return_on_equity": 0.29338679071656587
},
{
"asset_turnover_ratio": 0.7247735091715805,
"current_ratio": 1.451046282221288,
"debt_to_equity_ratio": 0.9042972719633795,
"profit_margin": 0.2706714533410979,
"quarter": 4,
"return_on_assets": 0.1961754990705992,
"return_on_equity": 0.3123090783889629
}
],
"income_statement": [
{
"depreciation": 32984,
"expenses": 493953,
"income_tax": 68277,
"marketing_expense": 86570,
"net_income": 248701,
"net_profit": 180424,
"operational_expense": 266687,
"product_revenue": 274172,
"quarter": 1,
"rd_expense": 92486,
"revenue": 742654,
"salaries_expense": 157182,
"service_revenue": 468482
},
{
"depreciation": 37394,
"expenses": 496732,
"income_tax": 69891,
"marketing_expense": 87126,
"net_income": 251897,
"net_profit": 182006,
"operational_expense": 256191,
"product_revenue": 268253,
"quarter": 2,
"rd_expense": 86914,
"revenue": 748629,
"salaries_expense": 209509,
"service_revenue": 480376
},
{
"depreciation": 26261,
"expenses": 499527,
"income_tax": 70208,
"marketing_expense": 61499,
"net_income": 255125,
"net_profit": 184917,
"operational_expense": 275733,
"product_revenue": 254602,
"quarter": 3,
"rd_expense": 79395,
"revenue": 754652,
"salaries_expense": 198889,
"service_revenue": 500050
},
{
"depreciation": 45138,
"expenses": 502337,
"income_tax": 52480,
"marketing_expense": 96743,
"net_income": 258386,
"net_profit": 205906,
"operational_expense": 260138,
"product_revenue": 275426,
"quarter": 4,
"rd_expense": 76087,
"revenue": 760723,
"salaries_expense": 191237,
"service_revenue": 485297
}
],
"market_conditions": {
"gdp_growth": [
0.040839375082761295,
0.032808196532032215,
0.0451971030744996,
0.04706013972415782
],
"inflation_rate": [
0.007853037347375465,
0.0026238783382789856,
0.009015178269091026,
0.0036709687128602566
],
"interest_rate": [
0.01446343015605554,
0.007050990416534127,
0.016091461417635712,
0.007896381034032538
],
"year": 1997
},
"random_event": null,
"year": 1997
},
{
"advertising_kpis": [
{
"average_project_size": 65042,
"billable_hours_per_employee": 94,
"client_concentration": 0.4,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.68,
"gross_billings": 3339337,
"net_revenue": 2980823,
"new_client_acquisition": 1,
"organic_growth": -0.04,
"quarter": 1,
"revenue_per_employee": 14400
},
{
"average_project_size": 130124,
"billable_hours_per_employee": 148,
"client_concentration": 0.13,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.8,
"gross_billings": 3538990,
"net_revenue": 2923322,
"new_client_acquisition": 3,
"organic_growth": 0.03,
"quarter": 2,
"revenue_per_employee": 14122
},
{
"average_project_size": 185313,
"billable_hours_per_employee": 158,
"client_concentration": 0.24,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.76,
"gross_billings": 3552218,
"net_revenue": 2866931,
"new_client_acquisition": 2,
"organic_growth": 0.15,
"quarter": 3,
"revenue_per_employee": 13850
},
{
"average_project_size": 114422,
"billable_hours_per_employee": 131,
"client_concentration": 0.39,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.77,
"gross_billings": 3109927,
"net_revenue": 2811628,
"new_client_acquisition": 5,
"organic_growth": 0.12,
"quarter": 4,
"revenue_per_employee": 13583
}
],
"balance_sheet": [
{
"assets": 3802442,
"current_assets": 1253627,
"current_liabilities": 952281,
"equity": 2362394,
"fixed_assets": 2548815,
"liabilities": 2004013,
"long_term_liabilities": 1051732,
"quarter": 1
},
{
"assets": 3906405,
"current_assets": 1933571,
"current_liabilities": 1049554,
"equity": 2440464,
"fixed_assets": 1972834,
"liabilities": 2025125,
"long_term_liabilities": 975571,
"quarter": 2
},
{
"assets": 4013211,
"current_assets": 1870013,
"current_liabilities": 1034977,
"equity": 2512676,
"fixed_assets": 2143198,
"liabilities": 2046460,
"long_term_liabilities": 1011483,
"quarter": 3
},
{
"assets": 4122937,
"current_assets": 1500859,
"current_liabilities": 1231318,
"equity": 2610564,
"fixed_assets": 2622078,
"liabilities": 2068019,
"long_term_liabilities": 836701,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -62246,
"financing_cash_flow": 43986,
"investing_cash_flow": -116325,
"net_cash_flow": 403159,
"operating_cash_flow": 710139,
"quarter": 1
},
{
"change_in_working_capital": 72869,
"financing_cash_flow": -160319,
"investing_cash_flow": -202645,
"net_cash_flow": 343477,
"operating_cash_flow": 689464,
"quarter": 2
},
{
"change_in_working_capital": -44778,
"financing_cash_flow": -42662,
"investing_cash_flow": -219280,
"net_cash_flow": 281694,
"operating_cash_flow": 726700,
"quarter": 3
},
{
"change_in_working_capital": -99576,
"financing_cash_flow": -138322,
"investing_cash_flow": -234784,
"net_cash_flow": 175323,
"operating_cash_flow": 745887,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7839233313749427,
"current_ratio": 1.316446511061336,
"debt_to_equity_ratio": 0.8482975320797462,
"profit_margin": 0.18919774840706743,
"quarter": 1,
"return_on_assets": 0.14831652921990657,
"return_on_equity": 0.23872605501029887
},
{
"asset_turnover_ratio": 0.7483407378395225,
"current_ratio": 1.842278720294525,
"debt_to_equity_ratio": 0.8298114620826204,
"profit_margin": 0.1912837518412272,
"quarter": 2,
"return_on_assets": 0.14314542398957608,
"return_on_equity": 0.22913019819181926
},
{
"asset_turnover_ratio": 0.7143733534070349,
"current_ratio": 1.8068159968772253,
"debt_to_equity_ratio": 0.8144543904586187,
"profit_margin": 0.1904213948644038,
"quarter": 3,
"return_on_assets": 0.13603197040972928,
"return_on_equity": 0.21726836249480633
},
{
"asset_turnover_ratio": 0.6819478444613634,
"current_ratio": 1.2189044584745776,
"debt_to_equity_ratio": 0.792173262176296,
"profit_margin": 0.1976242945368306,
"quarter": 4,
"return_on_assets": 0.1347694616725892,
"return_on_equity": 0.21284519360567294
}
],
"income_statement": [
{
"depreciation": 146174,
"expenses": 2237203,
"income_tax": 179655,
"marketing_expense": 267663,
"net_income": 743620,
"net_profit": 563965,
"operational_expense": 1515948,
"product_revenue": 1034407,
"quarter": 1,
"rd_expense": 439130,
"revenue": 2980823,
"salaries_expense": 1097786,
"service_revenue": 1946416
},
{
"depreciation": 130280,
"expenses": 2176277,
"income_tax": 187861,
"marketing_expense": 243826,
"net_income": 747045,
"net_profit": 559184,
"operational_expense": 1251101,
"product_revenue": 834737,
"quarter": 2,
"rd_expense": 329874,
"revenue": 2923322,
"salaries_expense": 996664,
"service_revenue": 2088585
},
{
"depreciation": 180775,
"expenses": 2117010,
"income_tax": 203996,
"marketing_expense": 336607,
"net_income": 749921,
"net_profit": 545925,
"operational_expense": 1275690,
"product_revenue": 862333,
"quarter": 3,
"rd_expense": 414895,
"revenue": 2866931,
"salaries_expense": 815215,
"service_revenue": 2004598
},
{
"depreciation": 190241,
"expenses": 2059358,
"income_tax": 196624,
"marketing_expense": 285292,
"net_income": 752270,
"net_profit": 555646,
"operational_expense": 1147629,
"product_revenue": 928559,
"quarter": 4,
"rd_expense": 231451,
"revenue": 2811628,
"salaries_expense": 920597,
"service_revenue": 1883069
}
],
"market_conditions": {
"gdp_growth": [
0.04151959763359865,
0.034289182739199266,
0.04667706210846691,
0.03970879720676852
],
"inflation_rate": [
0.005796698226551905,
0.004783251623018209,
0.01270847472957468,
0.00520796706122432
],
"interest_rate": [
0.011764823190312829,
0.011639697949227049,
0.015224234068757905,
0.013015495900240138
],
"year": 1998
},
"random_event": null,
"year": 1998
},
{
"advertising_kpis": [
{
"average_project_size": 106965,
"billable_hours_per_employee": 128,
"client_concentration": 0.33,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.61,
"gross_billings": 5193443,
"net_revenue": 4419226,
"new_client_acquisition": 4,
"organic_growth": 0.05,
"quarter": 1,
"revenue_per_employee": 21349
},
{
"average_project_size": 185096,
"billable_hours_per_employee": 110,
"client_concentration": 0.33,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.73,
"gross_billings": 4939642,
"net_revenue": 4467273,
"new_client_acquisition": 5,
"organic_growth": 0.12,
"quarter": 2,
"revenue_per_employee": 21581
},
{
"average_project_size": 196496,
"billable_hours_per_employee": 151,
"client_concentration": 0.27,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.72,
"gross_billings": 5062681,
"net_revenue": 4515843,
"new_client_acquisition": 3,
"organic_growth": 0.06,
"quarter": 3,
"revenue_per_employee": 21816
},
{
"average_project_size": 60348,
"billable_hours_per_employee": 147,
"client_concentration": 0.15,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.69,
"gross_billings": 5586618,
"net_revenue": 4564941,
"new_client_acquisition": 5,
"organic_growth": 0.13,
"quarter": 4,
"revenue_per_employee": 22053
}
],
"balance_sheet": [
{
"assets": 5804371,
"current_assets": 2195072,
"current_liabilities": 1151348,
"equity": 4310206,
"fixed_assets": 3609299,
"liabilities": 2543549,
"long_term_liabilities": 1392201,
"quarter": 1
},
{
"assets": 5980437,
"current_assets": 2831381,
"current_liabilities": 1286048,
"equity": 4420607,
"fixed_assets": 3149056,
"liabilities": 2577140,
"long_term_liabilities": 1291092,
"quarter": 2
},
{
"assets": 6161843,
"current_assets": 2717060,
"current_liabilities": 1368143,
"equity": 4606055,
"fixed_assets": 3444783,
"liabilities": 2611175,
"long_term_liabilities": 1243032,
"quarter": 3
},
{
"assets": 6348752,
"current_assets": 2250624,
"current_liabilities": 1548215,
"equity": 4857722,
"fixed_assets": 4098128,
"liabilities": 2645659,
"long_term_liabilities": 1097444,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 71089,
"financing_cash_flow": 87379,
"investing_cash_flow": -160111,
"net_cash_flow": 1087159,
"operating_cash_flow": 1286515,
"quarter": 1
},
{
"change_in_working_capital": 32419,
"financing_cash_flow": -150032,
"investing_cash_flow": -291325,
"net_cash_flow": 1300952,
"operating_cash_flow": 1320906,
"quarter": 2
},
{
"change_in_working_capital": -91474,
"financing_cash_flow": -145554,
"investing_cash_flow": -355279,
"net_cash_flow": 613689,
"operating_cash_flow": 1300762,
"quarter": 3
},
{
"change_in_working_capital": 50967,
"financing_cash_flow": 129849,
"investing_cash_flow": -330439,
"net_cash_flow": 1385024,
"operating_cash_flow": 1402953,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7613617392823443,
"current_ratio": 1.9065234837772767,
"debt_to_equity_ratio": 0.5901223746614431,
"profit_margin": 0.23745877671791396,
"quarter": 1,
"return_on_assets": 0.1807920272498088,
"return_on_equity": 0.24346492951844992
},
{
"asset_turnover_ratio": 0.7469810316537069,
"current_ratio": 2.201613781134141,
"debt_to_equity_ratio": 0.5829832871368118,
"profit_margin": 0.22772505732244258,
"quarter": 2,
"return_on_assets": 0.1701062982521177,
"return_on_equity": 0.23012902979161007
},
{
"asset_turnover_ratio": 0.7328721293288388,
"current_ratio": 1.985947375384006,
"debt_to_equity_ratio": 0.5669005255039291,
"profit_margin": 0.2337076377544569,
"quarter": 3,
"return_on_assets": 0.17127781412152177,
"return_on_equity": 0.2291303512441775
},
{
"asset_turnover_ratio": 0.71902966126256,
"current_ratio": 1.4536895715388367,
"debt_to_equity_ratio": 0.5446295609341169,
"profit_margin": 0.25293404668318825,
"quarter": 4,
"return_on_assets": 0.18186708190838136,
"return_on_equity": 0.23768939432927616
}
],
"income_statement": [
{
"depreciation": 237131,
"expenses": 3017176,
"income_tax": 352666,
"marketing_expense": 405212,
"net_income": 1402050,
"net_profit": 1049384,
"operational_expense": 1741498,
"product_revenue": 1607540,
"quarter": 1,
"rd_expense": 447196,
"revenue": 4419226,
"salaries_expense": 913404,
"service_revenue": 2811686
},
{
"depreciation": 303596,
"expenses": 3037324,
"income_tax": 412639,
"marketing_expense": 430774,
"net_income": 1429949,
"net_profit": 1017310,
"operational_expense": 1805329,
"product_revenue": 1211355,
"quarter": 2,
"rd_expense": 305823,
"revenue": 4467273,
"salaries_expense": 987058,
"service_revenue": 3255918
},
{
"depreciation": 245375,
"expenses": 3057606,
"income_tax": 402850,
"marketing_expense": 306849,
"net_income": 1458237,
"net_profit": 1055387,
"operational_expense": 1815278,
"product_revenue": 1603921,
"quarter": 3,
"rd_expense": 480300,
"revenue": 4515843,
"salaries_expense": 970657,
"service_revenue": 2911922
},
{
"depreciation": 248324,
"expenses": 3078024,
"income_tax": 332288,
"marketing_expense": 434683,
"net_income": 1486917,
"net_profit": 1154629,
"operational_expense": 1554208,
"product_revenue": 1301106,
"quarter": 4,
"rd_expense": 316843,
"revenue": 4564941,
"salaries_expense": 1265563,
"service_revenue": 3263835
}
],
"market_conditions": {
"gdp_growth": [
0.061760881245241026,
0.04478261240796352,
0.04293576810835449,
0.05650662022637219
],
"inflation_rate": [
0.011190936157416113,
0.00499650502034822,
0.006346854504178882,
0.007605988253320477
],
"interest_rate": [
0.016507280672764735,
0.014643482182859489,
0.02379753372915978,
0.015358053916739396
],
"year": 1999
},
"random_event": null,
"year": 1999
},
{
"advertising_kpis": [
{
"average_project_size": 118549,
"billable_hours_per_employee": 145,
"client_concentration": 0.25,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.7,
"gross_billings": 1730270,
"net_revenue": 1338417,
"new_client_acquisition": 2,
"organic_growth": 0.02,
"quarter": 1,
"revenue_per_employee": 6466
},
{
"average_project_size": 78143,
"billable_hours_per_employee": 109,
"client_concentration": 0.19,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.74,
"gross_billings": 1698967,
"net_revenue": 1317286,
"new_client_acquisition": 5,
"organic_growth": -0.02,
"quarter": 2,
"revenue_per_employee": 6364
},
{
"average_project_size": 74751,
"billable_hours_per_employee": 105,
"client_concentration": 0.33,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.62,
"gross_billings": 1468897,
"net_revenue": 1296488,
"new_client_acquisition": 4,
"organic_growth": -0.03,
"quarter": 3,
"revenue_per_employee": 6263
},
{
"average_project_size": 197499,
"billable_hours_per_employee": 123,
"client_concentration": 0.16,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.63,
"gross_billings": 1512829,
"net_revenue": 1276019,
"new_client_acquisition": 1,
"organic_growth": 0.07,
"quarter": 4,
"revenue_per_employee": 6164
}
],
"balance_sheet": [
{
"assets": 1591671,
"current_assets": 500281,
"current_liabilities": 377003,
"equity": 1140746,
"fixed_assets": 1091390,
"liabilities": 657039,
"long_term_liabilities": 280036,
"quarter": 1
},
{
"assets": 1639191,
"current_assets": 534926,
"current_liabilities": 297557,
"equity": 1171340,
"fixed_assets": 1104265,
"liabilities": 662503,
"long_term_liabilities": 364946,
"quarter": 2
},
{
"assets": 1688130,
"current_assets": 735781,
"current_liabilities": 301634,
"equity": 1228047,
"fixed_assets": 952349,
"liabilities": 668013,
"long_term_liabilities": 366379,
"quarter": 3
},
{
"assets": 1738531,
"current_assets": 834487,
"current_liabilities": 376624,
"equity": 1275659,
"fixed_assets": 904044,
"liabilities": 673569,
"long_term_liabilities": 296945,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -8695,
"financing_cash_flow": 111322,
"investing_cash_flow": -436011,
"net_cash_flow": 161559,
"operating_cash_flow": 274419,
"quarter": 1
},
{
"change_in_working_capital": 890,
"financing_cash_flow": -124043,
"investing_cash_flow": -351625,
"net_cash_flow": -285271,
"operating_cash_flow": 273558,
"quarter": 2
},
{
"change_in_working_capital": -1767,
"financing_cash_flow": 89085,
"investing_cash_flow": -161654,
"net_cash_flow": -74776,
"operating_cash_flow": 296233,
"quarter": 3
},
{
"change_in_working_capital": -23045,
"financing_cash_flow": 103773,
"investing_cash_flow": -338784,
"net_cash_flow": 148799,
"operating_cash_flow": 284826,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8408879724515933,
"current_ratio": 1.326994745399904,
"debt_to_equity_ratio": 0.5759730912928908,
"profit_margin": 0.15399834281841907,
"quarter": 1,
"return_on_assets": 0.1294953542534858,
"return_on_equity": 0.18068351762793822
},
{
"asset_turnover_ratio": 0.8036195903955061,
"current_ratio": 1.797726149947741,
"debt_to_equity_ratio": 0.5655941058958116,
"profit_margin": 0.1477674552071456,
"quarter": 2,
"return_on_assets": 0.11874882182735264,
"return_on_equity": 0.16617890620998174
},
{
"asset_turnover_ratio": 0.7680024642651928,
"current_ratio": 2.4393171857283993,
"debt_to_equity_ratio": 0.5439637082294082,
"profit_margin": 0.16037942503131536,
"quarter": 3,
"return_on_assets": 0.12317179364148495,
"return_on_equity": 0.16931762383687268
},
{
"asset_turnover_ratio": 0.7339639040086142,
"current_ratio": 2.2157031946981607,
"debt_to_equity_ratio": 0.5280164997072102,
"profit_margin": 0.16512058206029848,
"quarter": 4,
"return_on_assets": 0.12119254704115141,
"return_on_equity": 0.1651671802574199
}
],
"income_statement": [
{
"depreciation": 68305,
"expenses": 1065617,
"income_tax": 66686,
"marketing_expense": 126431,
"net_income": 272800,
"net_profit": 206114,
"operational_expense": 611111,
"product_revenue": 324935,
"quarter": 1,
"rd_expense": 163994,
"revenue": 1338417,
"salaries_expense": 445526,
"service_revenue": 1013482
},
{
"depreciation": 78906,
"expenses": 1040489,
"income_tax": 82145,
"marketing_expense": 131806,
"net_income": 276797,
"net_profit": 194652,
"operational_expense": 697855,
"product_revenue": 525949,
"quarter": 2,
"rd_expense": 138567,
"revenue": 1317286,
"salaries_expense": 501383,
"service_revenue": 791337
},
{
"depreciation": 88303,
"expenses": 1015955,
"income_tax": 72603,
"marketing_expense": 102028,
"net_income": 280533,
"net_profit": 207930,
"operational_expense": 594327,
"product_revenue": 426866,
"quarter": 3,
"rd_expense": 177827,
"revenue": 1296488,
"salaries_expense": 359223,
"service_revenue": 869622
},
{
"depreciation": 74129,
"expenses": 991999,
"income_tax": 73323,
"marketing_expense": 153146,
"net_income": 284020,
"net_profit": 210697,
"operational_expense": 533533,
"product_revenue": 434893,
"quarter": 4,
"rd_expense": 142597,
"revenue": 1276019,
"salaries_expense": 494752,
"service_revenue": 841126
}
],
"market_conditions": {
"gdp_growth": [
0.02418574104800293,
0.03521230941992087,
0.03230547660346868,
0.03284721529263397
],
"inflation_rate": [
0.009573434570064265,
0.009552964802945856,
0.007996839135777773,
0.0030147485464160776
],
"interest_rate": [
0.010027065121575886,
0.008052502109133526,
0.013484573651508014,
0.014940342368715234
],
"year": 2000
},
"random_event": null,
"year": 2000
},
{
"advertising_kpis": [
{
"average_project_size": 183986,
"billable_hours_per_employee": 125,
"client_concentration": 0.34,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.8,
"gross_billings": 3724468,
"net_revenue": 3330768,
"new_client_acquisition": 4,
"organic_growth": 0.12,
"quarter": 1,
"revenue_per_employee": 16091
},
{
"average_project_size": 83842,
"billable_hours_per_employee": 125,
"client_concentration": 0.3,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.77,
"gross_billings": 3820135,
"net_revenue": 3228947,
"new_client_acquisition": 1,
"organic_growth": -0.04,
"quarter": 2,
"revenue_per_employee": 15599
},
{
"average_project_size": 155393,
"billable_hours_per_employee": 102,
"client_concentration": 0.31,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.69,
"gross_billings": 4045182,
"net_revenue": 3130239,
"new_client_acquisition": 1,
"organic_growth": 0.02,
"quarter": 3,
"revenue_per_employee": 15122
},
{
"average_project_size": 190412,
"billable_hours_per_employee": 158,
"client_concentration": 0.31,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.76,
"gross_billings": 3555957,
"net_revenue": 3034549,
"new_client_acquisition": 4,
"organic_growth": 0.11,
"quarter": 4,
"revenue_per_employee": 14660
}
],
"balance_sheet": [
{
"assets": 4435956,
"current_assets": 1825228,
"current_liabilities": 922120,
"equity": 3433779,
"fixed_assets": 2610728,
"liabilities": 1922040,
"long_term_liabilities": 999920,
"quarter": 1
},
{
"assets": 4565849,
"current_assets": 1701964,
"current_liabilities": 948327,
"equity": 3424419,
"fixed_assets": 2863885,
"liabilities": 1975868,
"long_term_liabilities": 1027541,
"quarter": 2
},
{
"assets": 4699545,
"current_assets": 2176900,
"current_liabilities": 1206617,
"equity": 3536474,
"fixed_assets": 2522645,
"liabilities": 2031205,
"long_term_liabilities": 824588,
"quarter": 3
},
{
"assets": 4837156,
"current_assets": 1687704,
"current_liabilities": 883156,
"equity": 3534874,
"fixed_assets": 3149452,
"liabilities": 2088091,
"long_term_liabilities": 1204935,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -50903,
"financing_cash_flow": -138790,
"investing_cash_flow": -381576,
"net_cash_flow": 997551,
"operating_cash_flow": 1083582,
"quarter": 1
},
{
"change_in_working_capital": -5577,
"financing_cash_flow": 74575,
"investing_cash_flow": -246482,
"net_cash_flow": 845239,
"operating_cash_flow": 955976,
"quarter": 2
},
{
"change_in_working_capital": 6414,
"financing_cash_flow": -19528,
"investing_cash_flow": -353232,
"net_cash_flow": 667749,
"operating_cash_flow": 982825,
"quarter": 3
},
{
"change_in_working_capital": 43570,
"financing_cash_flow": 55436,
"investing_cash_flow": -368961,
"net_cash_flow": 629842,
"operating_cash_flow": 945729,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7508568615198167,
"current_ratio": 1.9793822929770528,
"debt_to_equity_ratio": 0.5597448175901827,
"profit_margin": 0.27617144154141027,
"quarter": 1,
"return_on_assets": 0.20736522183718684,
"return_on_equity": 0.2678864889091581
},
{
"asset_turnover_ratio": 0.7071953102259843,
"current_ratio": 1.7947016166364556,
"debt_to_equity_ratio": 0.576993644761345,
"profit_margin": 0.2584241859652698,
"quarter": 2,
"return_on_assets": 0.18275637236360642,
"return_on_equity": 0.24367286830262302
},
{
"asset_turnover_ratio": 0.6660727793860896,
"current_ratio": 1.804135032077287,
"debt_to_equity_ratio": 0.5743588104988189,
"profit_margin": 0.2773379285096122,
"quarter": 3,
"return_on_assets": 0.184727244871578,
"return_on_equity": 0.24548010249757243
},
{
"asset_turnover_ratio": 0.6273415618599028,
"current_ratio": 1.910991942533369,
"debt_to_equity_ratio": 0.5907115784042091,
"profit_margin": 0.25895413123993055,
"quarter": 4,
"return_on_assets": 0.1624526891421323,
"return_on_equity": 0.22230184159322228
}
],
"income_statement": [
{
"depreciation": 163719,
"expenses": 2132570,
"income_tax": 278335,
"marketing_expense": 255471,
"net_income": 1198198,
"net_profit": 919863,
"operational_expense": 1093701,
"product_revenue": 948012,
"quarter": 1,
"rd_expense": 381329,
"revenue": 3330768,
"salaries_expense": 820411,
"service_revenue": 2382756
},
{
"depreciation": 121538,
"expenses": 2074629,
"income_tax": 319880,
"marketing_expense": 276483,
"net_income": 1154318,
"net_profit": 834438,
"operational_expense": 1332170,
"product_revenue": 740568,
"quarter": 2,
"rd_expense": 329368,
"revenue": 3228947,
"salaries_expense": 845732,
"service_revenue": 2488379
},
{
"depreciation": 114691,
"expenses": 2018263,
"income_tax": 243842,
"marketing_expense": 314964,
"net_income": 1111976,
"net_profit": 868134,
"operational_expense": 1232629,
"product_revenue": 1199762,
"quarter": 3,
"rd_expense": 345326,
"revenue": 3130239,
"salaries_expense": 1007577,
"service_revenue": 1930477
},
{
"depreciation": 159920,
"expenses": 1963429,
"income_tax": 285311,
"marketing_expense": 200698,
"net_income": 1071120,
"net_profit": 785809,
"operational_expense": 1215010,
"product_revenue": 1111478,
"quarter": 4,
"rd_expense": 382832,
"revenue": 3034549,
"salaries_expense": 752372,
"service_revenue": 1923071
}
],
"market_conditions": {
"gdp_growth": [
0.06169236619423225,
0.04757824859179367,
0.0482212775374176,
0.06048628416729278
],
"inflation_rate": [
0.008110459934828784,
0.0035390645575543627,
0.012622461977325094,
0.011785999976454513
],
"interest_rate": [
0.012774158092310663,
0.011140423333985164,
0.012334264219343076,
0.006095811447286704
],
"year": 2001
},
"random_event": {
"description": "Flores, Barnes and Peterson Award Nomination in 2001",
"impact": 0.05,
"type": "Award Nomination"
},
"year": 2001
},
{
"advertising_kpis": [
{
"average_project_size": 83938,
"billable_hours_per_employee": 107,
"client_concentration": 0.37,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.75,
"gross_billings": 4637919,
"net_revenue": 4112212,
"new_client_acquisition": 5,
"organic_growth": 0.03,
"quarter": 1,
"revenue_per_employee": 19866
},
{
"average_project_size": 169554,
"billable_hours_per_employee": 117,
"client_concentration": 0.26,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.78,
"gross_billings": 5362859,
"net_revenue": 4126674,
"new_client_acquisition": 4,
"organic_growth": 0.12,
"quarter": 2,
"revenue_per_employee": 19936
},
{
"average_project_size": 126735,
"billable_hours_per_employee": 115,
"client_concentration": 0.19,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.75,
"gross_billings": 5302087,
"net_revenue": 4141187,
"new_client_acquisition": 2,
"organic_growth": 0.09,
"quarter": 3,
"revenue_per_employee": 20006
},
{
"average_project_size": 63131,
"billable_hours_per_employee": 137,
"client_concentration": 0.19,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.75,
"gross_billings": 4924138,
"net_revenue": 4155752,
"new_client_acquisition": 2,
"organic_growth": 0.1,
"quarter": 4,
"revenue_per_employee": 20076
}
],
"balance_sheet": [
{
"assets": 5337316,
"current_assets": 2667438,
"current_liabilities": 1462002,
"equity": 3445821,
"fixed_assets": 2669878,
"liabilities": 3076180,
"long_term_liabilities": 1614178,
"quarter": 1
},
{
"assets": 5427441,
"current_assets": 2270791,
"current_liabilities": 1322390,
"equity": 3512836,
"fixed_assets": 3156650,
"liabilities": 3101176,
"long_term_liabilities": 1778786,
"quarter": 2
},
{
"assets": 5519088,
"current_assets": 2201401,
"current_liabilities": 1647325,
"equity": 3686006,
"fixed_assets": 3317687,
"liabilities": 3126376,
"long_term_liabilities": 1479051,
"quarter": 3
},
{
"assets": 5612282,
"current_assets": 2340507,
"current_liabilities": 1357191,
"equity": 3758322,
"fixed_assets": 3271775,
"liabilities": 3151780,
"long_term_liabilities": 1794589,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -32723,
"financing_cash_flow": 55528,
"investing_cash_flow": -313127,
"net_cash_flow": 1234922,
"operating_cash_flow": 1352421,
"quarter": 1
},
{
"change_in_working_capital": -88894,
"financing_cash_flow": -100160,
"investing_cash_flow": -200429,
"net_cash_flow": 953407,
"operating_cash_flow": 1365439,
"quarter": 2
},
{
"change_in_working_capital": -13252,
"financing_cash_flow": 111328,
"investing_cash_flow": -463145,
"net_cash_flow": 1174011,
"operating_cash_flow": 1430950,
"quarter": 3
},
{
"change_in_working_capital": 21433,
"financing_cash_flow": 179431,
"investing_cash_flow": -274717,
"net_cash_flow": 1133011,
"operating_cash_flow": 1511744,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7704644057050397,
"current_ratio": 1.824510499985636,
"debt_to_equity_ratio": 0.8927277418066696,
"profit_margin": 0.2880894759316883,
"quarter": 1,
"return_on_assets": 0.2219626868635846,
"return_on_equity": 0.34380340708353685
},
{
"asset_turnover_ratio": 0.7603351192578602,
"current_ratio": 1.7171870628180794,
"debt_to_equity_ratio": 0.8828126334391927,
"profit_margin": 0.2875368880604574,
"quarter": 2,
"return_on_assets": 0.21862439407448186,
"return_on_equity": 0.3377814962042065
},
{
"asset_turnover_ratio": 0.7503390052849311,
"current_ratio": 1.3363489293248145,
"debt_to_equity_ratio": 0.8481744196835274,
"profit_margin": 0.3123003138955087,
"quarter": 3,
"return_on_assets": 0.23433110687852776,
"return_on_equity": 0.3508659508421853
},
{
"asset_turnover_ratio": 0.7404745520627795,
"current_ratio": 1.7245229300813223,
"debt_to_equity_ratio": 0.8386136153315229,
"profit_margin": 0.31229486263857903,
"quarter": 4,
"return_on_assets": 0.23124639852380904,
"return_on_equity": 0.34531900140541444
}
],
"income_statement": [
{
"depreciation": 167736,
"expenses": 2473881,
"income_tax": 453646,
"marketing_expense": 396838,
"net_income": 1638331,
"net_profit": 1184685,
"operational_expense": 1260658,
"product_revenue": 1123880,
"quarter": 1,
"rd_expense": 347891,
"revenue": 4112212,
"salaries_expense": 868565,
"service_revenue": 2988332
},
{
"depreciation": 178868,
"expenses": 2466944,
"income_tax": 473159,
"marketing_expense": 330389,
"net_income": 1659730,
"net_profit": 1186571,
"operational_expense": 1253886,
"product_revenue": 1532542,
"quarter": 2,
"rd_expense": 481678,
"revenue": 4126674,
"salaries_expense": 1010873,
"service_revenue": 2594132
},
{
"depreciation": 137656,
"expenses": 2460026,
"income_tax": 387867,
"marketing_expense": 314618,
"net_income": 1681161,
"net_profit": 1293294,
"operational_expense": 1250084,
"product_revenue": 1358655,
"quarter": 3,
"rd_expense": 388061,
"revenue": 4141187,
"salaries_expense": 846374,
"service_revenue": 2782532
},
{
"depreciation": 213924,
"expenses": 2453128,
"income_tax": 404804,
"marketing_expense": 395315,
"net_income": 1702624,
"net_profit": 1297820,
"operational_expense": 1363450,
"product_revenue": 1491254,
"quarter": 4,
"rd_expense": 267416,
"revenue": 4155752,
"salaries_expense": 884110,
"service_revenue": 2664498
}
],
"market_conditions": {
"gdp_growth": [
0.04730919314595603,
0.03521433138919625,
0.034577874438133684,
0.03713920777186658
],
"inflation_rate": [
0.002777416248757048,
0.007724296028444241,
0.009254272079157615,
0.007744830197610698
],
"interest_rate": [
0.017421443937806615,
0.015239980869859372,
0.018208312895760366,
0.01625437352139928
],
"year": 2002
},
"random_event": {
"description": "Flores, Barnes and Peterson Partnership with Major Brand in 2002",
"impact": 0.06,
"type": "Partnership with Major Brand"
},
"year": 2002
}
] |
{
"advertising_type": "Traditional Advertising",
"financial_health": "Good",
"founding_year": 1991,
"industry": "Advertising",
"location": "Thomasshire",
"name": "Mitchell, Mitchell and Edwards",
"num_employees": 277,
"region": "North America",
"revenue_size": "Small",
"website": "www.mitchell,mitchellandedwards.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 115356,
"billable_hours_per_employee": 85,
"client_concentration": 0.31,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.79,
"gross_billings": 3694650,
"net_revenue": 2957206,
"new_client_acquisition": 1,
"organic_growth": 0.09,
"quarter": 1,
"revenue_per_employee": 10676
},
{
"average_project_size": 94749,
"billable_hours_per_employee": 132,
"client_concentration": 0.11,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.79,
"gross_billings": 3826237,
"net_revenue": 3038782,
"new_client_acquisition": 3,
"organic_growth": 0.1,
"quarter": 2,
"revenue_per_employee": 10970
},
{
"average_project_size": 50769,
"billable_hours_per_employee": 92,
"client_concentration": 0.13,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.68,
"gross_billings": 3612921,
"net_revenue": 3122610,
"new_client_acquisition": 2,
"organic_growth": 0.07,
"quarter": 3,
"revenue_per_employee": 11273
},
{
"average_project_size": 177730,
"billable_hours_per_employee": 108,
"client_concentration": 0.38,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.7,
"gross_billings": 3601372,
"net_revenue": 3208750,
"new_client_acquisition": 5,
"organic_growth": 0.12,
"quarter": 4,
"revenue_per_employee": 11584
}
],
"balance_sheet": [
{
"assets": 4083341,
"current_assets": 1420290,
"current_liabilities": 1068483,
"equity": 2814555,
"fixed_assets": 2663051,
"liabilities": 1780961,
"long_term_liabilities": 712478,
"quarter": 1
},
{
"assets": 4139849,
"current_assets": 1270590,
"current_liabilities": 1044762,
"equity": 2887855,
"fixed_assets": 2869259,
"liabilities": 1807712,
"long_term_liabilities": 762950,
"quarter": 2
},
{
"assets": 4197139,
"current_assets": 1960658,
"current_liabilities": 897483,
"equity": 2859104,
"fixed_assets": 2236481,
"liabilities": 1834866,
"long_term_liabilities": 937383,
"quarter": 3
},
{
"assets": 4255222,
"current_assets": 1610995,
"current_liabilities": 906025,
"equity": 2954339,
"fixed_assets": 2644227,
"liabilities": 1862427,
"long_term_liabilities": 956402,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 5537,
"financing_cash_flow": 70910,
"investing_cash_flow": -114558,
"net_cash_flow": 191189,
"operating_cash_flow": 660077,
"quarter": 1
},
{
"change_in_working_capital": 92523,
"financing_cash_flow": -110865,
"investing_cash_flow": -286595,
"net_cash_flow": 638373,
"operating_cash_flow": 720105,
"quarter": 2
},
{
"change_in_working_capital": 77131,
"financing_cash_flow": 58362,
"investing_cash_flow": -360360,
"net_cash_flow": 611566,
"operating_cash_flow": 624655,
"quarter": 3
},
{
"change_in_working_capital": 35666,
"financing_cash_flow": 93785,
"investing_cash_flow": -226959,
"net_cash_flow": 325245,
"operating_cash_flow": 697163,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.724212354540069,
"current_ratio": 1.3292583971855425,
"debt_to_equity_ratio": 0.6327682351206496,
"profit_margin": 0.17319557717656464,
"quarter": 1,
"return_on_assets": 0.12543037674296612,
"return_on_equity": 0.18197370454654466
},
{
"asset_turnover_ratio": 0.7340320866775576,
"current_ratio": 1.216152578290558,
"debt_to_equity_ratio": 0.6259704867453525,
"profit_margin": 0.18287524409450892,
"quarter": 2,
"return_on_assets": 0.13423629702436007,
"return_on_equity": 0.19243279181260833
},
{
"asset_turnover_ratio": 0.7439853671751162,
"current_ratio": 2.1846185387355526,
"debt_to_equity_ratio": 0.6417625941553717,
"profit_margin": 0.15910760549668387,
"quarter": 3,
"return_on_assets": 0.11837373029580388,
"return_on_equity": 0.1737715731921609
},
{
"asset_turnover_ratio": 0.7540734654972173,
"current_ratio": 1.7780911122761514,
"debt_to_equity_ratio": 0.6304039583812149,
"profit_margin": 0.17500397350993377,
"quarter": 4,
"return_on_assets": 0.13196585278041897,
"return_on_equity": 0.19007432796304014
}
],
"income_statement": [
{
"depreciation": 147902,
"expenses": 2268939,
"income_tax": 176092,
"marketing_expense": 273045,
"net_income": 688267,
"net_profit": 512175,
"operational_expense": 1185856,
"product_revenue": 783766,
"quarter": 1,
"rd_expense": 238233,
"revenue": 2957206,
"salaries_expense": 770684,
"service_revenue": 2173440
},
{
"depreciation": 164387,
"expenses": 2343603,
"income_tax": 139461,
"marketing_expense": 387322,
"net_income": 695179,
"net_profit": 555718,
"operational_expense": 1391536,
"product_revenue": 1210359,
"quarter": 2,
"rd_expense": 332528,
"revenue": 3038782,
"salaries_expense": 872659,
"service_revenue": 1828423
},
{
"depreciation": 127824,
"expenses": 2420725,
"income_tax": 205054,
"marketing_expense": 326217,
"net_income": 701885,
"net_profit": 496831,
"operational_expense": 1454231,
"product_revenue": 825467,
"quarter": 3,
"rd_expense": 248379,
"revenue": 3122610,
"salaries_expense": 1122261,
"service_revenue": 2297143
},
{
"depreciation": 135619,
"expenses": 2500385,
"income_tax": 146821,
"marketing_expense": 346759,
"net_income": 708365,
"net_profit": 561544,
"operational_expense": 1274262,
"product_revenue": 1033350,
"quarter": 4,
"rd_expense": 320403,
"revenue": 3208750,
"salaries_expense": 809761,
"service_revenue": 2175400
}
],
"market_conditions": {
"gdp_growth": [
0.013795958688383216,
0.015626132716067755,
0.00717828356879251,
0.009408501159333468
],
"inflation_rate": [
0.019298045178340557,
0.016653183592633954,
0.020884774690898306,
0.015011283564234066
],
"interest_rate": [
0.021736375975239506,
0.027220415602778318,
0.02212403502018881,
0.027642187169063814
],
"year": 1991
},
"random_event": null,
"year": 1991
},
{
"advertising_kpis": [
{
"average_project_size": 101485,
"billable_hours_per_employee": 124,
"client_concentration": 0.32,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.66,
"gross_billings": 1569741,
"net_revenue": 1400597,
"new_client_acquisition": 3,
"organic_growth": 0.03,
"quarter": 1,
"revenue_per_employee": 5056
},
{
"average_project_size": 172486,
"billable_hours_per_employee": 156,
"client_concentration": 0.33,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.7,
"gross_billings": 1607528,
"net_revenue": 1461156,
"new_client_acquisition": 1,
"organic_growth": 0.04,
"quarter": 2,
"revenue_per_employee": 5275
},
{
"average_project_size": 81695,
"billable_hours_per_employee": 159,
"client_concentration": 0.13,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.69,
"gross_billings": 1784587,
"net_revenue": 1524333,
"new_client_acquisition": 4,
"organic_growth": -0.01,
"quarter": 3,
"revenue_per_employee": 5503
},
{
"average_project_size": 149974,
"billable_hours_per_employee": 101,
"client_concentration": 0.12,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.76,
"gross_billings": 1838953,
"net_revenue": 1590243,
"new_client_acquisition": 5,
"organic_growth": 0.08,
"quarter": 4,
"revenue_per_employee": 5741
}
],
"balance_sheet": [
{
"assets": 1918503,
"current_assets": 827221,
"current_liabilities": 407324,
"equity": 1270079,
"fixed_assets": 1091282,
"liabilities": 882104,
"long_term_liabilities": 474780,
"quarter": 1
},
{
"assets": 1985720,
"current_assets": 896500,
"current_liabilities": 375608,
"equity": 1356873,
"fixed_assets": 1089220,
"liabilities": 895318,
"long_term_liabilities": 519710,
"quarter": 2
},
{
"assets": 2055292,
"current_assets": 966039,
"current_liabilities": 482902,
"equity": 1411500,
"fixed_assets": 1089253,
"liabilities": 908731,
"long_term_liabilities": 425829,
"quarter": 3
},
{
"assets": 2127301,
"current_assets": 950266,
"current_liabilities": 449702,
"equity": 1472069,
"fixed_assets": 1177035,
"liabilities": 922344,
"long_term_liabilities": 472642,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -35209,
"financing_cash_flow": 249,
"investing_cash_flow": -234213,
"net_cash_flow": -97854,
"operating_cash_flow": 307106,
"quarter": 1
},
{
"change_in_working_capital": 79244,
"financing_cash_flow": 103260,
"investing_cash_flow": -155469,
"net_cash_flow": 269783,
"operating_cash_flow": 328420,
"quarter": 2
},
{
"change_in_working_capital": -97189,
"financing_cash_flow": -178767,
"investing_cash_flow": -375519,
"net_cash_flow": 155241,
"operating_cash_flow": 342767,
"quarter": 3
},
{
"change_in_working_capital": -8896,
"financing_cash_flow": 192737,
"investing_cash_flow": -211448,
"net_cash_flow": -5942,
"operating_cash_flow": 377381,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7300468125408196,
"current_ratio": 2.0308673193821134,
"debt_to_equity_ratio": 0.6945268758872479,
"profit_margin": 0.16684313903285528,
"quarter": 1,
"return_on_assets": 0.1218033018452408,
"return_on_equity": 0.18398855504263908
},
{
"asset_turnover_ratio": 0.7358318393328365,
"current_ratio": 2.386796873336031,
"debt_to_equity_ratio": 0.659839203816422,
"profit_margin": 0.18236998650383668,
"quarter": 2,
"return_on_assets": 0.1341936426082227,
"return_on_equity": 0.19638610245763605
},
{
"asset_turnover_ratio": 0.7416624985646808,
"current_ratio": 2.0004866411818547,
"debt_to_equity_ratio": 0.6438051718030464,
"profit_margin": 0.1738065107820929,
"quarter": 3,
"return_on_assets": 0.12890577105345616,
"return_on_equity": 0.18770031880977683
},
{
"asset_turnover_ratio": 0.7475401929487177,
"current_ratio": 2.113101565036402,
"debt_to_equity_ratio": 0.6265630211627308,
"profit_margin": 0.167969297773988,
"quarter": 4,
"return_on_assets": 0.1255638012674276,
"return_on_equity": 0.1814534508912286
}
],
"income_statement": [
{
"depreciation": 73426,
"expenses": 1082729,
"income_tax": 84188,
"marketing_expense": 159121,
"net_income": 317868,
"net_profit": 233680,
"operational_expense": 558925,
"product_revenue": 302359,
"quarter": 1,
"rd_expense": 184325,
"revenue": 1400597,
"salaries_expense": 477312,
"service_revenue": 1098238
},
{
"depreciation": 61949,
"expenses": 1123693,
"income_tax": 70992,
"marketing_expense": 117508,
"net_income": 337463,
"net_profit": 266471,
"operational_expense": 731299,
"product_revenue": 320413,
"quarter": 2,
"rd_expense": 157552,
"revenue": 1461156,
"salaries_expense": 337886,
"service_revenue": 1140743
},
{
"depreciation": 77828,
"expenses": 1166207,
"income_tax": 93187,
"marketing_expense": 225680,
"net_income": 358126,
"net_profit": 264939,
"operational_expense": 698570,
"product_revenue": 393217,
"quarter": 3,
"rd_expense": 157347,
"revenue": 1524333,
"salaries_expense": 408349,
"service_revenue": 1131116
},
{
"depreciation": 110269,
"expenses": 1210330,
"income_tax": 112801,
"marketing_expense": 157340,
"net_income": 379913,
"net_profit": 267112,
"operational_expense": 766128,
"product_revenue": 389900,
"quarter": 4,
"rd_expense": 210132,
"revenue": 1590243,
"salaries_expense": 570325,
"service_revenue": 1200343
}
],
"market_conditions": {
"gdp_growth": [
0.0321489657471035,
0.036339833078317924,
0.022996653697494072,
0.03239967119737921
],
"inflation_rate": [
0.018900434040255036,
0.017332826443751455,
0.011982492285110408,
0.013934112520622445
],
"interest_rate": [
0.02784014132238626,
0.03342028531067058,
0.03058298055826704,
0.028455627700290434
],
"year": 1992
},
"random_event": {
"description": "Mitchell, Mitchell and Edwards Expansion to New Market in 1992",
"impact": -0.04,
"type": "Expansion to New Market"
},
"year": 1992
},
{
"advertising_kpis": [
{
"average_project_size": 65580,
"billable_hours_per_employee": 125,
"client_concentration": 0.28,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.79,
"gross_billings": 2361659,
"net_revenue": 1972607,
"new_client_acquisition": 2,
"organic_growth": -0.04,
"quarter": 1,
"revenue_per_employee": 7121
},
{
"average_project_size": 175849,
"billable_hours_per_employee": 112,
"client_concentration": 0.32,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.67,
"gross_billings": 2443098,
"net_revenue": 2031713,
"new_client_acquisition": 2,
"organic_growth": -0.03,
"quarter": 2,
"revenue_per_employee": 7335
},
{
"average_project_size": 164414,
"billable_hours_per_employee": 88,
"client_concentration": 0.11,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.79,
"gross_billings": 2365244,
"net_revenue": 2092591,
"new_client_acquisition": 4,
"organic_growth": 0.1,
"quarter": 3,
"revenue_per_employee": 7554
},
{
"average_project_size": 99393,
"billable_hours_per_employee": 82,
"client_concentration": 0.19,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.79,
"gross_billings": 2629501,
"net_revenue": 2155292,
"new_client_acquisition": 3,
"organic_growth": 0.01,
"quarter": 4,
"revenue_per_employee": 7781
}
],
"balance_sheet": [
{
"assets": 2519162,
"current_assets": 996634,
"current_liabilities": 471537,
"equity": 1808786,
"fixed_assets": 1522528,
"liabilities": 1157020,
"long_term_liabilities": 685483,
"quarter": 1
},
{
"assets": 2606190,
"current_assets": 1216614,
"current_liabilities": 505844,
"equity": 1955578,
"fixed_assets": 1389576,
"liabilities": 1173096,
"long_term_liabilities": 667252,
"quarter": 2
},
{
"assets": 2696225,
"current_assets": 1186967,
"current_liabilities": 482248,
"equity": 2050280,
"fixed_assets": 1509258,
"liabilities": 1189395,
"long_term_liabilities": 707147,
"quarter": 3
},
{
"assets": 2789370,
"current_assets": 1048671,
"current_liabilities": 529938,
"equity": 2145513,
"fixed_assets": 1740699,
"liabilities": 1205921,
"long_term_liabilities": 675983,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -86007,
"financing_cash_flow": -74603,
"investing_cash_flow": -289029,
"net_cash_flow": 265230,
"operating_cash_flow": 567362,
"quarter": 1
},
{
"change_in_working_capital": 23260,
"financing_cash_flow": 197729,
"investing_cash_flow": -336003,
"net_cash_flow": 14339,
"operating_cash_flow": 625499,
"quarter": 2
},
{
"change_in_working_capital": -4674,
"financing_cash_flow": -80688,
"investing_cash_flow": -100218,
"net_cash_flow": 549097,
"operating_cash_flow": 642345,
"quarter": 3
},
{
"change_in_working_capital": 29107,
"financing_cash_flow": -80550,
"investing_cash_flow": -241871,
"net_cash_flow": 549967,
"operating_cash_flow": 689447,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7830409477437338,
"current_ratio": 2.1135859964329415,
"debt_to_equity_ratio": 0.6396666051152541,
"profit_margin": 0.22642320543321603,
"quarter": 1,
"return_on_assets": 0.17729864137359963,
"return_on_equity": 0.24693026151241773
},
{
"asset_turnover_ratio": 0.7795720956645524,
"current_ratio": 2.405116992590601,
"debt_to_equity_ratio": 0.5998717514719434,
"profit_margin": 0.2571642746785594,
"quarter": 2,
"return_on_assets": 0.20047809254121918,
"return_on_equity": 0.26717625172711085
},
{
"asset_turnover_ratio": 0.7761188328125435,
"current_ratio": 2.4613207312420164,
"debt_to_equity_ratio": 0.5801134479193086,
"profit_margin": 0.25970196756078945,
"quarter": 3,
"return_on_assets": 0.20155958794240095,
"return_on_equity": 0.26506135747312565
},
{
"asset_turnover_ratio": 0.7726805694475813,
"current_ratio": 1.9788560171189837,
"debt_to_equity_ratio": 0.5620665081031903,
"profit_margin": 0.26078322566037454,
"quarter": 4,
"return_on_assets": 0.20150213130563532,
"return_on_equity": 0.26197184542810975
}
],
"income_statement": [
{
"depreciation": 120718,
"expenses": 1335197,
"income_tax": 190766,
"marketing_expense": 254650,
"net_income": 637410,
"net_profit": 446644,
"operational_expense": 923111,
"product_revenue": 440205,
"quarter": 1,
"rd_expense": 237325,
"revenue": 1972607,
"salaries_expense": 582997,
"service_revenue": 1532402
},
{
"depreciation": 103015,
"expenses": 1371896,
"income_tax": 137333,
"marketing_expense": 252159,
"net_income": 659817,
"net_profit": 522484,
"operational_expense": 868555,
"product_revenue": 531484,
"quarter": 2,
"rd_expense": 232391,
"revenue": 2031713,
"salaries_expense": 438902,
"service_revenue": 1500229
},
{
"depreciation": 98895,
"expenses": 1409604,
"income_tax": 139537,
"marketing_expense": 223951,
"net_income": 682987,
"net_profit": 543450,
"operational_expense": 873269,
"product_revenue": 521412,
"quarter": 3,
"rd_expense": 229840,
"revenue": 2092591,
"salaries_expense": 607679,
"service_revenue": 1571179
},
{
"depreciation": 127383,
"expenses": 1448349,
"income_tax": 144879,
"marketing_expense": 225884,
"net_income": 706943,
"net_profit": 562064,
"operational_expense": 850327,
"product_revenue": 749206,
"quarter": 4,
"rd_expense": 154341,
"revenue": 2155292,
"salaries_expense": 550041,
"service_revenue": 1406086
}
],
"market_conditions": {
"gdp_growth": [
0.015256414488219133,
0.01879027406308897,
0.03025105211091339,
0.02443234589310955
],
"inflation_rate": [
0.012295377380247538,
0.014237955961231698,
0.01503284336191538,
0.021728525564151148
],
"interest_rate": [
0.019661049994875862,
0.02302325438080283,
0.023579794455968965,
0.021916081597723926
],
"year": 1993
},
"random_event": null,
"year": 1993
},
{
"advertising_kpis": [
{
"average_project_size": 172578,
"billable_hours_per_employee": 91,
"client_concentration": 0.14,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.66,
"gross_billings": 1494976,
"net_revenue": 1226292,
"new_client_acquisition": 5,
"organic_growth": 0,
"quarter": 1,
"revenue_per_employee": 4427
},
{
"average_project_size": 50419,
"billable_hours_per_employee": 119,
"client_concentration": 0.29,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.6,
"gross_billings": 1460646,
"net_revenue": 1270370,
"new_client_acquisition": 2,
"organic_growth": 0.05,
"quarter": 2,
"revenue_per_employee": 4586
},
{
"average_project_size": 179491,
"billable_hours_per_employee": 127,
"client_concentration": 0.33,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.69,
"gross_billings": 1574437,
"net_revenue": 1316033,
"new_client_acquisition": 4,
"organic_growth": 0.08,
"quarter": 3,
"revenue_per_employee": 4751
},
{
"average_project_size": 103731,
"billable_hours_per_employee": 85,
"client_concentration": 0.27,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.63,
"gross_billings": 1673074,
"net_revenue": 1363337,
"new_client_acquisition": 4,
"organic_growth": 0.05,
"quarter": 4,
"revenue_per_employee": 4922
}
],
"balance_sheet": [
{
"assets": 1692733,
"current_assets": 650995,
"current_liabilities": 347336,
"equity": 1183311,
"fixed_assets": 1041738,
"liabilities": 819484,
"long_term_liabilities": 472148,
"quarter": 1
},
{
"assets": 1744722,
"current_assets": 561791,
"current_liabilities": 352240,
"equity": 1204806,
"fixed_assets": 1182931,
"liabilities": 837332,
"long_term_liabilities": 485092,
"quarter": 2
},
{
"assets": 1798307,
"current_assets": 893315,
"current_liabilities": 371722,
"equity": 1264049,
"fixed_assets": 904992,
"liabilities": 855569,
"long_term_liabilities": 483847,
"quarter": 3
},
{
"assets": 1853539,
"current_assets": 653863,
"current_liabilities": 501493,
"equity": 1317638,
"fixed_assets": 1199676,
"liabilities": 874203,
"long_term_liabilities": 372710,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 9059,
"financing_cash_flow": 32250,
"investing_cash_flow": -427491,
"net_cash_flow": -174124,
"operating_cash_flow": 361491,
"quarter": 1
},
{
"change_in_working_capital": 12528,
"financing_cash_flow": 121728,
"investing_cash_flow": -377527,
"net_cash_flow": -263680,
"operating_cash_flow": 381636,
"quarter": 2
},
{
"change_in_working_capital": 76640,
"financing_cash_flow": -121573,
"investing_cash_flow": -149937,
"net_cash_flow": 223034,
"operating_cash_flow": 392807,
"quarter": 3
},
{
"change_in_working_capital": -9816,
"financing_cash_flow": -17007,
"investing_cash_flow": -320826,
"net_cash_flow": 126847,
"operating_cash_flow": 417425,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7244450247026554,
"current_ratio": 1.8742514452864085,
"debt_to_equity_ratio": 0.6925347605151985,
"profit_margin": 0.25284516248984745,
"quarter": 1,
"return_on_assets": 0.18317241998590444,
"return_on_equity": 0.26202917069139053
},
{
"asset_turnover_ratio": 0.72812172942165,
"current_ratio": 1.5949097206450147,
"debt_to_equity_ratio": 0.6949932188252714,
"profit_margin": 0.23411761927627384,
"quarter": 2,
"return_on_assets": 0.17046612583551993,
"return_on_equity": 0.24685800037516414
},
{
"asset_turnover_ratio": 0.7318177597039882,
"current_ratio": 2.403180333690231,
"debt_to_equity_ratio": 0.6768479702922909,
"profit_margin": 0.24415117250099352,
"quarter": 3,
"return_on_assets": 0.17867416408877906,
"return_on_equity": 0.25419188654870184
},
{
"asset_turnover_ratio": 0.7355318663378543,
"current_ratio": 1.3038327553923983,
"debt_to_equity_ratio": 0.6634621952311637,
"profit_margin": 0.2481426089074088,
"quarter": 4,
"return_on_assets": 0.18251679624761066,
"return_on_equity": 0.2567488187195573
}
],
"income_statement": [
{
"depreciation": 51429,
"expenses": 832665,
"income_tax": 83565,
"marketing_expense": 89848,
"net_income": 393627,
"net_profit": 310062,
"operational_expense": 535242,
"product_revenue": 329655,
"quarter": 1,
"rd_expense": 86820,
"revenue": 1226292,
"salaries_expense": 333823,
"service_revenue": 896637
},
{
"depreciation": 84220,
"expenses": 860447,
"income_tax": 112507,
"marketing_expense": 107009,
"net_income": 409923,
"net_profit": 297416,
"operational_expense": 448094,
"product_revenue": 417961,
"quarter": 2,
"rd_expense": 134623,
"revenue": 1270370,
"salaries_expense": 296973,
"service_revenue": 852409
},
{
"depreciation": 71496,
"expenses": 889157,
"income_tax": 105565,
"marketing_expense": 176140,
"net_income": 426876,
"net_profit": 321311,
"operational_expense": 611286,
"product_revenue": 334440,
"quarter": 3,
"rd_expense": 118518,
"revenue": 1316033,
"salaries_expense": 342051,
"service_revenue": 981593
},
{
"depreciation": 79123,
"expenses": 918824,
"income_tax": 106211,
"marketing_expense": 95542,
"net_income": 444513,
"net_profit": 338302,
"operational_expense": 501868,
"product_revenue": 294538,
"quarter": 4,
"rd_expense": 100262,
"revenue": 1363337,
"salaries_expense": 426803,
"service_revenue": 1068799
}
],
"market_conditions": {
"gdp_growth": [
0.022160963593374425,
0.024396791126172837,
0.02437748850869665,
0.018165091176208823
],
"inflation_rate": [
0.015209489490074831,
0.023885340308462278,
0.021756354815318048,
0.019107031588257654
],
"interest_rate": [
0.02073907189700447,
0.0269907990128052,
0.0274647861953334,
0.028657198335225422
],
"year": 1994
},
"random_event": null,
"year": 1994
},
{
"advertising_kpis": [
{
"average_project_size": 66769,
"billable_hours_per_employee": 99,
"client_concentration": 0.16,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.65,
"gross_billings": 4853500,
"net_revenue": 4002830,
"new_client_acquisition": 5,
"organic_growth": 0.1,
"quarter": 1,
"revenue_per_employee": 14451
},
{
"average_project_size": 156435,
"billable_hours_per_employee": 108,
"client_concentration": 0.15,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.68,
"gross_billings": 5194281,
"net_revenue": 4103881,
"new_client_acquisition": 4,
"organic_growth": 0.01,
"quarter": 2,
"revenue_per_employee": 14815
},
{
"average_project_size": 183765,
"billable_hours_per_employee": 135,
"client_concentration": 0.21,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.77,
"gross_billings": 5333293,
"net_revenue": 4207483,
"new_client_acquisition": 1,
"organic_growth": 0.04,
"quarter": 3,
"revenue_per_employee": 15189
},
{
"average_project_size": 109056,
"billable_hours_per_employee": 144,
"client_concentration": 0.26,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.63,
"gross_billings": 5038043,
"net_revenue": 4313700,
"new_client_acquisition": 3,
"organic_growth": 0.11,
"quarter": 4,
"revenue_per_employee": 15573
}
],
"balance_sheet": [
{
"assets": 5707206,
"current_assets": 2687841,
"current_liabilities": 1436868,
"equity": 3715351,
"fixed_assets": 3019365,
"liabilities": 2592166,
"long_term_liabilities": 1155298,
"quarter": 1
},
{
"assets": 5902161,
"current_assets": 1992371,
"current_liabilities": 1501667,
"equity": 3888268,
"fixed_assets": 3909790,
"liabilities": 2620412,
"long_term_liabilities": 1118745,
"quarter": 2
},
{
"assets": 6103776,
"current_assets": 2364449,
"current_liabilities": 1551988,
"equity": 4076643,
"fixed_assets": 3739327,
"liabilities": 2648966,
"long_term_liabilities": 1096978,
"quarter": 3
},
{
"assets": 6312278,
"current_assets": 2721663,
"current_liabilities": 1368049,
"equity": 4341698,
"fixed_assets": 3590615,
"liabilities": 2677830,
"long_term_liabilities": 1309781,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 57647,
"financing_cash_flow": 90263,
"investing_cash_flow": -267307,
"net_cash_flow": 506447,
"operating_cash_flow": 794059,
"quarter": 1
},
{
"change_in_working_capital": 61226,
"financing_cash_flow": 154280,
"investing_cash_flow": -241071,
"net_cash_flow": 395523,
"operating_cash_flow": 779686,
"quarter": 2
},
{
"change_in_working_capital": 66418,
"financing_cash_flow": 111869,
"investing_cash_flow": -225267,
"net_cash_flow": 507961,
"operating_cash_flow": 912214,
"quarter": 3
},
{
"change_in_working_capital": 72902,
"financing_cash_flow": 150475,
"investing_cash_flow": -241594,
"net_cash_flow": 666608,
"operating_cash_flow": 916830,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7013642051820103,
"current_ratio": 1.870624859068474,
"debt_to_equity_ratio": 0.6976907430818784,
"profit_margin": 0.14997164506111926,
"quarter": 1,
"return_on_assets": 0.10518474363813046,
"return_on_equity": 0.1615758511107026
},
{
"asset_turnover_ratio": 0.6953183757610136,
"current_ratio": 1.3267728464433193,
"debt_to_equity_ratio": 0.6739278259626137,
"profit_margin": 0.1477915660809853,
"quarter": 2,
"return_on_assets": 0.10276219167860721,
"return_on_equity": 0.1559869329994743
},
{
"asset_turnover_ratio": 0.6893246082425043,
"current_ratio": 1.5234969600280415,
"debt_to_equity_ratio": 0.6497910167753222,
"profit_margin": 0.14779215982572003,
"quarter": 3,
"return_on_assets": 0.10187677267317805,
"return_on_equity": 0.15253555437648084
},
{
"asset_turnover_ratio": 0.6833824492520767,
"current_ratio": 1.9894484773571708,
"debt_to_equity_ratio": 0.6167702129443365,
"profit_margin": 0.1639543779122331,
"quarter": 4,
"return_on_assets": 0.11204354434326246,
"return_on_equity": 0.16289709694225624
}
],
"income_statement": [
{
"depreciation": 193748,
"expenses": 3188796,
"income_tax": 213723,
"marketing_expense": 384889,
"net_income": 814034,
"net_profit": 600311,
"operational_expense": 1636408,
"product_revenue": 1014645,
"quarter": 1,
"rd_expense": 526899,
"revenue": 4002830,
"salaries_expense": 1430157,
"service_revenue": 2988185
},
{
"depreciation": 173167,
"expenses": 3258217,
"income_tax": 239145,
"marketing_expense": 360472,
"net_income": 845664,
"net_profit": 606519,
"operational_expense": 1739410,
"product_revenue": 902486,
"quarter": 2,
"rd_expense": 346654,
"revenue": 4103881,
"salaries_expense": 1075029,
"service_revenue": 3201395
},
{
"depreciation": 290381,
"expenses": 3329150,
"income_tax": 256500,
"marketing_expense": 506460,
"net_income": 878333,
"net_profit": 621833,
"operational_expense": 1865252,
"product_revenue": 846925,
"quarter": 3,
"rd_expense": 570939,
"revenue": 4207483,
"salaries_expense": 1286260,
"service_revenue": 3360558
},
{
"depreciation": 209580,
"expenses": 3401627,
"income_tax": 204823,
"marketing_expense": 674271,
"net_income": 912073,
"net_profit": 707250,
"operational_expense": 2146359,
"product_revenue": 1426082,
"quarter": 4,
"rd_expense": 586094,
"revenue": 4313700,
"salaries_expense": 1667977,
"service_revenue": 2887618
}
],
"market_conditions": {
"gdp_growth": [
0.020914282936875868,
0.03206277538572877,
0.03297842507946731,
0.02531448358907459
],
"inflation_rate": [
0.021344359109175544,
0.02178749753423615,
0.021566976881160417,
0.015882149296056792
],
"interest_rate": [
0.02562184421038293,
0.032288560838228585,
0.02570138682239131,
0.029904546009510882
],
"year": 1995
},
"random_event": null,
"year": 1995
},
{
"advertising_kpis": [
{
"average_project_size": 168308,
"billable_hours_per_employee": 146,
"client_concentration": 0.13,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.69,
"gross_billings": 5557925,
"net_revenue": 4666358,
"new_client_acquisition": 5,
"organic_growth": 0.14,
"quarter": 1,
"revenue_per_employee": 16846
},
{
"average_project_size": 148854,
"billable_hours_per_employee": 115,
"client_concentration": 0.3,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.6,
"gross_billings": 5870688,
"net_revenue": 4819741,
"new_client_acquisition": 4,
"organic_growth": 0.07,
"quarter": 2,
"revenue_per_employee": 17400
},
{
"average_project_size": 170501,
"billable_hours_per_employee": 135,
"client_concentration": 0.15,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.64,
"gross_billings": 5722905,
"net_revenue": 4978165,
"new_client_acquisition": 3,
"organic_growth": 0.07,
"quarter": 3,
"revenue_per_employee": 17972
},
{
"average_project_size": 185472,
"billable_hours_per_employee": 105,
"client_concentration": 0.27,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.68,
"gross_billings": 6549977,
"net_revenue": 5141798,
"new_client_acquisition": 4,
"organic_growth": 0.03,
"quarter": 4,
"revenue_per_employee": 18562
}
],
"balance_sheet": [
{
"assets": 6739021,
"current_assets": 3338477,
"current_liabilities": 1727778,
"equity": 4685919,
"fixed_assets": 3400544,
"liabilities": 3044935,
"long_term_liabilities": 1317157,
"quarter": 1
},
{
"assets": 6864287,
"current_assets": 2314166,
"current_liabilities": 1674243,
"equity": 4842004,
"fixed_assets": 4550121,
"liabilities": 3108477,
"long_term_liabilities": 1434234,
"quarter": 2
},
{
"assets": 6991883,
"current_assets": 3376640,
"current_liabilities": 1600486,
"equity": 4854467,
"fixed_assets": 3615243,
"liabilities": 3173345,
"long_term_liabilities": 1572859,
"quarter": 3
},
{
"assets": 7121850,
"current_assets": 2750940,
"current_liabilities": 1608118,
"equity": 5015071,
"fixed_assets": 4370910,
"liabilities": 3239567,
"long_term_liabilities": 1631449,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -80550,
"financing_cash_flow": -91610,
"investing_cash_flow": -359924,
"net_cash_flow": 603749,
"operating_cash_flow": 1208541,
"quarter": 1
},
{
"change_in_working_capital": -15557,
"financing_cash_flow": -162913,
"investing_cash_flow": -492973,
"net_cash_flow": 1116474,
"operating_cash_flow": 1414327,
"quarter": 2
},
{
"change_in_working_capital": 6458,
"financing_cash_flow": -45674,
"investing_cash_flow": -117641,
"net_cash_flow": 1168159,
"operating_cash_flow": 1308450,
"quarter": 3
},
{
"change_in_working_capital": -12059,
"financing_cash_flow": -154217,
"investing_cash_flow": -459277,
"net_cash_flow": 969784,
"operating_cash_flow": 1325058,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6924385604377846,
"current_ratio": 1.932237243442155,
"debt_to_equity_ratio": 0.6498052996648043,
"profit_margin": 0.21254970150168503,
"quarter": 1,
"return_on_assets": 0.14717760932930762,
"return_on_equity": 0.21166242950422318
},
{
"asset_turnover_ratio": 0.7021473606799948,
"current_ratio": 1.382216321047781,
"debt_to_equity_ratio": 0.6419815018740175,
"profit_margin": 0.22536356206692434,
"quarter": 2,
"return_on_assets": 0.15823843029873313,
"return_on_equity": 0.22432736528098696
},
{
"asset_turnover_ratio": 0.7119920341916477,
"current_ratio": 2.109759160654951,
"debt_to_equity_ratio": 0.6536958640361548,
"profit_margin": 0.20809454889502457,
"quarter": 3,
"return_on_assets": 0.14816166117196183,
"return_on_equity": 0.21339706295253424
},
{
"asset_turnover_ratio": 0.7219750486179854,
"current_ratio": 1.71065804872528,
"debt_to_equity_ratio": 0.6459663282932585,
"profit_margin": 0.22030970489311327,
"quarter": 4,
"return_on_assets": 0.1590581099012195,
"return_on_equity": 0.22587676226318631
}
],
"income_statement": [
{
"depreciation": 216708,
"expenses": 3263785,
"income_tax": 410740,
"marketing_expense": 548088,
"net_income": 1402573,
"net_profit": 991833,
"operational_expense": 2171469,
"product_revenue": 1512137,
"quarter": 1,
"rd_expense": 439995,
"revenue": 4666358,
"salaries_expense": 1018385,
"service_revenue": 3154221
},
{
"depreciation": 328133,
"expenses": 3399215,
"income_tax": 334332,
"marketing_expense": 475901,
"net_income": 1420526,
"net_profit": 1086194,
"operational_expense": 2214954,
"product_revenue": 1421845,
"quarter": 2,
"rd_expense": 570169,
"revenue": 4819741,
"salaries_expense": 1451634,
"service_revenue": 3397896
},
{
"depreciation": 272521,
"expenses": 3540266,
"income_tax": 401970,
"marketing_expense": 486606,
"net_income": 1437899,
"net_profit": 1035929,
"operational_expense": 1859915,
"product_revenue": 1701156,
"quarter": 3,
"rd_expense": 689256,
"revenue": 4978165,
"salaries_expense": 1561731,
"service_revenue": 3277009
},
{
"depreciation": 192270,
"expenses": 3687169,
"income_tax": 321841,
"marketing_expense": 652439,
"net_income": 1454629,
"net_profit": 1132788,
"operational_expense": 2410853,
"product_revenue": 1033169,
"quarter": 4,
"rd_expense": 698001,
"revenue": 5141798,
"salaries_expense": 1615459,
"service_revenue": 4108629
}
],
"market_conditions": {
"gdp_growth": [
0.02648071205653158,
0.027759753040724477,
0.0174907686618856,
0.021260115395020353
],
"inflation_rate": [
0.01939369043944622,
0.019593604707742476,
0.02105810571975736,
0.015807737897494477
],
"interest_rate": [
0.022108654940865127,
0.02335238651521105,
0.026137836016829247,
0.021121048334358683
],
"year": 1996
},
"random_event": null,
"year": 1996
},
{
"advertising_kpis": [
{
"average_project_size": 164275,
"billable_hours_per_employee": 122,
"client_concentration": 0.32,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.65,
"gross_billings": 4237445,
"net_revenue": 3272281,
"new_client_acquisition": 1,
"organic_growth": 0.1,
"quarter": 1,
"revenue_per_employee": 11813
},
{
"average_project_size": 193689,
"billable_hours_per_employee": 97,
"client_concentration": 0.35,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.69,
"gross_billings": 3776174,
"net_revenue": 3357851,
"new_client_acquisition": 3,
"organic_growth": 0.12,
"quarter": 2,
"revenue_per_employee": 12122
},
{
"average_project_size": 187365,
"billable_hours_per_employee": 135,
"client_concentration": 0.24,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.8,
"gross_billings": 4362184,
"net_revenue": 3445660,
"new_client_acquisition": 5,
"organic_growth": 0.05,
"quarter": 3,
"revenue_per_employee": 12439
},
{
"average_project_size": 197247,
"billable_hours_per_employee": 128,
"client_concentration": 0.15,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.69,
"gross_billings": 4281775,
"net_revenue": 3535764,
"new_client_acquisition": 3,
"organic_growth": 0.05,
"quarter": 4,
"revenue_per_employee": 12764
}
],
"balance_sheet": [
{
"assets": 4001657,
"current_assets": 1265405,
"current_liabilities": 1003319,
"equity": 2515772,
"fixed_assets": 2736252,
"liabilities": 2186413,
"long_term_liabilities": 1183094,
"quarter": 1
},
{
"assets": 4065203,
"current_assets": 1417434,
"current_liabilities": 1314182,
"equity": 2556573,
"fixed_assets": 2647769,
"liabilities": 2229168,
"long_term_liabilities": 914986,
"quarter": 2
},
{
"assets": 4129758,
"current_assets": 1339849,
"current_liabilities": 1167710,
"equity": 2618225,
"fixed_assets": 2789909,
"liabilities": 2272759,
"long_term_liabilities": 1105049,
"quarter": 3
},
{
"assets": 4195338,
"current_assets": 1412461,
"current_liabilities": 1011263,
"equity": 2574793,
"fixed_assets": 2782877,
"liabilities": 2317202,
"long_term_liabilities": 1305939,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -8062,
"financing_cash_flow": 8722,
"investing_cash_flow": -469490,
"net_cash_flow": 741210,
"operating_cash_flow": 898477,
"quarter": 1
},
{
"change_in_working_capital": 25487,
"financing_cash_flow": -117918,
"investing_cash_flow": -260172,
"net_cash_flow": 426202,
"operating_cash_flow": 852197,
"quarter": 2
},
{
"change_in_working_capital": -15198,
"financing_cash_flow": -151479,
"investing_cash_flow": -267683,
"net_cash_flow": 889649,
"operating_cash_flow": 954867,
"quarter": 3
},
{
"change_in_working_capital": 198,
"financing_cash_flow": -127293,
"investing_cash_flow": -395282,
"net_cash_flow": 689481,
"operating_cash_flow": 845371,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.817731504724168,
"current_ratio": 1.261219014092228,
"debt_to_equity_ratio": 0.8690823333752026,
"profit_margin": 0.21407941432902614,
"quarter": 1,
"return_on_assets": 0.17505948160974316,
"return_on_equity": 0.27845448633659964
},
{
"asset_turnover_ratio": 0.8259983572776071,
"current_ratio": 1.0785675043487126,
"debt_to_equity_ratio": 0.8719359861815016,
"profit_margin": 0.21458307709305743,
"quarter": 2,
"return_on_assets": 0.17724526917843955,
"return_on_equity": 0.2818374441097516
},
{
"asset_turnover_ratio": 0.8343491313534595,
"current_ratio": 1.1474158823680538,
"debt_to_equity_ratio": 0.8680533567588729,
"profit_margin": 0.2209231322881538,
"quarter": 3,
"return_on_assets": 0.18432702352050653,
"return_on_equity": 0.2907412464551366
},
{
"asset_turnover_ratio": 0.8427840617370996,
"current_ratio": 1.3967296341307849,
"debt_to_equity_ratio": 0.8999566178718056,
"profit_margin": 0.19703153264754095,
"quarter": 4,
"return_on_assets": 0.1660550353749805,
"return_on_equity": 0.2705681582946668
}
],
"income_statement": [
{
"depreciation": 197949,
"expenses": 2369613,
"income_tax": 202140,
"marketing_expense": 258614,
"net_income": 902668,
"net_profit": 700528,
"operational_expense": 1506710,
"product_revenue": 1250541,
"quarter": 1,
"rd_expense": 405074,
"revenue": 3272281,
"salaries_expense": 1022281,
"service_revenue": 2021740
},
{
"depreciation": 131659,
"expenses": 2429955,
"income_tax": 207358,
"marketing_expense": 400617,
"net_income": 927896,
"net_profit": 720538,
"operational_expense": 1286867,
"product_revenue": 923881,
"quarter": 2,
"rd_expense": 309393,
"revenue": 3357851,
"salaries_expense": 940915,
"service_revenue": 2433970
},
{
"depreciation": 193641,
"expenses": 2491834,
"income_tax": 192600,
"marketing_expense": 276873,
"net_income": 953826,
"net_profit": 761226,
"operational_expense": 1690625,
"product_revenue": 761763,
"quarter": 3,
"rd_expense": 384674,
"revenue": 3445660,
"salaries_expense": 1009782,
"service_revenue": 2683897
},
{
"depreciation": 148714,
"expenses": 2555289,
"income_tax": 283818,
"marketing_expense": 496594,
"net_income": 980475,
"net_profit": 696657,
"operational_expense": 1454263,
"product_revenue": 1099927,
"quarter": 4,
"rd_expense": 374771,
"revenue": 3535764,
"salaries_expense": 1049723,
"service_revenue": 2435837
}
],
"market_conditions": {
"gdp_growth": [
0.009064609647349758,
0.01813992664347011,
0.008601481167224792,
0.012796182340650325
],
"inflation_rate": [
0.012999682733556547,
0.014461406150901945,
0.014997701784463979,
0.009207873215867102
],
"interest_rate": [
0.02638674485205613,
0.02645255776572908,
0.02586276348332546,
0.025661273512923567
],
"year": 1997
},
"random_event": null,
"year": 1997
},
{
"advertising_kpis": [
{
"average_project_size": 92719,
"billable_hours_per_employee": 121,
"client_concentration": 0.35,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.67,
"gross_billings": 6108037,
"net_revenue": 4737350,
"new_client_acquisition": 1,
"organic_growth": 0.08,
"quarter": 1,
"revenue_per_employee": 17102
},
{
"average_project_size": 132604,
"billable_hours_per_employee": 150,
"client_concentration": 0.12,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.7,
"gross_billings": 5961234,
"net_revenue": 4924794,
"new_client_acquisition": 1,
"organic_growth": 0.1,
"quarter": 2,
"revenue_per_employee": 17779
},
{
"average_project_size": 177488,
"billable_hours_per_employee": 132,
"client_concentration": 0.21,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.74,
"gross_billings": 5711325,
"net_revenue": 5119655,
"new_client_acquisition": 3,
"organic_growth": 0.06,
"quarter": 3,
"revenue_per_employee": 18483
},
{
"average_project_size": 99492,
"billable_hours_per_employee": 155,
"client_concentration": 0.23,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.76,
"gross_billings": 6156238,
"net_revenue": 5322225,
"new_client_acquisition": 1,
"organic_growth": -0.04,
"quarter": 4,
"revenue_per_employee": 19214
}
],
"balance_sheet": [
{
"assets": 4776084,
"current_assets": 1880181,
"current_liabilities": 1044540,
"equity": 3694038,
"fixed_assets": 2895903,
"liabilities": 2218468,
"long_term_liabilities": 1173928,
"quarter": 1
},
{
"assets": 4936080,
"current_assets": 2404925,
"current_liabilities": 1098011,
"equity": 3799232,
"fixed_assets": 2531155,
"liabilities": 2251124,
"long_term_liabilities": 1153113,
"quarter": 2
},
{
"assets": 5101436,
"current_assets": 2512760,
"current_liabilities": 1070753,
"equity": 4089322,
"fixed_assets": 2588676,
"liabilities": 2284261,
"long_term_liabilities": 1213508,
"quarter": 3
},
{
"assets": 5272332,
"current_assets": 2496011,
"current_liabilities": 976703,
"equity": 4160447,
"fixed_assets": 2776321,
"liabilities": 2317885,
"long_term_liabilities": 1341182,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -76533,
"financing_cash_flow": 172683,
"investing_cash_flow": -339543,
"net_cash_flow": 1070284,
"operating_cash_flow": 1392652,
"quarter": 1
},
{
"change_in_working_capital": 29872,
"financing_cash_flow": 180227,
"investing_cash_flow": -104134,
"net_cash_flow": 954460,
"operating_cash_flow": 1318070,
"quarter": 2
},
{
"change_in_working_capital": 61185,
"financing_cash_flow": 88341,
"investing_cash_flow": -203004,
"net_cash_flow": 1259440,
"operating_cash_flow": 1611309,
"quarter": 3
},
{
"change_in_working_capital": -13129,
"financing_cash_flow": -152004,
"investing_cash_flow": -292995,
"net_cash_flow": 971415,
"operating_cash_flow": 1390208,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.991890008634689,
"current_ratio": 1.800008616232983,
"debt_to_equity_ratio": 0.6005536488796271,
"profit_margin": 0.23988559004506738,
"quarter": 1,
"return_on_assets": 0.23794011998113937,
"return_on_equity": 0.30763679204166283
},
{
"asset_turnover_ratio": 0.9977135702824914,
"current_ratio": 2.190255835324054,
"debt_to_equity_ratio": 0.5925208042046393,
"profit_margin": 0.2262583978131877,
"quarter": 2,
"return_on_assets": 0.22574107388859177,
"return_on_equity": 0.2932898017283493
},
{
"asset_turnover_ratio": 1.0035713473618018,
"current_ratio": 2.3467223533345227,
"debt_to_equity_ratio": 0.5585916198333122,
"profit_margin": 0.24848295441782697,
"quarter": 3,
"return_on_assets": 0.24937037336153978,
"return_on_equity": 0.3110899557432748
},
{
"asset_turnover_ratio": 1.0094631749290446,
"current_ratio": 2.555547592256807,
"debt_to_equity_ratio": 0.5571240301823338,
"profit_margin": 0.22659695897862267,
"quarter": 4,
"return_on_assets": 0.22874128563982693,
"return_on_equity": 0.2898726987749153
}
],
"income_statement": [
{
"depreciation": 256230,
"expenses": 3265171,
"income_tax": 335757,
"marketing_expense": 491846,
"net_income": 1472179,
"net_profit": 1136422,
"operational_expense": 1958916,
"product_revenue": 1283417,
"quarter": 1,
"rd_expense": 355751,
"revenue": 4737350,
"salaries_expense": 1008580,
"service_revenue": 3453933
},
{
"depreciation": 203794,
"expenses": 3384908,
"income_tax": 425610,
"marketing_expense": 572711,
"net_income": 1539886,
"net_profit": 1114276,
"operational_expense": 2268823,
"product_revenue": 1916462,
"quarter": 2,
"rd_expense": 640064,
"revenue": 4924794,
"salaries_expense": 1338432,
"service_revenue": 3008332
},
{
"depreciation": 339162,
"expenses": 3509037,
"income_tax": 338471,
"marketing_expense": 566668,
"net_income": 1610618,
"net_profit": 1272147,
"operational_expense": 2349734,
"product_revenue": 1747977,
"quarter": 3,
"rd_expense": 391789,
"revenue": 5119655,
"salaries_expense": 1176746,
"service_revenue": 3371678
},
{
"depreciation": 184208,
"expenses": 3637717,
"income_tax": 478508,
"marketing_expense": 451026,
"net_income": 1684508,
"net_profit": 1206000,
"operational_expense": 2301524,
"product_revenue": 1746078,
"quarter": 4,
"rd_expense": 502546,
"revenue": 5322225,
"salaries_expense": 1527781,
"service_revenue": 3576147
}
],
"market_conditions": {
"gdp_growth": [
0.015212005570635486,
0.026901884500724664,
0.015526316815492547,
0.012258598852424875
],
"inflation_rate": [
0.021534375923114368,
0.015247776687366956,
0.015976443705788136,
0.02238914888447528
],
"interest_rate": [
0.032292671374274724,
0.03726087516959637,
0.03485558671078373,
0.0388059561863457
],
"year": 1998
},
"random_event": {
"description": "Mitchell, Mitchell and Edwards New Ad Campaign Launch in 1998",
"impact": -0.09,
"type": "New Ad Campaign Launch"
},
"year": 1998
},
{
"advertising_kpis": [
{
"average_project_size": 70150,
"billable_hours_per_employee": 159,
"client_concentration": 0.13,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.63,
"gross_billings": 5351235,
"net_revenue": 4593997,
"new_client_acquisition": 3,
"organic_growth": 0.11,
"quarter": 1,
"revenue_per_employee": 16585
},
{
"average_project_size": 142858,
"billable_hours_per_employee": 83,
"client_concentration": 0.36,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.74,
"gross_billings": 6047845,
"net_revenue": 4788809,
"new_client_acquisition": 1,
"organic_growth": 0.08,
"quarter": 2,
"revenue_per_employee": 17288
},
{
"average_project_size": 66732,
"billable_hours_per_employee": 154,
"client_concentration": 0.37,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.66,
"gross_billings": 6017750,
"net_revenue": 4991882,
"new_client_acquisition": 2,
"organic_growth": 0.11,
"quarter": 3,
"revenue_per_employee": 18021
},
{
"average_project_size": 141224,
"billable_hours_per_employee": 108,
"client_concentration": 0.29,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.76,
"gross_billings": 6644250,
"net_revenue": 5203567,
"new_client_acquisition": 3,
"organic_growth": 0.1,
"quarter": 4,
"revenue_per_employee": 18785
}
],
"balance_sheet": [
{
"assets": 6571943,
"current_assets": 2725859,
"current_liabilities": 1724581,
"equity": 4720304,
"fixed_assets": 3846084,
"liabilities": 3047226,
"long_term_liabilities": 1322645,
"quarter": 1
},
{
"assets": 6685253,
"current_assets": 2100365,
"current_liabilities": 1621180,
"equity": 4800776,
"fixed_assets": 4584888,
"liabilities": 3123616,
"long_term_liabilities": 1502436,
"quarter": 2
},
{
"assets": 6800516,
"current_assets": 2099754,
"current_liabilities": 1628200,
"equity": 4919540,
"fixed_assets": 4700762,
"liabilities": 3201921,
"long_term_liabilities": 1573721,
"quarter": 3
},
{
"assets": 6917767,
"current_assets": 3169844,
"current_liabilities": 1821767,
"equity": 4993810,
"fixed_assets": 3747923,
"liabilities": 3282189,
"long_term_liabilities": 1460422,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 8310,
"financing_cash_flow": -1545,
"investing_cash_flow": -163728,
"net_cash_flow": 1425034,
"operating_cash_flow": 1383584,
"quarter": 1
},
{
"change_in_working_capital": -31626,
"financing_cash_flow": 30391,
"investing_cash_flow": -258436,
"net_cash_flow": 1172651,
"operating_cash_flow": 1514080,
"quarter": 2
},
{
"change_in_working_capital": -48306,
"financing_cash_flow": -22463,
"investing_cash_flow": -484468,
"net_cash_flow": 1465454,
"operating_cash_flow": 1599648,
"quarter": 3
},
{
"change_in_working_capital": -42561,
"financing_cash_flow": -139628,
"investing_cash_flow": -300211,
"net_cash_flow": 1269405,
"operating_cash_flow": 1540367,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6990317779688594,
"current_ratio": 1.5805920394577002,
"debt_to_equity_ratio": 0.6455571505564048,
"profit_margin": 0.2602498434369896,
"quarter": 1,
"return_on_assets": 0.18192291077387615,
"return_on_equity": 0.2532860171717754
},
{
"asset_turnover_ratio": 0.7163242737410237,
"current_ratio": 1.2955779123848061,
"debt_to_equity_ratio": 0.6506481452165234,
"profit_margin": 0.2587572400569745,
"quarter": 2,
"return_on_assets": 0.185354092059044,
"return_on_equity": 0.25811223018945273
},
{
"asset_turnover_ratio": 0.7340445930867598,
"current_ratio": 1.28961675469844,
"debt_to_equity_ratio": 0.6508578037784021,
"profit_margin": 0.2646186348154864,
"quarter": 3,
"return_on_assets": 0.19424187811630764,
"return_on_equity": 0.2685098606780309
},
{
"asset_turnover_ratio": 0.7522032759993218,
"current_ratio": 1.7399832140992784,
"debt_to_equity_ratio": 0.6572514773289332,
"profit_margin": 0.26101941226085873,
"quarter": 4,
"return_on_assets": 0.19633965700203548,
"return_on_equity": 0.2719831150964895
}
],
"income_statement": [
{
"depreciation": 187997,
"expenses": 3053433,
"income_tax": 344977,
"marketing_expense": 579968,
"net_income": 1540564,
"net_profit": 1195587,
"operational_expense": 1697913,
"product_revenue": 1708210,
"quarter": 1,
"rd_expense": 582398,
"revenue": 4593997,
"salaries_expense": 1411333,
"service_revenue": 2885787
},
{
"depreciation": 274941,
"expenses": 3164744,
"income_tax": 384926,
"marketing_expense": 403649,
"net_income": 1624065,
"net_profit": 1239139,
"operational_expense": 1679484,
"product_revenue": 1137103,
"quarter": 2,
"rd_expense": 503910,
"revenue": 4788809,
"salaries_expense": 1386018,
"service_revenue": 3651706
},
{
"depreciation": 278703,
"expenses": 3280114,
"income_tax": 390823,
"marketing_expense": 481465,
"net_income": 1711768,
"net_profit": 1320945,
"operational_expense": 1740817,
"product_revenue": 1514285,
"quarter": 3,
"rd_expense": 414431,
"revenue": 4991882,
"salaries_expense": 1610004,
"service_revenue": 3477597
},
{
"depreciation": 182135,
"expenses": 3399689,
"income_tax": 445646,
"marketing_expense": 426179,
"net_income": 1803878,
"net_profit": 1358232,
"operational_expense": 2287595,
"product_revenue": 1194057,
"quarter": 4,
"rd_expense": 650646,
"revenue": 5203567,
"salaries_expense": 1594717,
"service_revenue": 4009510
}
],
"market_conditions": {
"gdp_growth": [
0.019249144586669056,
0.029372309540562913,
0.026847332042308714,
0.018782871776754785
],
"inflation_rate": [
0.014026850486640964,
0.016421340204239264,
0.016961443070072555,
0.012653694021158674
],
"interest_rate": [
0.03788375839908663,
0.043992399651301486,
0.044260261852720424,
0.03546202076499011
],
"year": 1999
},
"random_event": {
"description": "Mitchell, Mitchell and Edwards Technology Adoption in 1999",
"impact": -0.03,
"type": "Technology Adoption"
},
"year": 1999
}
] |
{
"advertising_type": "Event Marketing",
"financial_health": "Poor",
"founding_year": 2001,
"industry": "Advertising",
"location": "East Lynn",
"name": "Garcia-King",
"num_employees": 159,
"region": "Middle East & Africa",
"revenue_size": "Small",
"website": "www.garcia-king.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 65401,
"billable_hours_per_employee": 130,
"client_concentration": 0.2,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.68,
"gross_billings": 4548311,
"net_revenue": 4079914,
"new_client_acquisition": 4,
"organic_growth": 0.03,
"quarter": 1,
"revenue_per_employee": 25660
},
{
"average_project_size": 177179,
"billable_hours_per_employee": 102,
"client_concentration": 0.31,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.63,
"gross_billings": 4542360,
"net_revenue": 4114597,
"new_client_acquisition": 3,
"organic_growth": -0.01,
"quarter": 2,
"revenue_per_employee": 25878
},
{
"average_project_size": 97388,
"billable_hours_per_employee": 107,
"client_concentration": 0.34,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.74,
"gross_billings": 4840877,
"net_revenue": 4149576,
"new_client_acquisition": 1,
"organic_growth": -0.03,
"quarter": 3,
"revenue_per_employee": 26098
},
{
"average_project_size": 151972,
"billable_hours_per_employee": 137,
"client_concentration": 0.24,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.77,
"gross_billings": 5331899,
"net_revenue": 4184852,
"new_client_acquisition": 3,
"organic_growth": 0.01,
"quarter": 4,
"revenue_per_employee": 26320
}
],
"balance_sheet": [
{
"assets": 5491062,
"current_assets": 2153833,
"current_liabilities": 1101393,
"equity": 3935683,
"fixed_assets": 3337229,
"liabilities": 2421823,
"long_term_liabilities": 1320430,
"quarter": 1
},
{
"assets": 5640167,
"current_assets": 2120789,
"current_liabilities": 1338286,
"equity": 4009809,
"fixed_assets": 3519378,
"liabilities": 2488931,
"long_term_liabilities": 1150645,
"quarter": 2
},
{
"assets": 5793320,
"current_assets": 1963783,
"current_liabilities": 1349992,
"equity": 4158660,
"fixed_assets": 3829537,
"liabilities": 2557899,
"long_term_liabilities": 1207907,
"quarter": 3
},
{
"assets": 5950632,
"current_assets": 2879291,
"current_liabilities": 1223046,
"equity": 4284579,
"fixed_assets": 3071341,
"liabilities": 2628778,
"long_term_liabilities": 1405732,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 65078,
"financing_cash_flow": -51532,
"investing_cash_flow": -399534,
"net_cash_flow": 764746,
"operating_cash_flow": 1050451,
"quarter": 1
},
{
"change_in_working_capital": -72012,
"financing_cash_flow": 178974,
"investing_cash_flow": -169429,
"net_cash_flow": 942810,
"operating_cash_flow": 1077647,
"quarter": 2
},
{
"change_in_working_capital": -88859,
"financing_cash_flow": 49316,
"investing_cash_flow": -415386,
"net_cash_flow": 616396,
"operating_cash_flow": 1068137,
"quarter": 3
},
{
"change_in_working_capital": -12319,
"financing_cash_flow": -100117,
"investing_cash_flow": -450006,
"net_cash_flow": 1099857,
"operating_cash_flow": 1205701,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7430100042578285,
"current_ratio": 1.9555535580850796,
"debt_to_equity_ratio": 0.6153501183911407,
"profit_margin": 0.2123682018787651,
"quarter": 1,
"return_on_assets": 0.15779169858216863,
"return_on_equity": 0.22015086072735024
},
{
"asset_turnover_ratio": 0.7295168742343977,
"current_ratio": 1.5847053619330995,
"debt_to_equity_ratio": 0.6207106124007403,
"profit_margin": 0.20866514995271712,
"quarter": 2,
"return_on_assets": 0.15222474795515806,
"return_on_equity": 0.21411817869629202
},
{
"asset_turnover_ratio": 0.7162690823223989,
"current_ratio": 1.4546626942974477,
"debt_to_equity_ratio": 0.6150776932954365,
"profit_margin": 0.22248996042005256,
"quarter": 3,
"return_on_assets": 0.1593626797760179,
"return_on_equity": 0.2220039628149452
},
{
"asset_turnover_ratio": 0.7032617711866571,
"current_ratio": 2.3541968168000222,
"debt_to_equity_ratio": 0.6135440611551334,
"profit_margin": 0.23004995158729627,
"quarter": 4,
"return_on_assets": 0.1617853364146867,
"return_on_equity": 0.22469535513290803
}
],
"income_statement": [
{
"depreciation": 184007,
"expenses": 2898465,
"income_tax": 315005,
"marketing_expense": 419477,
"net_income": 1181449,
"net_profit": 866444,
"operational_expense": 1461008,
"product_revenue": 845881,
"quarter": 1,
"rd_expense": 398998,
"revenue": 4079914,
"salaries_expense": 892626,
"service_revenue": 3234033
},
{
"depreciation": 219074,
"expenses": 2889934,
"income_tax": 366090,
"marketing_expense": 553840,
"net_income": 1224663,
"net_profit": 858573,
"operational_expense": 1543542,
"product_revenue": 1288714,
"quarter": 2,
"rd_expense": 488135,
"revenue": 4114597,
"salaries_expense": 1134860,
"service_revenue": 2825883
},
{
"depreciation": 144898,
"expenses": 2881428,
"income_tax": 344909,
"marketing_expense": 476634,
"net_income": 1268148,
"net_profit": 923239,
"operational_expense": 1599158,
"product_revenue": 1396469,
"quarter": 3,
"rd_expense": 465551,
"revenue": 4149576,
"salaries_expense": 933729,
"service_revenue": 2753107
},
{
"depreciation": 242976,
"expenses": 2872948,
"income_tax": 349179,
"marketing_expense": 485647,
"net_income": 1311904,
"net_profit": 962725,
"operational_expense": 1987686,
"product_revenue": 1184334,
"quarter": 4,
"rd_expense": 288220,
"revenue": 4184852,
"salaries_expense": 1078118,
"service_revenue": 3000518
}
],
"market_conditions": {
"gdp_growth": [
0.012863857542385386,
0.009404212623278474,
0.023946421890142802,
0.023040549089796046
],
"inflation_rate": [
0.011770024570066168,
0.016458573222599252,
0.012029447793845231,
0.01120200597678938
],
"interest_rate": [
0.029751703772902316,
0.03816052165727023,
0.03557342827068669,
0.03214567001226167
],
"year": 2001
},
"random_event": null,
"year": 2001
},
{
"advertising_kpis": [
{
"average_project_size": 155093,
"billable_hours_per_employee": 140,
"client_concentration": 0.25,
"client_retention_rate": 0.9,
"employee_utilization_rate": 0.78,
"gross_billings": 2601770,
"net_revenue": 2187455,
"new_client_acquisition": 5,
"organic_growth": -0.05,
"quarter": 1,
"revenue_per_employee": 13758
},
{
"average_project_size": 179746,
"billable_hours_per_employee": 100,
"client_concentration": 0.19,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.64,
"gross_billings": 2818964,
"net_revenue": 2197538,
"new_client_acquisition": 2,
"organic_growth": 0.12,
"quarter": 2,
"revenue_per_employee": 13821
},
{
"average_project_size": 67391,
"billable_hours_per_employee": 99,
"client_concentration": 0.27,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.75,
"gross_billings": 2861071,
"net_revenue": 2207668,
"new_client_acquisition": 3,
"organic_growth": 0.04,
"quarter": 3,
"revenue_per_employee": 13885
},
{
"average_project_size": 181778,
"billable_hours_per_employee": 122,
"client_concentration": 0.22,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.66,
"gross_billings": 2462727,
"net_revenue": 2217844,
"new_client_acquisition": 3,
"organic_growth": 0.1,
"quarter": 4,
"revenue_per_employee": 13949
}
],
"balance_sheet": [
{
"assets": 3230012,
"current_assets": 1508658,
"current_liabilities": 947358,
"equity": 1991579,
"fixed_assets": 1721354,
"liabilities": 1875233,
"long_term_liabilities": 927875,
"quarter": 1
},
{
"assets": 3322093,
"current_assets": 1561841,
"current_liabilities": 850566,
"equity": 1982041,
"fixed_assets": 1760252,
"liabilities": 1908325,
"long_term_liabilities": 1057759,
"quarter": 2
},
{
"assets": 3416799,
"current_assets": 1525044,
"current_liabilities": 839682,
"equity": 2120473,
"fixed_assets": 1891755,
"liabilities": 1942001,
"long_term_liabilities": 1102319,
"quarter": 3
},
{
"assets": 3514206,
"current_assets": 1236092,
"current_liabilities": 1099510,
"equity": 2125010,
"fixed_assets": 2278114,
"liabilities": 1976271,
"long_term_liabilities": 876761,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -19427,
"financing_cash_flow": -140492,
"investing_cash_flow": -180806,
"net_cash_flow": 185524,
"operating_cash_flow": 732639,
"quarter": 1
},
{
"change_in_working_capital": -95772,
"financing_cash_flow": 137450,
"investing_cash_flow": -325275,
"net_cash_flow": 590134,
"operating_cash_flow": 694981,
"quarter": 2
},
{
"change_in_working_capital": -68410,
"financing_cash_flow": -136523,
"investing_cash_flow": -425977,
"net_cash_flow": 327857,
"operating_cash_flow": 734414,
"quarter": 3
},
{
"change_in_working_capital": -40622,
"financing_cash_flow": 70269,
"investing_cash_flow": -448296,
"net_cash_flow": 356979,
"operating_cash_flow": 720007,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6772281341369629,
"current_ratio": 1.5924898507216914,
"debt_to_equity_ratio": 0.9415810269138206,
"profit_margin": 0.29111456007095005,
"quarter": 1,
"return_on_assets": 0.1971509703369523,
"return_on_equity": 0.31974629176146163
},
{
"asset_turnover_ratio": 0.6614920172313057,
"current_ratio": 1.8362372819981048,
"debt_to_equity_ratio": 0.9628080347480198,
"profit_margin": 0.2585953007411021,
"quarter": 2,
"return_on_assets": 0.17105872713376777,
"return_on_equity": 0.28671102161862444
},
{
"asset_turnover_ratio": 0.646121706310497,
"current_ratio": 1.8162161389668947,
"debt_to_equity_ratio": 0.9158338729142036,
"profit_margin": 0.2924692480934633,
"quarter": 3,
"return_on_assets": 0.1889707296214966,
"return_on_equity": 0.3044957422235511
},
{
"asset_turnover_ratio": 0.6311081365178933,
"current_ratio": 1.1242207892606706,
"debt_to_equity_ratio": 0.930005505856443,
"profit_margin": 0.2647052723275397,
"quarter": 4,
"return_on_assets": 0.16705765114509508,
"return_on_equity": 0.2762692881445264
}
],
"income_statement": [
{
"depreciation": 95839,
"expenses": 1382129,
"income_tax": 168526,
"marketing_expense": 175501,
"net_income": 805326,
"net_profit": 636800,
"operational_expense": 738514,
"product_revenue": 780057,
"quarter": 1,
"rd_expense": 178595,
"revenue": 2187455,
"salaries_expense": 534786,
"service_revenue": 1407398
},
{
"depreciation": 126708,
"expenses": 1386865,
"income_tax": 242400,
"marketing_expense": 248999,
"net_income": 810673,
"net_profit": 568273,
"operational_expense": 745255,
"product_revenue": 768423,
"quarter": 2,
"rd_expense": 154403,
"revenue": 2197538,
"salaries_expense": 536380,
"service_revenue": 1429115
},
{
"depreciation": 88739,
"expenses": 1391617,
"income_tax": 170376,
"marketing_expense": 234957,
"net_income": 816051,
"net_profit": 645675,
"operational_expense": 921060,
"product_revenue": 499064,
"quarter": 3,
"rd_expense": 264666,
"revenue": 2207668,
"salaries_expense": 658417,
"service_revenue": 1708604
},
{
"depreciation": 132932,
"expenses": 1396386,
"income_tax": 234383,
"marketing_expense": 186339,
"net_income": 821458,
"net_profit": 587075,
"operational_expense": 756314,
"product_revenue": 616835,
"quarter": 4,
"rd_expense": 172271,
"revenue": 2217844,
"salaries_expense": 428831,
"service_revenue": 1601009
}
],
"market_conditions": {
"gdp_growth": [
0.011367488375845518,
0.01922560509565626,
0.013541304088724778,
0.021611088874856146
],
"inflation_rate": [
0.021304069094923186,
0.014873943370065215,
0.02174887091584099,
0.015062747864078851
],
"interest_rate": [
0.03261654571600433,
0.038790066581577146,
0.03735428264822772,
0.03675832809411441
],
"year": 2002
},
"random_event": null,
"year": 2002
},
{
"advertising_kpis": [
{
"average_project_size": 199641,
"billable_hours_per_employee": 160,
"client_concentration": 0.31,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.63,
"gross_billings": 3882677,
"net_revenue": 3245280,
"new_client_acquisition": 3,
"organic_growth": 0.11,
"quarter": 1,
"revenue_per_employee": 20411
},
{
"average_project_size": 124427,
"billable_hours_per_employee": 123,
"client_concentration": 0.14,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.77,
"gross_billings": 3587309,
"net_revenue": 3193551,
"new_client_acquisition": 2,
"organic_growth": -0.04,
"quarter": 2,
"revenue_per_employee": 20085
},
{
"average_project_size": 191648,
"billable_hours_per_employee": 119,
"client_concentration": 0.28,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.62,
"gross_billings": 3923646,
"net_revenue": 3142648,
"new_client_acquisition": 1,
"organic_growth": 0.01,
"quarter": 3,
"revenue_per_employee": 19765
},
{
"average_project_size": 119450,
"billable_hours_per_employee": 159,
"client_concentration": 0.22,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.65,
"gross_billings": 3807293,
"net_revenue": 3092556,
"new_client_acquisition": 5,
"organic_growth": -0.02,
"quarter": 4,
"revenue_per_employee": 19450
}
],
"balance_sheet": [
{
"assets": 4373369,
"current_assets": 1853523,
"current_liabilities": 1092733,
"equity": 2518093,
"fixed_assets": 2519846,
"liabilities": 2444514,
"long_term_liabilities": 1351781,
"quarter": 1
},
{
"assets": 4441805,
"current_assets": 2213900,
"current_liabilities": 1010948,
"equity": 2554547,
"fixed_assets": 2227905,
"liabilities": 2497020,
"long_term_liabilities": 1486072,
"quarter": 2
},
{
"assets": 4511312,
"current_assets": 1860574,
"current_liabilities": 1440642,
"equity": 2576393,
"fixed_assets": 2650738,
"liabilities": 2550654,
"long_term_liabilities": 1110012,
"quarter": 3
},
{
"assets": 4581907,
"current_assets": 2281035,
"current_liabilities": 1292878,
"equity": 2510754,
"fixed_assets": 2300872,
"liabilities": 2605440,
"long_term_liabilities": 1312562,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -93968,
"financing_cash_flow": 39660,
"investing_cash_flow": -393370,
"net_cash_flow": 348132,
"operating_cash_flow": 734499,
"quarter": 1
},
{
"change_in_working_capital": -89906,
"financing_cash_flow": 192293,
"investing_cash_flow": -289521,
"net_cash_flow": 523272,
"operating_cash_flow": 841873,
"quarter": 2
},
{
"change_in_working_capital": -42624,
"financing_cash_flow": -97703,
"investing_cash_flow": -218347,
"net_cash_flow": 651917,
"operating_cash_flow": 813354,
"quarter": 3
},
{
"change_in_working_capital": -41285,
"financing_cash_flow": 24970,
"investing_cash_flow": -367525,
"net_cash_flow": 233247,
"operating_cash_flow": 660998,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7420549237898746,
"current_ratio": 1.6962268001423952,
"debt_to_equity_ratio": 0.9707798719110057,
"profit_margin": 0.1815676921559927,
"quarter": 1,
"return_on_assets": 0.13473319996551858,
"return_on_equity": 0.2340016830196502
},
{
"asset_turnover_ratio": 0.7189759568463722,
"current_ratio": 2.1899247043369194,
"debt_to_equity_ratio": 0.9774805474316973,
"profit_margin": 0.19093541953768706,
"quarter": 2,
"return_on_assets": 0.13727797595797203,
"return_on_equity": 0.23869672392013144
},
{
"asset_turnover_ratio": 0.696615086697617,
"current_ratio": 1.2914894887140593,
"debt_to_equity_ratio": 0.9900096763187914,
"profit_margin": 0.19592871998391165,
"quarter": 3,
"return_on_assets": 0.13648690225814575,
"return_on_equity": 0.23899110112471195
},
{
"asset_turnover_ratio": 0.6749495352044466,
"current_ratio": 1.7643080012189858,
"debt_to_equity_ratio": 1.0377121772981344,
"profit_margin": 0.17276550529723633,
"quarter": 4,
"return_on_assets": 0.11660799749973101,
"return_on_equity": 0.2127994220062977
}
],
"income_statement": [
{
"depreciation": 145261,
"expenses": 2410061,
"income_tax": 245981,
"marketing_expense": 346033,
"net_income": 835219,
"net_profit": 589238,
"operational_expense": 1392990,
"product_revenue": 1198100,
"quarter": 1,
"rd_expense": 321347,
"revenue": 3245280,
"salaries_expense": 1125492,
"service_revenue": 2047180
},
{
"depreciation": 232111,
"expenses": 2385727,
"income_tax": 198062,
"marketing_expense": 333767,
"net_income": 807824,
"net_profit": 609762,
"operational_expense": 1650251,
"product_revenue": 862321,
"quarter": 2,
"rd_expense": 275569,
"revenue": 3193551,
"salaries_expense": 784784,
"service_revenue": 2331230
},
{
"depreciation": 197619,
"expenses": 2361638,
"income_tax": 165275,
"marketing_expense": 277634,
"net_income": 781010,
"net_profit": 615735,
"operational_expense": 1635127,
"product_revenue": 996233,
"quarter": 3,
"rd_expense": 397753,
"revenue": 3142648,
"salaries_expense": 808560,
"service_revenue": 2146415
},
{
"depreciation": 126711,
"expenses": 2337793,
"income_tax": 220476,
"marketing_expense": 296376,
"net_income": 754763,
"net_profit": 534287,
"operational_expense": 1360853,
"product_revenue": 1065820,
"quarter": 4,
"rd_expense": 409095,
"revenue": 3092556,
"salaries_expense": 801855,
"service_revenue": 2026736
}
],
"market_conditions": {
"gdp_growth": [
0.0034329015104564257,
0.01949455482720431,
0.01226327656083229,
0.0027426577070325583
],
"inflation_rate": [
0.015481234244271565,
0.01353084294964926,
0.018048665791096274,
0.011886580530728323
],
"interest_rate": [
0.02032917570761758,
0.024196555440538125,
0.02109413895047442,
0.021122138312134733
],
"year": 2003
},
"random_event": {
"description": "Garcia-King Award Nomination in 2003",
"impact": 0,
"type": "Award Nomination"
},
"year": 2003
},
{
"advertising_kpis": [
{
"average_project_size": 69614,
"billable_hours_per_employee": 141,
"client_concentration": 0.34,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.8,
"gross_billings": 3520518,
"net_revenue": 2922925,
"new_client_acquisition": 5,
"organic_growth": 0.04,
"quarter": 1,
"revenue_per_employee": 18383
},
{
"average_project_size": 176471,
"billable_hours_per_employee": 159,
"client_concentration": 0.39,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.79,
"gross_billings": 3356823,
"net_revenue": 2927311,
"new_client_acquisition": 3,
"organic_growth": -0.03,
"quarter": 2,
"revenue_per_employee": 18411
},
{
"average_project_size": 179678,
"billable_hours_per_employee": 142,
"client_concentration": 0.3,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.78,
"gross_billings": 3496114,
"net_revenue": 2931703,
"new_client_acquisition": 2,
"organic_growth": 0.09,
"quarter": 3,
"revenue_per_employee": 18438
},
{
"average_project_size": 132918,
"billable_hours_per_employee": 95,
"client_concentration": 0.22,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.77,
"gross_billings": 3419797,
"net_revenue": 2936102,
"new_client_acquisition": 2,
"organic_growth": 0.01,
"quarter": 4,
"revenue_per_employee": 18466
}
],
"balance_sheet": [
{
"assets": 3962641,
"current_assets": 1398848,
"current_liabilities": 947062,
"equity": 2985077,
"fixed_assets": 2563793,
"liabilities": 1752977,
"long_term_liabilities": 805915,
"quarter": 1
},
{
"assets": 4086157,
"current_assets": 1602232,
"current_liabilities": 992823,
"equity": 3084946,
"fixed_assets": 2483925,
"liabilities": 1797612,
"long_term_liabilities": 804789,
"quarter": 2
},
{
"assets": 4213524,
"current_assets": 1707568,
"current_liabilities": 1012946,
"equity": 3158472,
"fixed_assets": 2505956,
"liabilities": 1843385,
"long_term_liabilities": 830439,
"quarter": 3
},
{
"assets": 4344861,
"current_assets": 1624051,
"current_liabilities": 1057748,
"equity": 3256821,
"fixed_assets": 2720810,
"liabilities": 1890322,
"long_term_liabilities": 832574,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 42543,
"financing_cash_flow": -144043,
"investing_cash_flow": -382554,
"net_cash_flow": 628286,
"operating_cash_flow": 910936,
"quarter": 1
},
{
"change_in_working_capital": 47307,
"financing_cash_flow": 108543,
"investing_cash_flow": -302370,
"net_cash_flow": 816048,
"operating_cash_flow": 970809,
"quarter": 2
},
{
"change_in_working_capital": -58030,
"financing_cash_flow": -156475,
"investing_cash_flow": -454221,
"net_cash_flow": 702935,
"operating_cash_flow": 928905,
"quarter": 3
},
{
"change_in_working_capital": 13376,
"financing_cash_flow": 197850,
"investing_cash_flow": -145125,
"net_cash_flow": 571261,
"operating_cash_flow": 913670,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7376204405092462,
"current_ratio": 1.4770395180041012,
"debt_to_equity_ratio": 0.5872468281387716,
"profit_margin": 0.26528665634595483,
"quarter": 1,
"return_on_assets": 0.1956808603151282,
"return_on_equity": 0.25976314848829696
},
{
"asset_turnover_ratio": 0.7163970938953154,
"current_ratio": 1.6138143455580702,
"debt_to_equity_ratio": 0.582704527080863,
"profit_margin": 0.2720588963728145,
"quarter": 2,
"return_on_assets": 0.19490220272985107,
"return_on_equity": 0.25815719302704165
},
{
"asset_turnover_ratio": 0.6957840990107094,
"current_ratio": 1.685744353598316,
"debt_to_equity_ratio": 0.58363189542285,
"profit_margin": 0.26889933939420196,
"quarter": 3,
"return_on_assets": 0.18709588458496973,
"return_on_equity": 0.24959315770410503
},
{
"asset_turnover_ratio": 0.6757643109871639,
"current_ratio": 1.5353855549715054,
"debt_to_equity_ratio": 0.5804193721423437,
"profit_margin": 0.2732473190645284,
"quarter": 4,
"return_on_assets": 0.1846507862967308,
"return_on_equity": 0.24633899130471093
}
],
"income_statement": [
{
"depreciation": 135523,
"expenses": 1918992,
"income_tax": 228520,
"marketing_expense": 321457,
"net_income": 1003933,
"net_profit": 775413,
"operational_expense": 1211193,
"product_revenue": 1151389,
"quarter": 1,
"rd_expense": 230541,
"revenue": 2922925,
"salaries_expense": 806460,
"service_revenue": 1771536
},
{
"depreciation": 174408,
"expenses": 1916493,
"income_tax": 214417,
"marketing_expense": 216416,
"net_income": 1010818,
"net_profit": 796401,
"operational_expense": 1238873,
"product_revenue": 1169418,
"quarter": 2,
"rd_expense": 289370,
"revenue": 2927311,
"salaries_expense": 673626,
"service_revenue": 1757893
},
{
"depreciation": 140572,
"expenses": 1913998,
"income_tax": 229372,
"marketing_expense": 273695,
"net_income": 1017705,
"net_profit": 788333,
"operational_expense": 1051024,
"product_revenue": 1137851,
"quarter": 3,
"rd_expense": 376495,
"revenue": 2931703,
"salaries_expense": 660202,
"service_revenue": 1793852
},
{
"depreciation": 111388,
"expenses": 1911506,
"income_tax": 222314,
"marketing_expense": 315538,
"net_income": 1024596,
"net_profit": 802282,
"operational_expense": 1036024,
"product_revenue": 868684,
"quarter": 4,
"rd_expense": 355639,
"revenue": 2936102,
"salaries_expense": 906993,
"service_revenue": 2067418
}
],
"market_conditions": {
"gdp_growth": [
0.019406577373465544,
0.015376322862280299,
0.010493414442997824,
0.024420765540464774
],
"inflation_rate": [
0.0199886858188146,
0.022922368156154532,
0.014881324658758537,
0.02200312828746508
],
"interest_rate": [
0.03179631561577879,
0.033325055130035086,
0.036592416472820265,
0.030583834272652065
],
"year": 2004
},
"random_event": null,
"year": 2004
},
{
"advertising_kpis": [
{
"average_project_size": 93460,
"billable_hours_per_employee": 120,
"client_concentration": 0.31,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.69,
"gross_billings": 1293503,
"net_revenue": 1014824,
"new_client_acquisition": 4,
"organic_growth": 0.02,
"quarter": 1,
"revenue_per_employee": 6383
},
{
"average_project_size": 166165,
"billable_hours_per_employee": 112,
"client_concentration": 0.24,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.77,
"gross_billings": 1128146,
"net_revenue": 1008036,
"new_client_acquisition": 4,
"organic_growth": 0.09,
"quarter": 2,
"revenue_per_employee": 6340
},
{
"average_project_size": 153452,
"billable_hours_per_employee": 127,
"client_concentration": 0.23,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.75,
"gross_billings": 1152565,
"net_revenue": 1001294,
"new_client_acquisition": 4,
"organic_growth": -0.01,
"quarter": 3,
"revenue_per_employee": 6297
},
{
"average_project_size": 134451,
"billable_hours_per_employee": 92,
"client_concentration": 0.38,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.64,
"gross_billings": 1238328,
"net_revenue": 994597,
"new_client_acquisition": 2,
"organic_growth": 0.07,
"quarter": 4,
"revenue_per_employee": 6255
}
],
"balance_sheet": [
{
"assets": 1217253,
"current_assets": 500784,
"current_liabilities": 246636,
"equity": 888964,
"fixed_assets": 716469,
"liabilities": 528225,
"long_term_liabilities": 281589,
"quarter": 1
},
{
"assets": 1235757,
"current_assets": 484664,
"current_liabilities": 309632,
"equity": 912601,
"fixed_assets": 751093,
"liabilities": 537804,
"long_term_liabilities": 228172,
"quarter": 2
},
{
"assets": 1254544,
"current_assets": 490046,
"current_liabilities": 239340,
"equity": 929174,
"fixed_assets": 764498,
"liabilities": 547556,
"long_term_liabilities": 308216,
"quarter": 3
},
{
"assets": 1273616,
"current_assets": 541650,
"current_liabilities": 281741,
"equity": 929531,
"fixed_assets": 731966,
"liabilities": 557485,
"long_term_liabilities": 275744,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -94160,
"financing_cash_flow": 92919,
"investing_cash_flow": -419369,
"net_cash_flow": -63222,
"operating_cash_flow": 241195,
"quarter": 1
},
{
"change_in_working_capital": 12365,
"financing_cash_flow": 192898,
"investing_cash_flow": -462352,
"net_cash_flow": 29499,
"operating_cash_flow": 258820,
"quarter": 2
},
{
"change_in_working_capital": 40063,
"financing_cash_flow": 160014,
"investing_cash_flow": -181195,
"net_cash_flow": 201020,
"operating_cash_flow": 291696,
"quarter": 3
},
{
"change_in_working_capital": -93014,
"financing_cash_flow": 163983,
"investing_cash_flow": -379026,
"net_cash_flow": 293935,
"operating_cash_flow": 270433,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8337001428626588,
"current_ratio": 2.03045784070452,
"debt_to_equity_ratio": 0.5942029148536948,
"profit_margin": 0.19701544307190214,
"quarter": 1,
"return_on_assets": 0.16425180303519482,
"return_on_equity": 0.22490899518990645
},
{
"asset_turnover_ratio": 0.8157234796161381,
"current_ratio": 1.5652904092600248,
"debt_to_equity_ratio": 0.589309018946944,
"profit_margin": 0.2129368395573174,
"quarter": 2,
"return_on_assets": 0.17369757970215827,
"return_on_equity": 0.23520465132078533
},
{
"asset_turnover_ratio": 0.7981338239232741,
"current_ratio": 2.0474889278850172,
"debt_to_equity_ratio": 0.5892932862951396,
"profit_margin": 0.22189886287144436,
"quarter": 3,
"return_on_assets": 0.17710498794781213,
"return_on_equity": 0.23912205894697872
},
{
"asset_turnover_ratio": 0.7809237635205588,
"current_ratio": 1.9225103907489502,
"debt_to_equity_ratio": 0.5997486904686342,
"profit_margin": 0.21455926370178072,
"quarter": 4,
"return_on_assets": 0.16755442770819462,
"return_on_equity": 0.22957814209531474
}
],
"income_statement": [
{
"depreciation": 41259,
"expenses": 729739,
"income_tax": 85149,
"marketing_expense": 118427,
"net_income": 285085,
"net_profit": 199936,
"operational_expense": 411009,
"product_revenue": 368875,
"quarter": 1,
"rd_expense": 103180,
"revenue": 1014824,
"salaries_expense": 285371,
"service_revenue": 645949
},
{
"depreciation": 44172,
"expenses": 722646,
"income_tax": 70742,
"marketing_expense": 87037,
"net_income": 285390,
"net_profit": 214648,
"operational_expense": 437985,
"product_revenue": 260237,
"quarter": 2,
"rd_expense": 133839,
"revenue": 1008036,
"salaries_expense": 332102,
"service_revenue": 747799
},
{
"depreciation": 69510,
"expenses": 715622,
"income_tax": 63486,
"marketing_expense": 90662,
"net_income": 285672,
"net_profit": 222186,
"operational_expense": 487197,
"product_revenue": 281868,
"quarter": 3,
"rd_expense": 128836,
"revenue": 1001294,
"salaries_expense": 229539,
"service_revenue": 719426
},
{
"depreciation": 57033,
"expenses": 708667,
"income_tax": 72530,
"marketing_expense": 135998,
"net_income": 285930,
"net_profit": 213400,
"operational_expense": 426297,
"product_revenue": 379446,
"quarter": 4,
"rd_expense": 96398,
"revenue": 994597,
"salaries_expense": 307858,
"service_revenue": 615151
}
],
"market_conditions": {
"gdp_growth": [
0.032433516109481086,
0.03195888114225979,
0.02072500670426254,
0.01335901522811941
],
"inflation_rate": [
0.02225340127210734,
0.020235715343285186,
0.01958678993067651,
0.021841232319561293
],
"interest_rate": [
0.02327044665502219,
0.030470402429350302,
0.021624974122114615,
0.029433381973585672
],
"year": 2005
},
"random_event": null,
"year": 2005
},
{
"advertising_kpis": [
{
"average_project_size": 143952,
"billable_hours_per_employee": 152,
"client_concentration": 0.14,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.6,
"gross_billings": 4682899,
"net_revenue": 3639425,
"new_client_acquisition": 3,
"organic_growth": 0.04,
"quarter": 1,
"revenue_per_employee": 22889
},
{
"average_project_size": 61661,
"billable_hours_per_employee": 152,
"client_concentration": 0.31,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.74,
"gross_billings": 4366102,
"net_revenue": 3628474,
"new_client_acquisition": 5,
"organic_growth": -0.04,
"quarter": 2,
"revenue_per_employee": 22821
},
{
"average_project_size": 55258,
"billable_hours_per_employee": 107,
"client_concentration": 0.2,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.76,
"gross_billings": 4678940,
"net_revenue": 3617557,
"new_client_acquisition": 5,
"organic_growth": 0.1,
"quarter": 3,
"revenue_per_employee": 22752
},
{
"average_project_size": 182904,
"billable_hours_per_employee": 129,
"client_concentration": 0.14,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.72,
"gross_billings": 4384121,
"net_revenue": 3606672,
"new_client_acquisition": 1,
"organic_growth": 0.02,
"quarter": 4,
"revenue_per_employee": 22683
}
],
"balance_sheet": [
{
"assets": 4086318,
"current_assets": 1663821,
"current_liabilities": 857001,
"equity": 3333395,
"fixed_assets": 2422497,
"liabilities": 1903320,
"long_term_liabilities": 1046319,
"quarter": 1
},
{
"assets": 4181109,
"current_assets": 1839914,
"current_liabilities": 1075800,
"equity": 3336464,
"fixed_assets": 2341195,
"liabilities": 1951656,
"long_term_liabilities": 875856,
"quarter": 2
},
{
"assets": 4278099,
"current_assets": 1757617,
"current_liabilities": 843701,
"equity": 3400200,
"fixed_assets": 2520482,
"liabilities": 2001219,
"long_term_liabilities": 1157518,
"quarter": 3
},
{
"assets": 4377339,
"current_assets": 1808336,
"current_liabilities": 1130256,
"equity": 3484943,
"fixed_assets": 2569003,
"liabilities": 2052041,
"long_term_liabilities": 921785,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 87787,
"financing_cash_flow": 30693,
"investing_cash_flow": -102535,
"net_cash_flow": 715082,
"operating_cash_flow": 1320609,
"quarter": 1
},
{
"change_in_working_capital": 58798,
"financing_cash_flow": 12058,
"investing_cash_flow": -218738,
"net_cash_flow": 1109232,
"operating_cash_flow": 1298854,
"quarter": 2
},
{
"change_in_working_capital": -14923,
"financing_cash_flow": 121312,
"investing_cash_flow": -177383,
"net_cash_flow": 1034405,
"operating_cash_flow": 1318255,
"quarter": 3
},
{
"change_in_working_capital": 88723,
"financing_cash_flow": -4042,
"investing_cash_flow": -483032,
"net_cash_flow": 1146037,
"operating_cash_flow": 1351206,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8906367541635282,
"current_ratio": 1.9414458092814362,
"debt_to_equity_ratio": 0.5709854367694198,
"profit_margin": 0.31609306415161736,
"quarter": 1,
"return_on_assets": 0.2815241006696004,
"return_on_equity": 0.34511271541476485
},
{
"asset_turnover_ratio": 0.8678257371429446,
"current_ratio": 1.710275144078825,
"debt_to_equity_ratio": 0.5849474173855914,
"profit_margin": 0.3050899634391758,
"quarter": 2,
"return_on_assets": 0.2647649224165168,
"return_on_equity": 0.3317916812529672
},
{
"asset_turnover_ratio": 0.8455991785136342,
"current_ratio": 2.083222610853845,
"debt_to_equity_ratio": 0.5885592023998588,
"profit_margin": 0.31051894966686083,
"quarter": 3,
"return_on_assets": 0.26257456875121404,
"return_on_equity": 0.3303688018351862
},
{
"asset_turnover_ratio": 0.8239416686713092,
"current_ratio": 1.5999348820090316,
"debt_to_equity_ratio": 0.5888305777167661,
"profit_margin": 0.3215277130828642,
"quarter": 4,
"return_on_assets": 0.26492008044156506,
"return_on_equity": 0.33275867065831494
}
],
"income_statement": [
{
"depreciation": 170212,
"expenses": 2194667,
"income_tax": 294361,
"marketing_expense": 422261,
"net_income": 1444758,
"net_profit": 1150397,
"operational_expense": 1149022,
"product_revenue": 1027091,
"quarter": 1,
"rd_expense": 345957,
"revenue": 3639425,
"salaries_expense": 1095221,
"service_revenue": 2612334
},
{
"depreciation": 191843,
"expenses": 2171000,
"income_tax": 350463,
"marketing_expense": 282022,
"net_income": 1457474,
"net_profit": 1107011,
"operational_expense": 1421167,
"product_revenue": 1124890,
"quarter": 2,
"rd_expense": 339367,
"revenue": 3628474,
"salaries_expense": 672413,
"service_revenue": 2503584
},
{
"depreciation": 194935,
"expenses": 2147589,
"income_tax": 346648,
"marketing_expense": 373204,
"net_income": 1469968,
"net_profit": 1123320,
"operational_expense": 1098619,
"product_revenue": 824558,
"quarter": 3,
"rd_expense": 417301,
"revenue": 3617557,
"salaries_expense": 793365,
"service_revenue": 2792999
},
{
"depreciation": 191561,
"expenses": 2124430,
"income_tax": 322597,
"marketing_expense": 338411,
"net_income": 1482242,
"net_profit": 1159645,
"operational_expense": 1288348,
"product_revenue": 822292,
"quarter": 4,
"rd_expense": 396305,
"revenue": 3606672,
"salaries_expense": 940851,
"service_revenue": 2784380
}
],
"market_conditions": {
"gdp_growth": [
0.004552408007213817,
0.011697904697045566,
0.013809433969694753,
0.017695926436887548
],
"inflation_rate": [
0.017404009882221728,
0.014765154997542287,
0.008581670616921562,
0.01269668175658403
],
"interest_rate": [
0.03335213407783998,
0.033486754442635706,
0.03202117257543157,
0.03415088500477477
],
"year": 2006
},
"random_event": {
"description": "Garcia-King Senior Leadership Change in 2006",
"impact": -0.1,
"type": "Senior Leadership Change"
},
"year": 2006
}
] |
{
"advertising_type": "Branding Services",
"financial_health": "Average",
"founding_year": 1997,
"industry": "Advertising",
"location": "Kimborough",
"name": "Rivera Group",
"num_employees": 514,
"region": "Latin America",
"revenue_size": "Large",
"website": "www.riveragroup.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 140833,
"billable_hours_per_employee": 102,
"client_concentration": 0.18,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.69,
"gross_billings": 111950717,
"net_revenue": 96994055,
"new_client_acquisition": 2,
"organic_growth": 0.04,
"quarter": 1,
"revenue_per_employee": 188704
},
{
"average_project_size": 76993,
"billable_hours_per_employee": 126,
"client_concentration": 0.12,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.74,
"gross_billings": 115777442,
"net_revenue": 96804265,
"new_client_acquisition": 3,
"organic_growth": 0.07,
"quarter": 2,
"revenue_per_employee": 188335
},
{
"average_project_size": 67404,
"billable_hours_per_employee": 144,
"client_concentration": 0.12,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.7,
"gross_billings": 108817388,
"net_revenue": 96614846,
"new_client_acquisition": 1,
"organic_growth": 0.11,
"quarter": 3,
"revenue_per_employee": 187967
},
{
"average_project_size": 97437,
"billable_hours_per_employee": 95,
"client_concentration": 0.15,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.69,
"gross_billings": 108322816,
"net_revenue": 96425798,
"new_client_acquisition": 2,
"organic_growth": 0.08,
"quarter": 4,
"revenue_per_employee": 187599
}
],
"balance_sheet": [
{
"assets": 107632504,
"current_assets": 48444887,
"current_liabilities": 32800176,
"equity": 71722100,
"fixed_assets": 59187617,
"liabilities": 60072701,
"long_term_liabilities": 27272525,
"quarter": 1
},
{
"assets": 110995841,
"current_assets": 53346486,
"current_liabilities": 28537804,
"equity": 73147977,
"fixed_assets": 57649355,
"liabilities": 61170790,
"long_term_liabilities": 32632986,
"quarter": 2
},
{
"assets": 114464276,
"current_assets": 50250549,
"current_liabilities": 27551160,
"equity": 76036813,
"fixed_assets": 64213727,
"liabilities": 62288951,
"long_term_liabilities": 34737791,
"quarter": 3
},
{
"assets": 118041095,
"current_assets": 49511589,
"current_liabilities": 34171551,
"equity": 78017439,
"fixed_assets": 68529506,
"liabilities": 63427552,
"long_term_liabilities": 29256001,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -68391,
"financing_cash_flow": 123926,
"investing_cash_flow": -469694,
"net_cash_flow": 27202533,
"operating_cash_flow": 27650804,
"quarter": 1
},
{
"change_in_working_capital": -81822,
"financing_cash_flow": -121544,
"investing_cash_flow": -221286,
"net_cash_flow": 28606405,
"operating_cash_flow": 28832479,
"quarter": 2
},
{
"change_in_working_capital": -72588,
"financing_cash_flow": -196884,
"investing_cash_flow": -178949,
"net_cash_flow": 29444005,
"operating_cash_flow": 29525229,
"quarter": 3
},
{
"change_in_working_capital": -89659,
"financing_cash_flow": 145736,
"investing_cash_flow": -493485,
"net_cash_flow": 27710538,
"operating_cash_flow": 28076889,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9011595140441961,
"current_ratio": 1.4769703369884357,
"debt_to_equity_ratio": 0.8375758796800429,
"profit_margin": 0.24911111304708314,
"quarter": 1,
"return_on_assets": 0.22448884957651827,
"return_on_equity": 0.3368877514740924
},
{
"asset_turnover_ratio": 0.8721431733644867,
"current_ratio": 1.8693269461097988,
"debt_to_equity_ratio": 0.8362608579045187,
"profit_margin": 0.2409287028830806,
"quarter": 2,
"return_on_assets": 0.2101243234870395,
"return_on_equity": 0.31884581032227316
},
{
"asset_turnover_ratio": 0.8440611287315529,
"current_ratio": 1.8238995744643782,
"debt_to_equity_ratio": 0.8191946577245419,
"profit_margin": 0.24697537684839865,
"quarter": 3,
"return_on_assets": 0.20846231535155998,
"return_on_equity": 0.31381494119170933
},
{
"asset_turnover_ratio": 0.8168832896712793,
"current_ratio": 1.4489125471653306,
"debt_to_equity_ratio": 0.8129919773449625,
"profit_margin": 0.24271405044529681,
"quarter": 4,
"return_on_assets": 0.19826905197719488,
"return_on_equity": 0.2999828794687813
}
],
"income_statement": [
{
"depreciation": 3488507,
"expenses": 64777827,
"income_tax": 8053931,
"marketing_expense": 9668282,
"net_income": 32216228,
"net_profit": 24162297,
"operational_expense": 42066346,
"product_revenue": 28504998,
"quarter": 1,
"rd_expense": 8512835,
"revenue": 96994055,
"salaries_expense": 26645314,
"service_revenue": 68489057
},
{
"depreciation": 5509553,
"expenses": 64972926,
"income_tax": 8508413,
"marketing_expense": 11163454,
"net_income": 31831339,
"net_profit": 23322926,
"operational_expense": 36964569,
"product_revenue": 19452967,
"quarter": 2,
"rd_expense": 10649542,
"revenue": 96804265,
"salaries_expense": 26456810,
"service_revenue": 77351298
},
{
"depreciation": 5663741,
"expenses": 65168613,
"income_tax": 7584745,
"marketing_expense": 11004517,
"net_income": 31446233,
"net_profit": 23861488,
"operational_expense": 44538596,
"product_revenue": 36458916,
"quarter": 3,
"rd_expense": 11865041,
"revenue": 96614846,
"salaries_expense": 20510340,
"service_revenue": 60155930
},
{
"depreciation": 4672993,
"expenses": 65364889,
"income_tax": 7657013,
"marketing_expense": 9246865,
"net_income": 31060909,
"net_profit": 23403896,
"operational_expense": 34934756,
"product_revenue": 25228678,
"quarter": 4,
"rd_expense": 11648673,
"revenue": 96425798,
"salaries_expense": 23756876,
"service_revenue": 71197120
}
],
"market_conditions": {
"gdp_growth": [
-0.0139244147264406,
-0.0011226057349048718,
0.0029155099682990453,
-0.011997518393004749
],
"inflation_rate": [
0.03834554418845701,
0.04078191323652172,
0.0399679722020814,
0.035021107467367855
],
"interest_rate": [
0.04511799972617543,
0.047714078470164824,
0.04382596659115755,
0.04149571534467838
],
"year": 1997
},
"random_event": {
"description": "Rivera Group Partnership with Major Brand in 1997",
"impact": -0.01,
"type": "Partnership with Major Brand"
},
"year": 1997
},
{
"advertising_kpis": [
{
"average_project_size": 153058,
"billable_hours_per_employee": 144,
"client_concentration": 0.26,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.73,
"gross_billings": 63446484,
"net_revenue": 55460102,
"new_client_acquisition": 1,
"organic_growth": 0.04,
"quarter": 1,
"revenue_per_employee": 107899
},
{
"average_project_size": 51875,
"billable_hours_per_employee": 119,
"client_concentration": 0.32,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.74,
"gross_billings": 68596391,
"net_revenue": 54616411,
"new_client_acquisition": 5,
"organic_growth": 0.09,
"quarter": 2,
"revenue_per_employee": 106258
},
{
"average_project_size": 112771,
"billable_hours_per_employee": 82,
"client_concentration": 0.38,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.67,
"gross_billings": 63715499,
"net_revenue": 53785556,
"new_client_acquisition": 3,
"organic_growth": 0.11,
"quarter": 3,
"revenue_per_employee": 104641
},
{
"average_project_size": 67976,
"billable_hours_per_employee": 132,
"client_concentration": 0.19,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.62,
"gross_billings": 60793042,
"net_revenue": 52967340,
"new_client_acquisition": 4,
"organic_growth": 0.09,
"quarter": 4,
"revenue_per_employee": 103049
}
],
"balance_sheet": [
{
"assets": 73568907,
"current_assets": 33015814,
"current_liabilities": 24543361,
"equity": 43544318,
"fixed_assets": 40553093,
"liabilities": 43986518,
"long_term_liabilities": 19443157,
"quarter": 1
},
{
"assets": 76152618,
"current_assets": 33916950,
"current_liabilities": 20425338,
"equity": 44802529,
"fixed_assets": 42235668,
"liabilities": 45001469,
"long_term_liabilities": 24576131,
"quarter": 2
},
{
"assets": 78827066,
"current_assets": 33672034,
"current_liabilities": 25256709,
"equity": 45538015,
"fixed_assets": 45155032,
"liabilities": 46039839,
"long_term_liabilities": 20783130,
"quarter": 3
},
{
"assets": 81595441,
"current_assets": 24665204,
"current_liabilities": 23348585,
"equity": 47210798,
"fixed_assets": 56930237,
"liabilities": 47102168,
"long_term_liabilities": 23753583,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 74740,
"financing_cash_flow": -192808,
"investing_cash_flow": -182751,
"net_cash_flow": 16499294,
"operating_cash_flow": 16898104,
"quarter": 1
},
{
"change_in_working_capital": -45802,
"financing_cash_flow": 92172,
"investing_cash_flow": -389626,
"net_cash_flow": 16508199,
"operating_cash_flow": 16810062,
"quarter": 2
},
{
"change_in_working_capital": -13865,
"financing_cash_flow": -103693,
"investing_cash_flow": -441236,
"net_cash_flow": 15871908,
"operating_cash_flow": 16106640,
"quarter": 3
},
{
"change_in_working_capital": 54971,
"financing_cash_flow": -199821,
"investing_cash_flow": -440255,
"net_cash_flow": 14555149,
"operating_cash_flow": 15193998,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7538524665046336,
"current_ratio": 1.3452034544087095,
"debt_to_equity_ratio": 1.0101551711063657,
"profit_margin": 0.2517472650879726,
"quarter": 1,
"return_on_assets": 0.18978029672236396,
"return_on_equity": 0.32063721838518633
},
{
"asset_turnover_ratio": 0.7171967613772648,
"current_ratio": 1.6605331084361983,
"debt_to_equity_ratio": 1.0044403743369041,
"profit_margin": 0.24995014776785682,
"quarter": 2,
"return_on_assets": 0.17926343648487567,
"return_on_equity": 0.30470110292211405
},
{
"asset_turnover_ratio": 0.6823234547382494,
"current_ratio": 1.333191668003935,
"debt_to_equity_ratio": 1.0110198918420137,
"profit_margin": 0.237067141222822,
"quarter": 3,
"return_on_assets": 0.16175647080407635,
"return_on_equity": 0.28000315780123486
},
{
"asset_turnover_ratio": 0.6491458266645069,
"current_ratio": 1.0563896698665036,
"debt_to_equity_ratio": 0.9976990433417372,
"profit_margin": 0.24010125862465437,
"quarter": 4,
"return_on_assets": 0.15586073001308984,
"return_on_equity": 0.2693774631811985
}
],
"income_statement": [
{
"depreciation": 2936175,
"expenses": 37631281,
"income_tax": 3866892,
"marketing_expense": 4393235,
"net_income": 17828821,
"net_profit": 13961929,
"operational_expense": 20326388,
"product_revenue": 11263313,
"quarter": 1,
"rd_expense": 5673396,
"revenue": 55460102,
"salaries_expense": 16179856,
"service_revenue": 44196789
},
{
"depreciation": 3158682,
"expenses": 37007141,
"income_tax": 3957890,
"marketing_expense": 6513838,
"net_income": 17609270,
"net_profit": 13651380,
"operational_expense": 22756082,
"product_revenue": 18581637,
"quarter": 2,
"rd_expense": 6768382,
"revenue": 54616411,
"salaries_expense": 13406897,
"service_revenue": 36034774
},
{
"depreciation": 3355852,
"expenses": 36393353,
"income_tax": 4641415,
"marketing_expense": 4676342,
"net_income": 17392203,
"net_profit": 12750788,
"operational_expense": 19871644,
"product_revenue": 13735597,
"quarter": 3,
"rd_expense": 6531373,
"revenue": 53785556,
"salaries_expense": 15729954,
"service_revenue": 40049959
},
{
"depreciation": 2476473,
"expenses": 35789745,
"income_tax": 4460070,
"marketing_expense": 5793007,
"net_income": 17177595,
"net_profit": 12717525,
"operational_expense": 22110123,
"product_revenue": 14733652,
"quarter": 4,
"rd_expense": 6133889,
"revenue": 52967340,
"salaries_expense": 16678882,
"service_revenue": 38233688
}
],
"market_conditions": {
"gdp_growth": [
-0.0014785593778238945,
0.0039370366455502934,
-0.006838755771994718,
-0.006653342133496969
],
"inflation_rate": [
0.03614324855993104,
0.02884223564066728,
0.031654770605800825,
0.03243313367490073
],
"interest_rate": [
0.04382876492102233,
0.04252735711667402,
0.03817904867508919,
0.04038112751601749
],
"year": 1998
},
"random_event": null,
"year": 1998
},
{
"advertising_kpis": [
{
"average_project_size": 163428,
"billable_hours_per_employee": 160,
"client_concentration": 0.19,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.62,
"gross_billings": 106918550,
"net_revenue": 82269827,
"new_client_acquisition": 2,
"organic_growth": 0.14,
"quarter": 1,
"revenue_per_employee": 160058
},
{
"average_project_size": 105212,
"billable_hours_per_employee": 159,
"client_concentration": 0.12,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.76,
"gross_billings": 98832907,
"net_revenue": 79957532,
"new_client_acquisition": 2,
"organic_growth": 0.11,
"quarter": 2,
"revenue_per_employee": 155559
},
{
"average_project_size": 122140,
"billable_hours_per_employee": 157,
"client_concentration": 0.23,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.65,
"gross_billings": 93905463,
"net_revenue": 77710228,
"new_client_acquisition": 2,
"organic_growth": -0.01,
"quarter": 3,
"revenue_per_employee": 151187
},
{
"average_project_size": 170884,
"billable_hours_per_employee": 119,
"client_concentration": 0.18,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.65,
"gross_billings": 92111774,
"net_revenue": 75526087,
"new_client_acquisition": 5,
"organic_growth": -0.01,
"quarter": 4,
"revenue_per_employee": 146938
}
],
"balance_sheet": [
{
"assets": 120562513,
"current_assets": 49173103,
"current_liabilities": 31128873,
"equity": 70302476,
"fixed_assets": 71389410,
"liabilities": 68234488,
"long_term_liabilities": 37105615,
"quarter": 1
},
{
"assets": 123297356,
"current_assets": 41309781,
"current_liabilities": 36389379,
"equity": 73146855,
"fixed_assets": 81987575,
"liabilities": 68762133,
"long_term_liabilities": 32372754,
"quarter": 2
},
{
"assets": 126094236,
"current_assets": 58147744,
"current_liabilities": 41324175,
"equity": 73084410,
"fixed_assets": 67946492,
"liabilities": 69293858,
"long_term_liabilities": 27969683,
"quarter": 3
},
{
"assets": 128954561,
"current_assets": 47888070,
"current_liabilities": 35955659,
"equity": 76174221,
"fixed_assets": 81066491,
"liabilities": 69829695,
"long_term_liabilities": 33874036,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 98755,
"financing_cash_flow": -127344,
"investing_cash_flow": -429774,
"net_cash_flow": 23578779,
"operating_cash_flow": 23551490,
"quarter": 1
},
{
"change_in_working_capital": 10208,
"financing_cash_flow": 189516,
"investing_cash_flow": -394244,
"net_cash_flow": 21931344,
"operating_cash_flow": 22335067,
"quarter": 2
},
{
"change_in_working_capital": -65734,
"financing_cash_flow": -163427,
"investing_cash_flow": -470980,
"net_cash_flow": 20179461,
"operating_cash_flow": 20609694,
"quarter": 3
},
{
"change_in_working_capital": -40454,
"financing_cash_flow": 18997,
"investing_cash_flow": -106938,
"net_cash_flow": 21396480,
"operating_cash_flow": 21743495,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6823831467414752,
"current_ratio": 1.5796621676602298,
"debt_to_equity_ratio": 0.9705844215216545,
"profit_margin": 0.21848169195736852,
"quarter": 1,
"return_on_assets": 0.14908822446327077,
"return_on_equity": 0.25567308610865996
},
{
"asset_turnover_ratio": 0.6484934843209452,
"current_ratio": 1.1352153330234078,
"debt_to_equity_ratio": 0.940055905342752,
"profit_margin": 0.23276896540528538,
"quarter": 2,
"return_on_assets": 0.15094915741745507,
"return_on_equity": 0.25444199890754016
},
{
"asset_turnover_ratio": 0.6162869173496559,
"current_ratio": 1.4071120355094808,
"debt_to_equity_ratio": 0.9481346021675484,
"profit_margin": 0.20954811765576084,
"quarter": 3,
"return_on_assets": 0.12914176346649184,
"return_on_equity": 0.22281129450179593
},
{
"asset_turnover_ratio": 0.5856798426850525,
"current_ratio": 1.3318646169160744,
"debt_to_equity_ratio": 0.9167103264502042,
"profit_margin": 0.2257412726810539,
"quarter": 4,
"return_on_assets": 0.13221211307136319,
"return_on_equity": 0.2238205363465417
}
],
"income_statement": [
{
"depreciation": 5577039,
"expenses": 57786239,
"income_tax": 6509137,
"marketing_expense": 9341222,
"net_income": 24483588,
"net_profit": 17974451,
"operational_expense": 39614343,
"product_revenue": 20431587,
"quarter": 1,
"rd_expense": 8854299,
"revenue": 82269827,
"salaries_expense": 20561370,
"service_revenue": 61838240
},
{
"depreciation": 3723435,
"expenses": 56358505,
"income_tax": 4987395,
"marketing_expense": 9165135,
"net_income": 23599027,
"net_profit": 18611632,
"operational_expense": 29841533,
"product_revenue": 22633727,
"quarter": 2,
"rd_expense": 9029521,
"revenue": 79957532,
"salaries_expense": 26293942,
"service_revenue": 57323805
},
{
"depreciation": 4325662,
"expenses": 54966046,
"income_tax": 6460150,
"marketing_expense": 9797133,
"net_income": 22744182,
"net_profit": 16284032,
"operational_expense": 31613743,
"product_revenue": 28897042,
"quarter": 3,
"rd_expense": 6540936,
"revenue": 77710228,
"salaries_expense": 25724594,
"service_revenue": 48813186
},
{
"depreciation": 4694140,
"expenses": 53607991,
"income_tax": 4868741,
"marketing_expense": 9572812,
"net_income": 21918096,
"net_profit": 17049355,
"operational_expense": 29082329,
"product_revenue": 24785496,
"quarter": 4,
"rd_expense": 7922664,
"revenue": 75526087,
"salaries_expense": 17089024,
"service_revenue": 50740591
}
],
"market_conditions": {
"gdp_growth": [
0.0035498785359534112,
-0.0012164156845809182,
-0.003203030730623724,
-0.010747417220211672
],
"inflation_rate": [
0.035588791330616126,
0.03596182180069882,
0.03530353568131488,
0.03288084662149619
],
"interest_rate": [
0.058099469738188636,
0.053268226580115145,
0.058498274765711684,
0.059503510182148826
],
"year": 1999
},
"random_event": null,
"year": 1999
},
{
"advertising_kpis": [
{
"average_project_size": 79734,
"billable_hours_per_employee": 142,
"client_concentration": 0.34,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.69,
"gross_billings": 86959578,
"net_revenue": 69929459,
"new_client_acquisition": 2,
"organic_growth": -0.03,
"quarter": 1,
"revenue_per_employee": 136050
},
{
"average_project_size": 162870,
"billable_hours_per_employee": 133,
"client_concentration": 0.19,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.72,
"gross_billings": 87797191,
"net_revenue": 68981762,
"new_client_acquisition": 4,
"organic_growth": 0.07,
"quarter": 2,
"revenue_per_employee": 134206
},
{
"average_project_size": 161153,
"billable_hours_per_employee": 115,
"client_concentration": 0.12,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.73,
"gross_billings": 86395755,
"net_revenue": 68046909,
"new_client_acquisition": 4,
"organic_growth": 0.13,
"quarter": 3,
"revenue_per_employee": 132387
},
{
"average_project_size": 70160,
"billable_hours_per_employee": 144,
"client_concentration": 0.29,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.78,
"gross_billings": 78863338,
"net_revenue": 67124725,
"new_client_acquisition": 2,
"organic_growth": 0.08,
"quarter": 4,
"revenue_per_employee": 130593
}
],
"balance_sheet": [
{
"assets": 91996224,
"current_assets": 29036062,
"current_liabilities": 31791583,
"equity": 55649933,
"fixed_assets": 62960162,
"liabilities": 54831845,
"long_term_liabilities": 23040262,
"quarter": 1
},
{
"assets": 93583507,
"current_assets": 43211250,
"current_liabilities": 26102541,
"equity": 56228074,
"fixed_assets": 50372257,
"liabilities": 56145673,
"long_term_liabilities": 30043132,
"quarter": 2
},
{
"assets": 95198177,
"current_assets": 29222550,
"current_liabilities": 31581002,
"equity": 55043013,
"fixed_assets": 65975627,
"liabilities": 57490982,
"long_term_liabilities": 25909980,
"quarter": 3
},
{
"assets": 96840706,
"current_assets": 35173551,
"current_liabilities": 26749779,
"equity": 55525254,
"fixed_assets": 61667155,
"liabilities": 58868525,
"long_term_liabilities": 32118746,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 86468,
"financing_cash_flow": 144924,
"investing_cash_flow": -353175,
"net_cash_flow": 21200919,
"operating_cash_flow": 21509228,
"quarter": 1
},
{
"change_in_working_capital": 37413,
"financing_cash_flow": 9743,
"investing_cash_flow": -366171,
"net_cash_flow": 22119558,
"operating_cash_flow": 22511649,
"quarter": 2
},
{
"change_in_working_capital": -29643,
"financing_cash_flow": -164374,
"investing_cash_flow": -380627,
"net_cash_flow": 20687221,
"operating_cash_flow": 20955746,
"quarter": 3
},
{
"change_in_working_capital": 16579,
"financing_cash_flow": 76389,
"investing_cash_flow": -277429,
"net_cash_flow": 19734464,
"operating_cash_flow": 20108296,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7601340137612604,
"current_ratio": 0.9133254547280644,
"debt_to_equity_ratio": 0.9852993893092378,
"profit_margin": 0.264345731603615,
"quarter": 1,
"return_on_assets": 0.20093818198451274,
"return_on_equity": 0.33217567395813397
},
{
"asset_turnover_ratio": 0.7371145216859634,
"current_ratio": 1.6554422805044153,
"debt_to_equity_ratio": 0.9985345220965598,
"profit_margin": 0.27239431779083867,
"quarter": 2,
"return_on_assets": 0.20078580726836834,
"return_on_equity": 0.33417897258938656
},
{
"asset_turnover_ratio": 0.7147921435512363,
"current_ratio": 0.925320545560904,
"debt_to_equity_ratio": 1.0444737463772196,
"profit_margin": 0.2547627549107337,
"quarter": 3,
"return_on_assets": 0.1821024156796616,
"return_on_equity": 0.31495038253084
},
{
"asset_turnover_ratio": 0.6931457624854573,
"current_ratio": 1.314909966172057,
"debt_to_equity_ratio": 1.0602117191575566,
"profit_margin": 0.26149936554674896,
"quarter": 4,
"return_on_assets": 0.18125717712136463,
"return_on_equity": 0.31612773892038387
}
],
"income_statement": [
{
"depreciation": 3023674,
"expenses": 44918611,
"income_tax": 6525294,
"marketing_expense": 6876650,
"net_income": 25010848,
"net_profit": 18485554,
"operational_expense": 24848922,
"product_revenue": 14720959,
"quarter": 1,
"rd_expense": 5408779,
"revenue": 69929459,
"salaries_expense": 17036979,
"service_revenue": 55208500
},
{
"depreciation": 3721409,
"expenses": 44154744,
"income_tax": 6036778,
"marketing_expense": 6242074,
"net_income": 24827018,
"net_profit": 18790240,
"operational_expense": 28696733,
"product_revenue": 25332843,
"quarter": 2,
"rd_expense": 8418463,
"revenue": 68981762,
"salaries_expense": 13317377,
"service_revenue": 43648919
},
{
"depreciation": 3619928,
"expenses": 43403867,
"income_tax": 7307224,
"marketing_expense": 5767188,
"net_income": 24643042,
"net_profit": 17335818,
"operational_expense": 30184039,
"product_revenue": 14868391,
"quarter": 3,
"rd_expense": 5415022,
"revenue": 68046909,
"salaries_expense": 19567035,
"service_revenue": 53178518
},
{
"depreciation": 2555223,
"expenses": 42665760,
"income_tax": 6905892,
"marketing_expense": 7481664,
"net_income": 24458965,
"net_profit": 17553073,
"operational_expense": 23187886,
"product_revenue": 13614157,
"quarter": 4,
"rd_expense": 6248655,
"revenue": 67124725,
"salaries_expense": 18554818,
"service_revenue": 53510568
}
],
"market_conditions": {
"gdp_growth": [
0.015382349060090032,
0.01690423466995264,
-0.0016004696397829924,
0.005438930615014085
],
"inflation_rate": [
0.0374804980860409,
0.03130341829392121,
0.03841049723430337,
0.03260423172028677
],
"interest_rate": [
0.05080328299917085,
0.05430296556444604,
0.05617417974939884,
0.053219054320154544
],
"year": 2000
},
"random_event": null,
"year": 2000
},
{
"advertising_kpis": [
{
"average_project_size": 103323,
"billable_hours_per_employee": 124,
"client_concentration": 0.14,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.7,
"gross_billings": 59538729,
"net_revenue": 49279157,
"new_client_acquisition": 3,
"organic_growth": -0.01,
"quarter": 1,
"revenue_per_employee": 95874
},
{
"average_project_size": 92324,
"billable_hours_per_employee": 148,
"client_concentration": 0.14,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.7,
"gross_billings": 55086124,
"net_revenue": 49374313,
"new_client_acquisition": 5,
"organic_growth": -0.02,
"quarter": 2,
"revenue_per_employee": 96059
},
{
"average_project_size": 178615,
"billable_hours_per_employee": 157,
"client_concentration": 0.33,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.64,
"gross_billings": 56112658,
"net_revenue": 49469653,
"new_client_acquisition": 5,
"organic_growth": -0.01,
"quarter": 3,
"revenue_per_employee": 96244
},
{
"average_project_size": 140020,
"billable_hours_per_employee": 156,
"client_concentration": 0.39,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.72,
"gross_billings": 56540699,
"net_revenue": 49565178,
"new_client_acquisition": 3,
"organic_growth": 0.02,
"quarter": 4,
"revenue_per_employee": 96430
}
],
"balance_sheet": [
{
"assets": 68583036,
"current_assets": 31098700,
"current_liabilities": 20404617,
"equity": 42758142,
"fixed_assets": 37484336,
"liabilities": 36011960,
"long_term_liabilities": 15607343,
"quarter": 1
},
{
"assets": 69631408,
"current_assets": 32465127,
"current_liabilities": 18679592,
"equity": 42682138,
"fixed_assets": 37166281,
"liabilities": 37014039,
"long_term_liabilities": 18334447,
"quarter": 2
},
{
"assets": 70695805,
"current_assets": 27704733,
"current_liabilities": 17222226,
"equity": 42138237,
"fixed_assets": 42991072,
"liabilities": 38044002,
"long_term_liabilities": 20821776,
"quarter": 3
},
{
"assets": 71776473,
"current_assets": 30349144,
"current_liabilities": 22229385,
"equity": 43001454,
"fixed_assets": 41427329,
"liabilities": 39102625,
"long_term_liabilities": 16873240,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 7682,
"financing_cash_flow": 186003,
"investing_cash_flow": -425842,
"net_cash_flow": 12425709,
"operating_cash_flow": 12457795,
"quarter": 1
},
{
"change_in_working_capital": 73048,
"financing_cash_flow": -145529,
"investing_cash_flow": -262713,
"net_cash_flow": 13347854,
"operating_cash_flow": 13614872,
"quarter": 2
},
{
"change_in_working_capital": -93967,
"financing_cash_flow": 187724,
"investing_cash_flow": -431181,
"net_cash_flow": 11217527,
"operating_cash_flow": 11405571,
"quarter": 3
},
{
"change_in_working_capital": -47690,
"financing_cash_flow": -66239,
"investing_cash_flow": -188506,
"net_cash_flow": 13652647,
"operating_cash_flow": 13840089,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7185327432865468,
"current_ratio": 1.5241011384825307,
"debt_to_equity_ratio": 0.8422246223888774,
"profit_margin": 0.20672159631302134,
"quarter": 1,
"return_on_assets": 0.14853623569536933,
"return_on_equity": 0.23824856561821606
},
{
"asset_turnover_ratio": 0.7090810658316719,
"current_ratio": 1.737999791430134,
"debt_to_equity_ratio": 0.867202083457019,
"profit_margin": 0.20384625908617707,
"quarter": 2,
"return_on_assets": 0.14454352265862555,
"return_on_equity": 0.23580751742098768
},
{
"asset_turnover_ratio": 0.699753726547141,
"current_ratio": 1.6086615632613346,
"debt_to_equity_ratio": 0.9028380090984822,
"profit_margin": 0.19176269540439267,
"quarter": 3,
"return_on_assets": 0.13418666072194807,
"return_on_equity": 0.22512650446196883
},
{
"asset_turnover_ratio": 0.690549088417872,
"current_ratio": 1.3652714188899062,
"debt_to_equity_ratio": 0.9093326239619711,
"profit_margin": 0.20836414629641803,
"quarter": 4,
"return_on_assets": 0.14388567128395957,
"return_on_equity": 0.2401687626655601
}
],
"income_statement": [
{
"depreciation": 2270729,
"expenses": 35947368,
"income_tax": 3144723,
"marketing_expense": 4253227,
"net_income": 13331789,
"net_profit": 10187066,
"operational_expense": 19299697,
"product_revenue": 16290919,
"quarter": 1,
"rd_expense": 3623361,
"revenue": 49279157,
"salaries_expense": 12390521,
"service_revenue": 32988238
},
{
"depreciation": 3550103,
"expenses": 36181022,
"income_tax": 3128522,
"marketing_expense": 6325407,
"net_income": 13193291,
"net_profit": 10064769,
"operational_expense": 23111092,
"product_revenue": 19624652,
"quarter": 2,
"rd_expense": 6265447,
"revenue": 49374313,
"salaries_expense": 16708056,
"service_revenue": 29749661
},
{
"depreciation": 1919137,
"expenses": 36416195,
"income_tax": 3567024,
"marketing_expense": 5588088,
"net_income": 13053458,
"net_profit": 9486434,
"operational_expense": 18691755,
"product_revenue": 14610176,
"quarter": 3,
"rd_expense": 4007350,
"revenue": 49469653,
"salaries_expense": 11964059,
"service_revenue": 34859477
},
{
"depreciation": 3512483,
"expenses": 36652897,
"income_tax": 2584675,
"marketing_expense": 5925842,
"net_income": 12912281,
"net_profit": 10327606,
"operational_expense": 25290648,
"product_revenue": 16589772,
"quarter": 4,
"rd_expense": 6878152,
"revenue": 49565178,
"salaries_expense": 17753260,
"service_revenue": 32975406
}
],
"market_conditions": {
"gdp_growth": [
0.004466349859092082,
0.00105975186126301,
-0.00493636890450661,
0.0046060600932380635
],
"inflation_rate": [
0.03684059239785781,
0.033297158349665824,
0.033716176325759566,
0.03452005003440933
],
"interest_rate": [
0.06325027566268505,
0.05653709484427213,
0.0590873269084061,
0.0597497891892205
],
"year": 2001
},
"random_event": {
"description": "Rivera Group Expansion to New Market in 2001",
"impact": 0.05,
"type": "Expansion to New Market"
},
"year": 2001
}
] |
{
"advertising_type": "Event Marketing",
"financial_health": "Poor",
"founding_year": 2002,
"industry": "Advertising",
"location": "Melindafort",
"name": "Dixon-Coleman",
"num_employees": 769,
"region": "Middle East & Africa",
"revenue_size": "Medium",
"website": "www.dixon-coleman.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 79041,
"billable_hours_per_employee": 154,
"client_concentration": 0.32,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.73,
"gross_billings": 9300704,
"net_revenue": 7704032,
"new_client_acquisition": 2,
"organic_growth": 0.13,
"quarter": 1,
"revenue_per_employee": 10018
},
{
"average_project_size": 138409,
"billable_hours_per_employee": 121,
"client_concentration": 0.27,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.75,
"gross_billings": 9122837,
"net_revenue": 7644135,
"new_client_acquisition": 5,
"organic_growth": -0.02,
"quarter": 2,
"revenue_per_employee": 9940
},
{
"average_project_size": 97251,
"billable_hours_per_employee": 141,
"client_concentration": 0.1,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.74,
"gross_billings": 9436734,
"net_revenue": 7584704,
"new_client_acquisition": 1,
"organic_growth": 0.14,
"quarter": 3,
"revenue_per_employee": 9863
},
{
"average_project_size": 95267,
"billable_hours_per_employee": 83,
"client_concentration": 0.29,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.6,
"gross_billings": 9140344,
"net_revenue": 7525736,
"new_client_acquisition": 1,
"organic_growth": -0.04,
"quarter": 4,
"revenue_per_employee": 9786
}
],
"balance_sheet": [
{
"assets": 9915471,
"current_assets": 3956515,
"current_liabilities": 2053423,
"equity": 6750198,
"fixed_assets": 5958956,
"liabilities": 4867174,
"long_term_liabilities": 2813751,
"quarter": 1
},
{
"assets": 10237118,
"current_assets": 3669022,
"current_liabilities": 2381630,
"equity": 7224016,
"fixed_assets": 6568096,
"liabilities": 4917582,
"long_term_liabilities": 2535952,
"quarter": 2
},
{
"assets": 10569198,
"current_assets": 4369083,
"current_liabilities": 2878393,
"equity": 7466550,
"fixed_assets": 6200115,
"liabilities": 4968511,
"long_term_liabilities": 2090118,
"quarter": 3
},
{
"assets": 10912050,
"current_assets": 4765468,
"current_liabilities": 2095637,
"equity": 7775335,
"fixed_assets": 6146582,
"liabilities": 5019969,
"long_term_liabilities": 2924332,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -48136,
"financing_cash_flow": 41600,
"investing_cash_flow": -366354,
"net_cash_flow": 1999050,
"operating_cash_flow": 2068772,
"quarter": 1
},
{
"change_in_working_capital": -74997,
"financing_cash_flow": -179594,
"investing_cash_flow": -324769,
"net_cash_flow": 2342955,
"operating_cash_flow": 2174817,
"quarter": 2
},
{
"change_in_working_capital": -84310,
"financing_cash_flow": -186486,
"investing_cash_flow": -373720,
"net_cash_flow": 1930852,
"operating_cash_flow": 2221986,
"quarter": 3
},
{
"change_in_working_capital": 54107,
"financing_cash_flow": 67903,
"investing_cash_flow": -279880,
"net_cash_flow": 2096267,
"operating_cash_flow": 2255313,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7769708569567699,
"current_ratio": 1.9267900476424,
"debt_to_equity_ratio": 0.7210416642593299,
"profit_margin": 0.22091042716333473,
"quarter": 1,
"return_on_assets": 0.17164096390378228,
"return_on_equity": 0.2521260857829652
},
{
"asset_turnover_ratio": 0.7467077159802202,
"current_ratio": 1.5405507992425356,
"debt_to_equity_ratio": 0.6807268976148447,
"profit_margin": 0.24914264334682734,
"quarter": 2,
"return_on_assets": 0.18603673416678404,
"return_on_equity": 0.263631752753593
},
{
"asset_turnover_ratio": 0.7176234185413122,
"current_ratio": 1.5178896696872177,
"debt_to_equity_ratio": 0.6654359777942959,
"profit_margin": 0.24600340369248425,
"quarter": 3,
"return_on_assets": 0.176537803530599,
"return_on_equity": 0.24989627070065826
},
{
"asset_turnover_ratio": 0.6896720597871161,
"current_ratio": 2.2739949714573657,
"debt_to_equity_ratio": 0.6456273588211955,
"profit_margin": 0.25024183681170853,
"quarter": 4,
"return_on_assets": 0.17258480303884238,
"return_on_equity": 0.24220872798406756
}
],
"income_statement": [
{
"depreciation": 366871,
"expenses": 5320283,
"income_tax": 681848,
"marketing_expense": 618428,
"net_income": 2383749,
"net_profit": 1701901,
"operational_expense": 3520033,
"product_revenue": 2687812,
"quarter": 1,
"rd_expense": 700114,
"revenue": 7704032,
"salaries_expense": 2280842,
"service_revenue": 5016220
},
{
"depreciation": 270337,
"expenses": 5238290,
"income_tax": 501365,
"marketing_expense": 1008541,
"net_income": 2405845,
"net_profit": 1904480,
"operational_expense": 3235771,
"product_revenue": 2150281,
"quarter": 2,
"rd_expense": 883865,
"revenue": 7644135,
"salaries_expense": 1995169,
"service_revenue": 5493854
},
{
"depreciation": 356123,
"expenses": 5157561,
"income_tax": 561280,
"marketing_expense": 737503,
"net_income": 2427143,
"net_profit": 1865863,
"operational_expense": 3564422,
"product_revenue": 2524448,
"quarter": 3,
"rd_expense": 1016086,
"revenue": 7584704,
"salaries_expense": 2412180,
"service_revenue": 5060256
},
{
"depreciation": 372059,
"expenses": 5078076,
"income_tax": 564406,
"marketing_expense": 576304,
"net_income": 2447660,
"net_profit": 1883254,
"operational_expense": 2715080,
"product_revenue": 2328745,
"quarter": 4,
"rd_expense": 653483,
"revenue": 7525736,
"salaries_expense": 1661312,
"service_revenue": 5196991
}
],
"market_conditions": {
"gdp_growth": [
0.04097712437524401,
0.050593581220527595,
0.04260631798611107,
0.0525861186310941
],
"inflation_rate": [
0.007506815183363928,
0.011195873556459995,
0.00872250164539425,
0.010510485506411591
],
"interest_rate": [
0.012340735550331806,
0.011314102186370379,
0.016572076221073467,
0.013870552148000714
],
"year": 2002
},
"random_event": null,
"year": 2002
},
{
"advertising_kpis": [
{
"average_project_size": 75253,
"billable_hours_per_employee": 97,
"client_concentration": 0.13,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.7,
"gross_billings": 25053404,
"net_revenue": 19675245,
"new_client_acquisition": 1,
"organic_growth": -0.02,
"quarter": 1,
"revenue_per_employee": 25585
},
{
"average_project_size": 64831,
"billable_hours_per_employee": 151,
"client_concentration": 0.13,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.69,
"gross_billings": 24273952,
"net_revenue": 19099839,
"new_client_acquisition": 5,
"organic_growth": -0.05,
"quarter": 2,
"revenue_per_employee": 24837
},
{
"average_project_size": 193065,
"billable_hours_per_employee": 107,
"client_concentration": 0.29,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.66,
"gross_billings": 23926584,
"net_revenue": 18541260,
"new_client_acquisition": 4,
"organic_growth": -0.03,
"quarter": 3,
"revenue_per_employee": 24111
},
{
"average_project_size": 108530,
"billable_hours_per_employee": 146,
"client_concentration": 0.35,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.66,
"gross_billings": 22822461,
"net_revenue": 17999018,
"new_client_acquisition": 4,
"organic_growth": -0.02,
"quarter": 4,
"revenue_per_employee": 23406
}
],
"balance_sheet": [
{
"assets": 25591887,
"current_assets": 11450493,
"current_liabilities": 8332942,
"equity": 15013523,
"fixed_assets": 14141394,
"liabilities": 14929269,
"long_term_liabilities": 6596327,
"quarter": 1
},
{
"assets": 25939613,
"current_assets": 11811794,
"current_liabilities": 6933429,
"equity": 14471029,
"fixed_assets": 14127819,
"liabilities": 15301960,
"long_term_liabilities": 8368531,
"quarter": 2
},
{
"assets": 26292063,
"current_assets": 7943721,
"current_liabilities": 7181528,
"equity": 14224331,
"fixed_assets": 18348342,
"liabilities": 15683955,
"long_term_liabilities": 8502427,
"quarter": 3
},
{
"assets": 26649302,
"current_assets": 11661103,
"current_liabilities": 6794394,
"equity": 14186147,
"fixed_assets": 14988199,
"liabilities": 16075485,
"long_term_liabilities": 9281091,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 86643,
"financing_cash_flow": 117055,
"investing_cash_flow": -168585,
"net_cash_flow": 5138856,
"operating_cash_flow": 5611440,
"quarter": 1
},
{
"change_in_working_capital": -28163,
"financing_cash_flow": 173076,
"investing_cash_flow": -286558,
"net_cash_flow": 4658326,
"operating_cash_flow": 4841872,
"quarter": 2
},
{
"change_in_working_capital": -3792,
"financing_cash_flow": 170403,
"investing_cash_flow": -222678,
"net_cash_flow": 4419478,
"operating_cash_flow": 4428711,
"quarter": 3
},
{
"change_in_working_capital": 55155,
"financing_cash_flow": -26176,
"investing_cash_flow": -201601,
"net_cash_flow": 4709880,
"operating_cash_flow": 4819221,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7688079038485908,
"current_ratio": 1.3741236888484283,
"debt_to_equity_ratio": 0.9943881259581778,
"profit_margin": 0.22113600110189224,
"quarter": 1,
"return_on_assets": 0.17001110547260545,
"return_on_equity": 0.2897990698119289
},
{
"asset_turnover_ratio": 0.7363193506395026,
"current_ratio": 1.7036006282028704,
"debt_to_equity_ratio": 1.057420311990253,
"profit_margin": 0.2007020059174321,
"quarter": 2,
"return_on_assets": 0.1477807706691692,
"return_on_equity": 0.26490002887838865
},
{
"asset_turnover_ratio": 0.7052036958834307,
"current_ratio": 1.1061324275279578,
"debt_to_equity_ratio": 1.1026145974808939,
"profit_margin": 0.1950365293405087,
"quarter": 3,
"return_on_assets": 0.1375404813232039,
"return_on_equity": 0.25422798443033984
},
{
"asset_turnover_ratio": 0.6754029805358505,
"current_ratio": 1.716283012142069,
"debt_to_equity_ratio": 1.1331818992147762,
"profit_margin": 0.20069594907899976,
"quarter": 4,
"return_on_assets": 0.1355506421894277,
"return_on_equity": 0.2546378519833469
}
],
"income_statement": [
{
"depreciation": 1260535,
"expenses": 13934671,
"income_tax": 1389669,
"marketing_expense": 2288992,
"net_income": 5740574,
"net_profit": 4350905,
"operational_expense": 8386202,
"product_revenue": 5870762,
"quarter": 1,
"rd_expense": 1729029,
"revenue": 19675245,
"salaries_expense": 6173887,
"service_revenue": 13804483
},
{
"depreciation": 1008496,
"expenses": 13653609,
"income_tax": 1612854,
"marketing_expense": 1752318,
"net_income": 5446230,
"net_profit": 3833376,
"operational_expense": 8589709,
"product_revenue": 6757665,
"quarter": 2,
"rd_expense": 1911820,
"revenue": 19099839,
"salaries_expense": 6331486,
"service_revenue": 12342174
},
{
"depreciation": 812488,
"expenses": 13378217,
"income_tax": 1546820,
"marketing_expense": 1878220,
"net_income": 5163043,
"net_profit": 3616223,
"operational_expense": 9124704,
"product_revenue": 3853996,
"quarter": 3,
"rd_expense": 1452362,
"revenue": 18541260,
"salaries_expense": 5352537,
"service_revenue": 14687264
},
{
"depreciation": 1206891,
"expenses": 13108380,
"income_tax": 1278308,
"marketing_expense": 2038111,
"net_income": 4890638,
"net_profit": 3612330,
"operational_expense": 8599392,
"product_revenue": 6453875,
"quarter": 4,
"rd_expense": 2288279,
"revenue": 17999018,
"salaries_expense": 4980137,
"service_revenue": 11545143
}
],
"market_conditions": {
"gdp_growth": [
0.04905631347439148,
0.044219757511921844,
0.0461836950443768,
0.0539393296330932
],
"inflation_rate": [
0.009855671103619635,
0.005598899624774992,
0.0046827289697762954,
0.0031111869222049055
],
"interest_rate": [
0.016196793575314773,
0.017703026512079455,
0.011580928541116866,
0.016974069507539442
],
"year": 2003
},
"random_event": null,
"year": 2003
},
{
"advertising_kpis": [
{
"average_project_size": 140919,
"billable_hours_per_employee": 135,
"client_concentration": 0.26,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.78,
"gross_billings": 9292006,
"net_revenue": 7830075,
"new_client_acquisition": 2,
"organic_growth": 0.08,
"quarter": 1,
"revenue_per_employee": 10182
},
{
"average_project_size": 90051,
"billable_hours_per_employee": 100,
"client_concentration": 0.15,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.8,
"gross_billings": 9438407,
"net_revenue": 7645572,
"new_client_acquisition": 1,
"organic_growth": 0.11,
"quarter": 2,
"revenue_per_employee": 9942
},
{
"average_project_size": 71226,
"billable_hours_per_employee": 141,
"client_concentration": 0.15,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.67,
"gross_billings": 9229462,
"net_revenue": 7465418,
"new_client_acquisition": 4,
"organic_growth": 0.04,
"quarter": 3,
"revenue_per_employee": 9708
},
{
"average_project_size": 62427,
"billable_hours_per_employee": 140,
"client_concentration": 0.32,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.65,
"gross_billings": 9381482,
"net_revenue": 7289508,
"new_client_acquisition": 3,
"organic_growth": 0,
"quarter": 4,
"revenue_per_employee": 9479
}
],
"balance_sheet": [
{
"assets": 11331028,
"current_assets": 4250533,
"current_liabilities": 2586294,
"equity": 8148721,
"fixed_assets": 7080495,
"liabilities": 4974521,
"long_term_liabilities": 2388227,
"quarter": 1
},
{
"assets": 11562029,
"current_assets": 5109848,
"current_liabilities": 2194863,
"equity": 8211798,
"fixed_assets": 6452181,
"liabilities": 5112643,
"long_term_liabilities": 2917780,
"quarter": 2
},
{
"assets": 11797740,
"current_assets": 5086093,
"current_liabilities": 2500014,
"equity": 8264596,
"fixed_assets": 6711647,
"liabilities": 5254601,
"long_term_liabilities": 2754587,
"quarter": 3
},
{
"assets": 12038256,
"current_assets": 5475339,
"current_liabilities": 2204294,
"equity": 8257886,
"fixed_assets": 6562917,
"liabilities": 5400500,
"long_term_liabilities": 3196206,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 14117,
"financing_cash_flow": 28406,
"investing_cash_flow": -275623,
"net_cash_flow": 1896416,
"operating_cash_flow": 2171137,
"quarter": 1
},
{
"change_in_working_capital": -50212,
"financing_cash_flow": 165338,
"investing_cash_flow": -373328,
"net_cash_flow": 1509515,
"operating_cash_flow": 2181101,
"quarter": 2
},
{
"change_in_working_capital": -70385,
"financing_cash_flow": 161140,
"investing_cash_flow": -387104,
"net_cash_flow": 1667406,
"operating_cash_flow": 2227387,
"quarter": 3
},
{
"change_in_working_capital": -11651,
"financing_cash_flow": 155740,
"investing_cash_flow": -203450,
"net_cash_flow": 1455017,
"operating_cash_flow": 1964360,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6910295341252356,
"current_ratio": 1.6434840741230503,
"debt_to_equity_ratio": 0.6104664768863727,
"profit_margin": 0.22888848446534676,
"quarter": 1,
"return_on_assets": 0.1581687027867198,
"return_on_equity": 0.2199380737173355
},
{
"asset_turnover_ratio": 0.661265596202881,
"current_ratio": 2.3280942819665738,
"debt_to_equity_ratio": 0.6225972679795582,
"profit_margin": 0.23051408056846498,
"quarter": 2,
"return_on_assets": 0.15243103092026494,
"return_on_equity": 0.21461950233067106
},
{
"asset_turnover_ratio": 0.632783736546152,
"current_ratio": 2.0344258072154795,
"debt_to_equity_ratio": 0.6357964745040169,
"profit_margin": 0.23059083898584112,
"quarter": 3,
"return_on_assets": 0.14591413270677264,
"return_on_equity": 0.20829294015097652
},
{
"asset_turnover_ratio": 0.6055285749032085,
"current_ratio": 2.483942250897566,
"debt_to_equity_ratio": 0.6539809341034739,
"profit_margin": 0.22225505479930882,
"quarter": 4,
"return_on_assets": 0.13458178659765999,
"return_on_equity": 0.19619185830368693
}
],
"income_statement": [
{
"depreciation": 378923,
"expenses": 5322593,
"income_tax": 715268,
"marketing_expense": 690860,
"net_income": 2507482,
"net_profit": 1792214,
"operational_expense": 3578211,
"product_revenue": 2761110,
"quarter": 1,
"rd_expense": 744681,
"revenue": 7830075,
"salaries_expense": 1918574,
"service_revenue": 5068965
},
{
"depreciation": 418689,
"expenses": 5230414,
"income_tax": 652746,
"marketing_expense": 837428,
"net_income": 2415158,
"net_profit": 1762412,
"operational_expense": 2772704,
"product_revenue": 2554552,
"quarter": 2,
"rd_expense": 922390,
"revenue": 7645572,
"salaries_expense": 2368076,
"service_revenue": 5091020
},
{
"depreciation": 505930,
"expenses": 5139832,
"income_tax": 604129,
"marketing_expense": 792049,
"net_income": 2325586,
"net_profit": 1721457,
"operational_expense": 3309115,
"product_revenue": 2855200,
"quarter": 3,
"rd_expense": 884048,
"revenue": 7465418,
"salaries_expense": 2429259,
"service_revenue": 4610218
},
{
"depreciation": 344230,
"expenses": 5050819,
"income_tax": 618559,
"marketing_expense": 741928,
"net_income": 2238689,
"net_profit": 1620130,
"operational_expense": 3086102,
"product_revenue": 2311403,
"quarter": 4,
"rd_expense": 600802,
"revenue": 7289508,
"salaries_expense": 2050650,
"service_revenue": 4978105
}
],
"market_conditions": {
"gdp_growth": [
0.06243919773783563,
0.06386262959169027,
0.049105563703344804,
0.04928459534293609
],
"inflation_rate": [
0.012914416795405063,
0.012001983153613519,
0.010341052681339391,
0.01282525589362929
],
"interest_rate": [
0.01542225648670666,
0.019148829839442053,
0.016397863689460675,
0.012638261149772918
],
"year": 2004
},
"random_event": null,
"year": 2004
},
{
"advertising_kpis": [
{
"average_project_size": 168182,
"billable_hours_per_employee": 90,
"client_concentration": 0.34,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.64,
"gross_billings": 19042918,
"net_revenue": 14869186,
"new_client_acquisition": 3,
"organic_growth": -0.03,
"quarter": 1,
"revenue_per_employee": 19336
},
{
"average_project_size": 135299,
"billable_hours_per_employee": 101,
"client_concentration": 0.15,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.67,
"gross_billings": 17578379,
"net_revenue": 14735988,
"new_client_acquisition": 5,
"organic_growth": -0.01,
"quarter": 2,
"revenue_per_employee": 19163
},
{
"average_project_size": 126703,
"billable_hours_per_employee": 132,
"client_concentration": 0.19,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.79,
"gross_billings": 17498159,
"net_revenue": 14603984,
"new_client_acquisition": 3,
"organic_growth": 0.05,
"quarter": 3,
"revenue_per_employee": 18991
},
{
"average_project_size": 95723,
"billable_hours_per_employee": 89,
"client_concentration": 0.25,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.75,
"gross_billings": 18232853,
"net_revenue": 14473163,
"new_client_acquisition": 3,
"organic_growth": 0.04,
"quarter": 4,
"revenue_per_employee": 18821
}
],
"balance_sheet": [
{
"assets": 16266371,
"current_assets": 5054777,
"current_liabilities": 3516069,
"equity": 12190877,
"fixed_assets": 11211594,
"liabilities": 7056414,
"long_term_liabilities": 3540345,
"quarter": 1
},
{
"assets": 16561917,
"current_assets": 7327627,
"current_liabilities": 3288885,
"equity": 12063936,
"fixed_assets": 9234290,
"liabilities": 7192612,
"long_term_liabilities": 3903727,
"quarter": 2
},
{
"assets": 16862833,
"current_assets": 5237839,
"current_liabilities": 4272967,
"equity": 12473344,
"fixed_assets": 11624994,
"liabilities": 7331440,
"long_term_liabilities": 3058473,
"quarter": 3
},
{
"assets": 17169216,
"current_assets": 6561150,
"current_liabilities": 4061998,
"equity": 12406053,
"fixed_assets": 10608066,
"liabilities": 7472947,
"long_term_liabilities": 3410949,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 97394,
"financing_cash_flow": 68086,
"investing_cash_flow": -117070,
"net_cash_flow": 3371341,
"operating_cash_flow": 3814185,
"quarter": 1
},
{
"change_in_working_capital": 20652,
"financing_cash_flow": 12781,
"investing_cash_flow": -247780,
"net_cash_flow": 3398343,
"operating_cash_flow": 3444813,
"quarter": 2
},
{
"change_in_working_capital": -8657,
"financing_cash_flow": 101327,
"investing_cash_flow": -462119,
"net_cash_flow": 3635198,
"operating_cash_flow": 3765413,
"quarter": 3
},
{
"change_in_working_capital": -84591,
"financing_cash_flow": -99414,
"investing_cash_flow": -275066,
"net_cash_flow": 3189434,
"operating_cash_flow": 3305884,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.914105918277654,
"current_ratio": 1.4376216735223342,
"debt_to_equity_ratio": 0.5788274297247031,
"profit_margin": 0.20047634080305404,
"quarter": 1,
"return_on_assets": 0.1832566096027196,
"return_on_equity": 0.24452055418162286
},
{
"asset_turnover_ratio": 0.8897513494361794,
"current_ratio": 2.227997330402249,
"debt_to_equity_ratio": 0.5962077385025916,
"profit_margin": 0.18286055878981444,
"quarter": 2,
"return_on_assets": 0.1627004289418912,
"return_on_equity": 0.22336250789128856
},
{
"asset_turnover_ratio": 0.8660456994385226,
"current_ratio": 1.2258084370883275,
"debt_to_equity_ratio": 0.5877686047943519,
"profit_margin": 0.2014485225401507,
"quarter": 3,
"return_on_assets": 0.17446362660414177,
"return_on_equity": 0.23585904469563254
},
{
"asset_turnover_ratio": 0.842971688398585,
"current_ratio": 1.6152519031274757,
"debt_to_equity_ratio": 0.6023629755571736,
"profit_margin": 0.1872281822570505,
"quarter": 4,
"return_on_assets": 0.15782805691302387,
"return_on_equity": 0.21842434495483778
}
],
"income_statement": [
{
"depreciation": 833265,
"expenses": 11000975,
"income_tax": 887291,
"marketing_expense": 1443513,
"net_income": 3868211,
"net_profit": 2980920,
"operational_expense": 5885361,
"product_revenue": 4177374,
"quarter": 1,
"rd_expense": 1517242,
"revenue": 14869186,
"salaries_expense": 4849435,
"service_revenue": 10691812
},
{
"depreciation": 750182,
"expenses": 10916835,
"income_tax": 1124522,
"marketing_expense": 1282436,
"net_income": 3819153,
"net_profit": 2694631,
"operational_expense": 6092812,
"product_revenue": 5186396,
"quarter": 2,
"rd_expense": 1377334,
"revenue": 14735988,
"salaries_expense": 3499880,
"service_revenue": 9549592
},
{
"depreciation": 823462,
"expenses": 10833339,
"income_tax": 828694,
"marketing_expense": 1262985,
"net_income": 3770645,
"net_profit": 2941951,
"operational_expense": 6834759,
"product_revenue": 4790735,
"quarter": 3,
"rd_expense": 1466866,
"revenue": 14603984,
"salaries_expense": 4128254,
"service_revenue": 9813249
},
{
"depreciation": 596100,
"expenses": 10750482,
"income_tax": 1012897,
"marketing_expense": 1657246,
"net_income": 3722681,
"net_profit": 2709784,
"operational_expense": 6277281,
"product_revenue": 3098186,
"quarter": 4,
"rd_expense": 2048885,
"revenue": 14473163,
"salaries_expense": 3689542,
"service_revenue": 11374977
}
],
"market_conditions": {
"gdp_growth": [
0.039025409098011776,
0.04238462890051888,
0.043953399949254755,
0.02890554052718583
],
"inflation_rate": [
0.006724764610780518,
0.009817719357311485,
0.012241430401235525,
0.008914610871612702
],
"interest_rate": [
0.010136479954599481,
0.013668902813656198,
0.009231044317465804,
0.01632090580006063
],
"year": 2005
},
"random_event": {
"description": "Dixon-Coleman Economic Slowdown Impact in 2005",
"impact": 0.05,
"type": "Economic Slowdown Impact"
},
"year": 2005
},
{
"advertising_kpis": [
{
"average_project_size": 69832,
"billable_hours_per_employee": 88,
"client_concentration": 0.23,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.62,
"gross_billings": 17665079,
"net_revenue": 14086681,
"new_client_acquisition": 1,
"organic_growth": 0.05,
"quarter": 1,
"revenue_per_employee": 18318
},
{
"average_project_size": 168340,
"billable_hours_per_employee": 155,
"client_concentration": 0.38,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.6,
"gross_billings": 15410441,
"net_revenue": 13682844,
"new_client_acquisition": 3,
"organic_growth": 0.14,
"quarter": 2,
"revenue_per_employee": 17793
},
{
"average_project_size": 100457,
"billable_hours_per_employee": 153,
"client_concentration": 0.28,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.66,
"gross_billings": 14852309,
"net_revenue": 13290586,
"new_client_acquisition": 5,
"organic_growth": 0.14,
"quarter": 3,
"revenue_per_employee": 17283
},
{
"average_project_size": 156787,
"billable_hours_per_employee": 149,
"client_concentration": 0.15,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.71,
"gross_billings": 16248639,
"net_revenue": 12909572,
"new_client_acquisition": 2,
"organic_growth": 0.06,
"quarter": 4,
"revenue_per_employee": 16787
}
],
"balance_sheet": [
{
"assets": 15934956,
"current_assets": 7619200,
"current_liabilities": 4464309,
"equity": 10663567,
"fixed_assets": 8315756,
"liabilities": 7872541,
"long_term_liabilities": 3408232,
"quarter": 1
},
{
"assets": 16496988,
"current_assets": 7276984,
"current_liabilities": 3420963,
"equity": 11033925,
"fixed_assets": 9220004,
"liabilities": 7933171,
"long_term_liabilities": 4512208,
"quarter": 2
},
{
"assets": 17078843,
"current_assets": 7646067,
"current_liabilities": 3839752,
"equity": 11531289,
"fixed_assets": 9432776,
"liabilities": 7994268,
"long_term_liabilities": 4154516,
"quarter": 3
},
{
"assets": 17681220,
"current_assets": 8792363,
"current_liabilities": 3846035,
"equity": 12027694,
"fixed_assets": 8888857,
"liabilities": 8055835,
"long_term_liabilities": 4209800,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -5443,
"financing_cash_flow": -24331,
"investing_cash_flow": -341413,
"net_cash_flow": 3336845,
"operating_cash_flow": 3645739,
"quarter": 1
},
{
"change_in_working_capital": 60218,
"financing_cash_flow": -109457,
"investing_cash_flow": -163435,
"net_cash_flow": 3065375,
"operating_cash_flow": 3243936,
"quarter": 2
},
{
"change_in_working_capital": -38400,
"financing_cash_flow": 727,
"investing_cash_flow": -288781,
"net_cash_flow": 3107969,
"operating_cash_flow": 3233764,
"quarter": 3
},
{
"change_in_working_capital": 90950,
"financing_cash_flow": 184968,
"investing_cash_flow": -383002,
"net_cash_flow": 3215920,
"operating_cash_flow": 3242223,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8840112893942098,
"current_ratio": 1.7066918978950605,
"debt_to_equity_ratio": 0.7382652540186599,
"profit_margin": 0.1846532905799457,
"quarter": 1,
"return_on_assets": 0.1632355934964615,
"return_on_equity": 0.24392888420919567
},
{
"asset_turnover_ratio": 0.8294146786067856,
"current_ratio": 2.1271741319622572,
"debt_to_equity_ratio": 0.7189799640653711,
"profit_margin": 0.18052591990378608,
"quarter": 2,
"return_on_assets": 0.14973084783719307,
"return_on_equity": 0.22386485316875002
},
{
"asset_turnover_ratio": 0.7781900682616498,
"current_ratio": 1.9912918855176063,
"debt_to_equity_ratio": 0.6932675089489129,
"profit_margin": 0.18409376381146775,
"quarter": 3,
"return_on_assets": 0.14325993862699013,
"return_on_equity": 0.21218044227319252
},
{
"asset_turnover_ratio": 0.7301290295579151,
"current_ratio": 2.286085020027119,
"debt_to_equity_ratio": 0.6697738569005829,
"profit_margin": 0.18608742412219398,
"quarter": 4,
"return_on_assets": 0.13586783038726966,
"return_on_equity": 0.19973146972312397
}
],
"income_statement": [
{
"depreciation": 1044587,
"expenses": 10658225,
"income_tax": 827304,
"marketing_expense": 1874507,
"net_income": 3428456,
"net_profit": 2601152,
"operational_expense": 6221713,
"product_revenue": 3158218,
"quarter": 1,
"rd_expense": 1748936,
"revenue": 14086681,
"salaries_expense": 4548114,
"service_revenue": 10928463
},
{
"depreciation": 773828,
"expenses": 10383192,
"income_tax": 829544,
"marketing_expense": 1864733,
"net_income": 3299652,
"net_profit": 2470108,
"operational_expense": 7103074,
"product_revenue": 5251539,
"quarter": 2,
"rd_expense": 2037895,
"revenue": 13682844,
"salaries_expense": 4695552,
"service_revenue": 8431305
},
{
"depreciation": 787050,
"expenses": 10115258,
"income_tax": 728614,
"marketing_expense": 1066490,
"net_income": 3175328,
"net_profit": 2446714,
"operational_expense": 6256741,
"product_revenue": 2767307,
"quarter": 3,
"rd_expense": 1715157,
"revenue": 13290586,
"salaries_expense": 4562239,
"service_revenue": 10523279
},
{
"depreciation": 839914,
"expenses": 9854237,
"income_tax": 653026,
"marketing_expense": 1722667,
"net_income": 3055335,
"net_profit": 2402309,
"operational_expense": 6320830,
"product_revenue": 3277900,
"quarter": 4,
"rd_expense": 1432333,
"revenue": 12909572,
"salaries_expense": 3304152,
"service_revenue": 9631672
}
],
"market_conditions": {
"gdp_growth": [
0.045295825201281295,
0.05245549363614887,
0.046568003846510234,
0.04684607746426014
],
"inflation_rate": [
0.003928044961837923,
0.009638399745457788,
0.007511347007928775,
0.004493712388738969
],
"interest_rate": [
0.008874917080973748,
0.010703362113287025,
0.014255387129009821,
0.01762718498404177
],
"year": 2006
},
"random_event": null,
"year": 2006
},
{
"advertising_kpis": [
{
"average_project_size": 99244,
"billable_hours_per_employee": 91,
"client_concentration": 0.34,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.66,
"gross_billings": 8391870,
"net_revenue": 7162594,
"new_client_acquisition": 5,
"organic_growth": 0.05,
"quarter": 1,
"revenue_per_employee": 9314
},
{
"average_project_size": 130689,
"billable_hours_per_employee": 134,
"client_concentration": 0.17,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.6,
"gross_billings": 8338213,
"net_revenue": 7156843,
"new_client_acquisition": 4,
"organic_growth": 0.14,
"quarter": 2,
"revenue_per_employee": 9307
},
{
"average_project_size": 53698,
"billable_hours_per_employee": 138,
"client_concentration": 0.13,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.6,
"gross_billings": 8265291,
"net_revenue": 7151097,
"new_client_acquisition": 2,
"organic_growth": -0.04,
"quarter": 3,
"revenue_per_employee": 9299
},
{
"average_project_size": 135824,
"billable_hours_per_employee": 84,
"client_concentration": 0.1,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.6,
"gross_billings": 8447435,
"net_revenue": 7145356,
"new_client_acquisition": 4,
"organic_growth": -0.04,
"quarter": 4,
"revenue_per_employee": 9292
}
],
"balance_sheet": [
{
"assets": 9561331,
"current_assets": 3642654,
"current_liabilities": 1987664,
"equity": 7555709,
"fixed_assets": 5918677,
"liabilities": 4108669,
"long_term_liabilities": 2121005,
"quarter": 1
},
{
"assets": 9829246,
"current_assets": 3076982,
"current_liabilities": 1736570,
"equity": 7800948,
"fixed_assets": 6752264,
"liabilities": 4190723,
"long_term_liabilities": 2454153,
"quarter": 2
},
{
"assets": 10104669,
"current_assets": 4785662,
"current_liabilities": 2317038,
"equity": 7767794,
"fixed_assets": 5319007,
"liabilities": 4274416,
"long_term_liabilities": 1957378,
"quarter": 3
},
{
"assets": 10387809,
"current_assets": 5029291,
"current_liabilities": 2374382,
"equity": 7939341,
"fixed_assets": 5358518,
"liabilities": 4359780,
"long_term_liabilities": 1985398,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 16413,
"financing_cash_flow": -81982,
"investing_cash_flow": -194853,
"net_cash_flow": 1891929,
"operating_cash_flow": 2327780,
"quarter": 1
},
{
"change_in_working_capital": 71583,
"financing_cash_flow": -145314,
"investing_cash_flow": -418650,
"net_cash_flow": 2135978,
"operating_cash_flow": 2477449,
"quarter": 2
},
{
"change_in_working_capital": 92956,
"financing_cash_flow": 50229,
"investing_cash_flow": -201536,
"net_cash_flow": 1809357,
"operating_cash_flow": 2268182,
"quarter": 3
},
{
"change_in_working_capital": 4005,
"financing_cash_flow": 36839,
"investing_cash_flow": -373950,
"net_cash_flow": 1849280,
"operating_cash_flow": 2140392,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7491210167287379,
"current_ratio": 1.8326306659475646,
"debt_to_equity_ratio": 0.5437833828698273,
"profit_margin": 0.29361527401944043,
"quarter": 1,
"return_on_assets": 0.2199533726005302,
"return_on_equity": 0.2783388031487184
},
{
"asset_turnover_ratio": 0.7281171923054932,
"current_ratio": 1.7718732904518677,
"debt_to_equity_ratio": 0.5372068881884612,
"profit_margin": 0.30214788839157153,
"quarter": 2,
"return_on_assets": 0.21999907215670458,
"return_on_equity": 0.27720028386293566
},
{
"asset_turnover_ratio": 0.7077022513058072,
"current_ratio": 2.0654223193577317,
"debt_to_equity_ratio": 0.5502741190098501,
"profit_margin": 0.27094318536023215,
"quarter": 3,
"return_on_assets": 0.19174710225540292,
"return_on_equity": 0.24943259308884866
},
{
"asset_turnover_ratio": 0.6878597787079066,
"current_ratio": 2.118147374769519,
"debt_to_equity_ratio": 0.5491362570268742,
"profit_margin": 0.2674901012629742,
"quarter": 4,
"return_on_assets": 0.1839956818613049,
"return_on_equity": 0.24073937622782546
}
],
"income_statement": [
{
"depreciation": 224733,
"expenses": 4423744,
"income_tax": 635803,
"marketing_expense": 860220,
"net_income": 2738850,
"net_profit": 2103047,
"operational_expense": 2259448,
"product_revenue": 1538508,
"quarter": 1,
"rd_expense": 601686,
"revenue": 7162594,
"salaries_expense": 1984690,
"service_revenue": 5624086
},
{
"depreciation": 315024,
"expenses": 4433040,
"income_tax": 561378,
"marketing_expense": 824913,
"net_income": 2723803,
"net_profit": 2162425,
"operational_expense": 3041929,
"product_revenue": 2512864,
"quarter": 2,
"rd_expense": 884607,
"revenue": 7156843,
"salaries_expense": 1684475,
"service_revenue": 4643979
},
{
"depreciation": 330641,
"expenses": 4442357,
"income_tax": 771199,
"marketing_expense": 491423,
"net_income": 2708740,
"net_profit": 1937541,
"operational_expense": 3014731,
"product_revenue": 2794083,
"quarter": 3,
"rd_expense": 733100,
"revenue": 7151097,
"salaries_expense": 1847233,
"service_revenue": 4357014
},
{
"depreciation": 229080,
"expenses": 4451693,
"income_tax": 782351,
"marketing_expense": 809387,
"net_income": 2693663,
"net_profit": 1911312,
"operational_expense": 2592519,
"product_revenue": 2850200,
"quarter": 4,
"rd_expense": 852281,
"revenue": 7145356,
"salaries_expense": 1519478,
"service_revenue": 4295156
}
],
"market_conditions": {
"gdp_growth": [
0.04100589739990993,
0.036882794158400414,
0.04386653761446928,
0.05303959055049017
],
"inflation_rate": [
0.008809536499820116,
0.01013804086318524,
0.0046217069924313825,
0.01126200424833625
],
"interest_rate": [
0.015892898814079803,
0.021354008564329976,
0.014656258558481357,
0.018232787484491503
],
"year": 2007
},
"random_event": null,
"year": 2007
}
] |
{
"advertising_type": "Digital Marketing",
"financial_health": "Good",
"founding_year": 2004,
"industry": "Advertising",
"location": "Peggyhaven",
"name": "Taylor and Sons",
"num_employees": 583,
"region": "North America",
"revenue_size": "Large",
"website": "www.taylorandsons.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 117161,
"billable_hours_per_employee": 83,
"client_concentration": 0.3,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.65,
"gross_billings": 94279680,
"net_revenue": 83954675,
"new_client_acquisition": 1,
"organic_growth": 0.15,
"quarter": 1,
"revenue_per_employee": 144005
},
{
"average_project_size": 163526,
"billable_hours_per_employee": 95,
"client_concentration": 0.15,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.69,
"gross_billings": 96347889,
"net_revenue": 87229179,
"new_client_acquisition": 4,
"organic_growth": 0.05,
"quarter": 2,
"revenue_per_employee": 149621
},
{
"average_project_size": 131678,
"billable_hours_per_employee": 116,
"client_concentration": 0.15,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.71,
"gross_billings": 100779211,
"net_revenue": 90631399,
"new_client_acquisition": 1,
"organic_growth": 0.06,
"quarter": 3,
"revenue_per_employee": 155457
},
{
"average_project_size": 62695,
"billable_hours_per_employee": 122,
"client_concentration": 0.18,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.74,
"gross_billings": 109202960,
"net_revenue": 94166317,
"new_client_acquisition": 4,
"organic_growth": 0.1,
"quarter": 4,
"revenue_per_employee": 161520
}
],
"balance_sheet": [
{
"assets": 112502520,
"current_assets": 39683557,
"current_liabilities": 31514211,
"equity": 78128747,
"fixed_assets": 72818963,
"liabilities": 53603923,
"long_term_liabilities": 22089712,
"quarter": 1
},
{
"assets": 114020360,
"current_assets": 52859085,
"current_liabilities": 25493396,
"equity": 79201829,
"fixed_assets": 61161275,
"liabilities": 54103969,
"long_term_liabilities": 28610573,
"quarter": 2
},
{
"assets": 115558679,
"current_assets": 47407351,
"current_liabilities": 22445371,
"equity": 80384575,
"fixed_assets": 68151328,
"liabilities": 54608680,
"long_term_liabilities": 32163309,
"quarter": 3
},
{
"assets": 117117751,
"current_assets": 42910873,
"current_liabilities": 30620559,
"equity": 82631850,
"fixed_assets": 74206878,
"liabilities": 55118099,
"long_term_liabilities": 24497540,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -38141,
"financing_cash_flow": -145201,
"investing_cash_flow": -366666,
"net_cash_flow": 23966953,
"operating_cash_flow": 24122866,
"quarter": 1
},
{
"change_in_working_capital": -37211,
"financing_cash_flow": -92544,
"investing_cash_flow": -271557,
"net_cash_flow": 23557929,
"operating_cash_flow": 23724354,
"quarter": 2
},
{
"change_in_working_capital": 86609,
"financing_cash_flow": -47439,
"investing_cash_flow": -151856,
"net_cash_flow": 23741257,
"operating_cash_flow": 23897034,
"quarter": 3
},
{
"change_in_working_capital": 20739,
"financing_cash_flow": 20611,
"investing_cash_flow": -259597,
"net_cash_flow": 24053648,
"operating_cash_flow": 24491307,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7462470618435925,
"current_ratio": 1.2592273688844693,
"debt_to_equity_ratio": 0.686097308075349,
"profit_margin": 0.22905395083716304,
"quarter": 1,
"return_on_assets": 0.1709308378158996,
"return_on_equity": 0.24613411501402935
},
{
"asset_turnover_ratio": 0.7650316048817948,
"current_ratio": 2.073442275011144,
"debt_to_equity_ratio": 0.683115146242393,
"profit_margin": 0.22108929857060788,
"quarter": 2,
"return_on_assets": 0.16914030090766247,
"return_on_equity": 0.24349738185970426
},
{
"asset_turnover_ratio": 0.7842889844734207,
"current_ratio": 2.1121215149439942,
"debt_to_equity_ratio": 0.6793427719186175,
"profit_margin": 0.21443535258680052,
"quarter": 3,
"return_on_assets": 0.1681792849155017,
"return_on_equity": 0.24176996643945683
},
{
"asset_turnover_ratio": 0.80403112419739,
"current_ratio": 1.401374579739057,
"debt_to_equity_ratio": 0.6670321310729458,
"profit_margin": 0.21910380120314146,
"quarter": 4,
"return_on_assets": 0.1761662755972833,
"return_on_equity": 0.2496882013412504
}
],
"income_statement": [
{
"depreciation": 4892716,
"expenses": 58727058,
"income_tax": 5997467,
"marketing_expense": 11182507,
"net_income": 25227617,
"net_profit": 19230150,
"operational_expense": 37535497,
"product_revenue": 27674069,
"quarter": 1,
"rd_expense": 7025646,
"revenue": 83954675,
"salaries_expense": 28954031,
"service_revenue": 56280606
},
{
"depreciation": 4438916,
"expenses": 61186242,
"income_tax": 6757499,
"marketing_expense": 9936037,
"net_income": 26042937,
"net_profit": 19285438,
"operational_expense": 34420064,
"product_revenue": 22361369,
"quarter": 2,
"rd_expense": 10636139,
"revenue": 87229179,
"salaries_expense": 27407704,
"service_revenue": 64867810
},
{
"depreciation": 4462458,
"expenses": 63748403,
"income_tax": 7448420,
"marketing_expense": 9072540,
"net_income": 26882996,
"net_profit": 19434576,
"operational_expense": 43079729,
"product_revenue": 22383161,
"quarter": 3,
"rd_expense": 10545912,
"revenue": 90631399,
"salaries_expense": 28515649,
"service_revenue": 68248238
},
{
"depreciation": 3859109,
"expenses": 66417855,
"income_tax": 7116264,
"marketing_expense": 8214633,
"net_income": 27748462,
"net_profit": 20632198,
"operational_expense": 41977143,
"product_revenue": 23752466,
"quarter": 4,
"rd_expense": 9425348,
"revenue": 94166317,
"salaries_expense": 26224735,
"service_revenue": 70413851
}
],
"market_conditions": {
"gdp_growth": [
0.014760713549016317,
0.011444353671996355,
0.010773603751984575,
0.014871226273300335
],
"inflation_rate": [
0.009780218602853927,
0.015292243568485329,
0.01595794158703681,
0.013116917884796828
],
"interest_rate": [
0.03183889467580499,
0.03467776698133351,
0.031215742278092526,
0.039117904139367075
],
"year": 2004
},
"random_event": null,
"year": 2004
},
{
"advertising_kpis": [
{
"average_project_size": 64845,
"billable_hours_per_employee": 118,
"client_concentration": 0.33,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.74,
"gross_billings": 48198811,
"net_revenue": 42614037,
"new_client_acquisition": 3,
"organic_growth": 0.05,
"quarter": 1,
"revenue_per_employee": 73094
},
{
"average_project_size": 99165,
"billable_hours_per_employee": 91,
"client_concentration": 0.28,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.65,
"gross_billings": 52019481,
"net_revenue": 43856478,
"new_client_acquisition": 3,
"organic_growth": 0.03,
"quarter": 2,
"revenue_per_employee": 75226
},
{
"average_project_size": 74507,
"billable_hours_per_employee": 92,
"client_concentration": 0.24,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.71,
"gross_billings": 57416192,
"net_revenue": 45135143,
"new_client_acquisition": 2,
"organic_growth": 0.01,
"quarter": 3,
"revenue_per_employee": 77419
},
{
"average_project_size": 60091,
"billable_hours_per_employee": 100,
"client_concentration": 0.35,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.63,
"gross_billings": 56034296,
"net_revenue": 46451088,
"new_client_acquisition": 1,
"organic_growth": 0.13,
"quarter": 4,
"revenue_per_employee": 79676
}
],
"balance_sheet": [
{
"assets": 51236407,
"current_assets": 19078494,
"current_liabilities": 9524759,
"equity": 38970846,
"fixed_assets": 32157913,
"liabilities": 22033529,
"long_term_liabilities": 12508770,
"quarter": 1
},
{
"assets": 52444860,
"current_assets": 19039601,
"current_liabilities": 11350343,
"equity": 40861058,
"fixed_assets": 33405259,
"liabilities": 22583304,
"long_term_liabilities": 11232961,
"quarter": 2
},
{
"assets": 53681816,
"current_assets": 17589651,
"current_liabilities": 11269180,
"equity": 40739515,
"fixed_assets": 36092165,
"liabilities": 23146797,
"long_term_liabilities": 11877617,
"quarter": 3
},
{
"assets": 54947946,
"current_assets": 16575221,
"current_liabilities": 11917993,
"equity": 42741128,
"fixed_assets": 38372725,
"liabilities": 23724350,
"long_term_liabilities": 11806357,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -92614,
"financing_cash_flow": 46203,
"investing_cash_flow": -473235,
"net_cash_flow": 11272201,
"operating_cash_flow": 11665109,
"quarter": 1
},
{
"change_in_working_capital": -44513,
"financing_cash_flow": -95418,
"investing_cash_flow": -324218,
"net_cash_flow": 13866180,
"operating_cash_flow": 13866076,
"quarter": 2
},
{
"change_in_working_capital": -99006,
"financing_cash_flow": -80943,
"investing_cash_flow": -300704,
"net_cash_flow": 12487131,
"operating_cash_flow": 12878343,
"quarter": 3
},
{
"change_in_working_capital": -25689,
"financing_cash_flow": 17777,
"investing_cash_flow": -355181,
"net_cash_flow": 13601619,
"operating_cash_flow": 14056454,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8317139997736375,
"current_ratio": 2.003042176710193,
"debt_to_equity_ratio": 0.5653849290313071,
"profit_margin": 0.22921949403667152,
"quarter": 1,
"return_on_assets": 0.19064506221132954,
"return_on_equity": 0.250648087034087
},
{
"asset_turnover_ratio": 0.8362397764051616,
"current_ratio": 1.6774471925650176,
"debt_to_equity_ratio": 0.5526852486296365,
"profit_margin": 0.2508067793314365,
"quarter": 2,
"return_on_assets": 0.20973460506901917,
"return_on_equity": 0.26919278497389865
},
{
"asset_turnover_ratio": 0.840790166264122,
"current_ratio": 1.5608634346065995,
"debt_to_equity_ratio": 0.568165747677654,
"profit_margin": 0.22608759653204155,
"quarter": 3,
"return_on_assets": 0.19009222787843094,
"return_on_equity": 0.25048152880563257
},
{
"asset_turnover_ratio": 0.8453653208438401,
"current_ratio": 1.3907728423737118,
"debt_to_equity_ratio": 0.5550707505894557,
"profit_margin": 0.24794967127572987,
"quarter": 4,
"return_on_assets": 0.20960805341113206,
"return_on_equity": 0.26947187729813776
}
],
"income_statement": [
{
"depreciation": 1897141,
"expenses": 29112536,
"income_tax": 3733533,
"marketing_expense": 5552297,
"net_income": 13501501,
"net_profit": 9767968,
"operational_expense": 18047755,
"product_revenue": 13673483,
"quarter": 1,
"rd_expense": 4355032,
"revenue": 42614037,
"salaries_expense": 13074118,
"service_revenue": 28940554
},
{
"depreciation": 2866574,
"expenses": 30016668,
"income_tax": 2840308,
"marketing_expense": 4864260,
"net_income": 13839810,
"net_profit": 10999502,
"operational_expense": 16710122,
"product_revenue": 11041137,
"quarter": 2,
"rd_expense": 5794846,
"revenue": 43856478,
"salaries_expense": 12435982,
"service_revenue": 32815341
},
{
"depreciation": 2673847,
"expenses": 30948880,
"income_tax": 3981767,
"marketing_expense": 5039159,
"net_income": 14186263,
"net_profit": 10204496,
"operational_expense": 16227717,
"product_revenue": 12255907,
"quarter": 3,
"rd_expense": 3665434,
"revenue": 45135143,
"salaries_expense": 9436522,
"service_revenue": 32879236
},
{
"depreciation": 2538922,
"expenses": 31910043,
"income_tax": 3023513,
"marketing_expense": 5727068,
"net_income": 14541045,
"net_profit": 11517532,
"operational_expense": 20960409,
"product_revenue": 18205099,
"quarter": 4,
"rd_expense": 5541165,
"revenue": 46451088,
"salaries_expense": 12940807,
"service_revenue": 28245989
}
],
"market_conditions": {
"gdp_growth": [
0.02891494577848707,
0.019636885640258655,
0.019574158497298138,
0.025430483538829006
],
"inflation_rate": [
0.012669499702022347,
0.008875834220901848,
0.0064820166366420144,
0.00935293773469608
],
"interest_rate": [
0.0315955003501567,
0.03275525963988641,
0.03337497201312807,
0.024546149822132247
],
"year": 2005
},
"random_event": null,
"year": 2005
},
{
"advertising_kpis": [
{
"average_project_size": 135836,
"billable_hours_per_employee": 116,
"client_concentration": 0.32,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.68,
"gross_billings": 57856125,
"net_revenue": 49615326,
"new_client_acquisition": 1,
"organic_growth": 0.1,
"quarter": 1,
"revenue_per_employee": 85103
},
{
"average_project_size": 190121,
"billable_hours_per_employee": 82,
"client_concentration": 0.24,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.78,
"gross_billings": 66582082,
"net_revenue": 51277753,
"new_client_acquisition": 3,
"organic_growth": 0.05,
"quarter": 2,
"revenue_per_employee": 87955
},
{
"average_project_size": 64508,
"billable_hours_per_employee": 140,
"client_concentration": 0.21,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.72,
"gross_billings": 66918868,
"net_revenue": 52995882,
"new_client_acquisition": 4,
"organic_growth": 0.08,
"quarter": 3,
"revenue_per_employee": 90902
},
{
"average_project_size": 113394,
"billable_hours_per_employee": 148,
"client_concentration": 0.24,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.74,
"gross_billings": 63511659,
"net_revenue": 54771580,
"new_client_acquisition": 2,
"organic_growth": 0.06,
"quarter": 4,
"revenue_per_employee": 93948
}
],
"balance_sheet": [
{
"assets": 54131029,
"current_assets": 19375039,
"current_liabilities": 12958706,
"equity": 38267039,
"fixed_assets": 34755990,
"liabilities": 25763969,
"long_term_liabilities": 12805263,
"quarter": 1
},
{
"assets": 55174609,
"current_assets": 26383400,
"current_liabilities": 14129124,
"equity": 39231427,
"fixed_assets": 28791209,
"liabilities": 26075113,
"long_term_liabilities": 11945989,
"quarter": 2
},
{
"assets": 56238307,
"current_assets": 24315455,
"current_liabilities": 13893579,
"equity": 41014978,
"fixed_assets": 31922852,
"liabilities": 26390016,
"long_term_liabilities": 12496437,
"quarter": 3
},
{
"assets": 57322513,
"current_assets": 22227279,
"current_liabilities": 15062814,
"equity": 41678933,
"fixed_assets": 35095234,
"liabilities": 26708721,
"long_term_liabilities": 11645907,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -53431,
"financing_cash_flow": 5919,
"investing_cash_flow": -479501,
"net_cash_flow": 13061098,
"operating_cash_flow": 13392570,
"quarter": 1
},
{
"change_in_working_capital": 20082,
"financing_cash_flow": -52202,
"investing_cash_flow": -263229,
"net_cash_flow": 12126844,
"operating_cash_flow": 12510641,
"quarter": 2
},
{
"change_in_working_capital": 53715,
"financing_cash_flow": 95958,
"investing_cash_flow": -149711,
"net_cash_flow": 14031590,
"operating_cash_flow": 14124165,
"quarter": 3
},
{
"change_in_working_capital": -32469,
"financing_cash_flow": -144578,
"investing_cash_flow": -237075,
"net_cash_flow": 13069406,
"operating_cash_flow": 13527714,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9165782900598471,
"current_ratio": 1.4951368601155084,
"debt_to_equity_ratio": 0.6732679003463007,
"profit_margin": 0.1995346961944783,
"quarter": 1,
"return_on_assets": 0.18288917064554602,
"return_on_equity": 0.25870773539598924
},
{
"asset_turnover_ratio": 0.9293722951439493,
"current_ratio": 1.86730614014004,
"debt_to_equity_ratio": 0.6646485991957417,
"profit_margin": 0.1975892157365008,
"quarter": 2,
"return_on_assets": 0.18363394292472468,
"return_on_equity": 0.25826057767411825
},
{
"asset_turnover_ratio": 0.9423449038037365,
"current_ratio": 1.7501217648814607,
"debt_to_equity_ratio": 0.6434238731031381,
"profit_margin": 0.21070857920621078,
"quarter": 3,
"return_on_assets": 0.19856015580269867,
"return_on_equity": 0.2722587587393074
},
{
"asset_turnover_ratio": 0.9554985839507769,
"current_ratio": 1.4756392132306753,
"debt_to_equity_ratio": 0.6408206515267557,
"profit_margin": 0.20202340337817531,
"quarter": 4,
"return_on_assets": 0.1930330758527631,
"return_on_equity": 0.26548522727297263
}
],
"income_statement": [
{
"depreciation": 3492591,
"expenses": 36173468,
"income_tax": 3541879,
"marketing_expense": 5792004,
"net_income": 13441858,
"net_profit": 9899979,
"operational_expense": 24512257,
"product_revenue": 12069970,
"quarter": 1,
"rd_expense": 5214037,
"revenue": 49615326,
"salaries_expense": 16163341,
"service_revenue": 37545356
},
{
"depreciation": 2378710,
"expenses": 37187084,
"income_tax": 3958738,
"marketing_expense": 6038549,
"net_income": 14090669,
"net_profit": 10131931,
"operational_expense": 21460886,
"product_revenue": 13915244,
"quarter": 2,
"rd_expense": 3824567,
"revenue": 51277753,
"salaries_expense": 12310471,
"service_revenue": 37362509
},
{
"depreciation": 2957478,
"expenses": 38229103,
"income_tax": 3600092,
"marketing_expense": 7415122,
"net_income": 14766779,
"net_profit": 11166687,
"operational_expense": 20003583,
"product_revenue": 20899770,
"quarter": 3,
"rd_expense": 5996229,
"revenue": 52995882,
"salaries_expense": 14952658,
"service_revenue": 32096112
},
{
"depreciation": 2462573,
"expenses": 39300321,
"income_tax": 4406118,
"marketing_expense": 7419008,
"net_income": 15471259,
"net_profit": 11065141,
"operational_expense": 22198393,
"product_revenue": 16820069,
"quarter": 4,
"rd_expense": 5364549,
"revenue": 54771580,
"salaries_expense": 14226732,
"service_revenue": 37951511
}
],
"market_conditions": {
"gdp_growth": [
0.011950824676183866,
0.010515416741929125,
0.015927552567452284,
0.017834390475184397
],
"inflation_rate": [
0.014691525338629082,
0.010929563908528667,
0.017711256288798074,
0.01767587571458786
],
"interest_rate": [
0.04153971922971411,
0.0349669990670155,
0.039541516235557864,
0.043254758562827185
],
"year": 2006
},
"random_event": null,
"year": 2006
},
{
"advertising_kpis": [
{
"average_project_size": 60499,
"billable_hours_per_employee": 122,
"client_concentration": 0.26,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.74,
"gross_billings": 74430802,
"net_revenue": 60244328,
"new_client_acquisition": 1,
"organic_growth": 0.02,
"quarter": 1,
"revenue_per_employee": 103335
},
{
"average_project_size": 145591,
"billable_hours_per_employee": 115,
"client_concentration": 0.13,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.68,
"gross_billings": 75863633,
"net_revenue": 61972139,
"new_client_acquisition": 5,
"organic_growth": 0.05,
"quarter": 2,
"revenue_per_employee": 106299
},
{
"average_project_size": 140236,
"billable_hours_per_employee": 143,
"client_concentration": 0.38,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.66,
"gross_billings": 71998731,
"net_revenue": 63749505,
"new_client_acquisition": 4,
"organic_growth": 0.06,
"quarter": 3,
"revenue_per_employee": 109347
},
{
"average_project_size": 171698,
"billable_hours_per_employee": 113,
"client_concentration": 0.21,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.79,
"gross_billings": 81002004,
"net_revenue": 65577845,
"new_client_acquisition": 4,
"organic_growth": 0.05,
"quarter": 4,
"revenue_per_employee": 112483
}
],
"balance_sheet": [
{
"assets": 70722754,
"current_assets": 30806472,
"current_liabilities": 19084334,
"equity": 43565798,
"fixed_assets": 39916282,
"liabilities": 37430304,
"long_term_liabilities": 18345970,
"quarter": 1
},
{
"assets": 72439059,
"current_assets": 29425330,
"current_liabilities": 20115893,
"equity": 45000241,
"fixed_assets": 43013729,
"liabilities": 38044677,
"long_term_liabilities": 17928784,
"quarter": 2
},
{
"assets": 74197014,
"current_assets": 32841065,
"current_liabilities": 22116525,
"equity": 46686735,
"fixed_assets": 41355949,
"liabilities": 38669135,
"long_term_liabilities": 16552610,
"quarter": 3
},
{
"assets": 75997632,
"current_assets": 36918520,
"current_liabilities": 19503328,
"equity": 47262905,
"fixed_assets": 39079112,
"liabilities": 39303842,
"long_term_liabilities": 19800514,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -51014,
"financing_cash_flow": -17847,
"investing_cash_flow": -449106,
"net_cash_flow": 13484520,
"operating_cash_flow": 13877101,
"quarter": 1
},
{
"change_in_working_capital": 20178,
"financing_cash_flow": 170128,
"investing_cash_flow": -293773,
"net_cash_flow": 14304481,
"operating_cash_flow": 14717712,
"quarter": 2
},
{
"change_in_working_capital": -53903,
"financing_cash_flow": -187236,
"investing_cash_flow": -105686,
"net_cash_flow": 14416987,
"operating_cash_flow": 14716113,
"quarter": 3
},
{
"change_in_working_capital": -42251,
"financing_cash_flow": 92737,
"investing_cash_flow": -312061,
"net_cash_flow": 13677052,
"operating_cash_flow": 14203361,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8518379813093817,
"current_ratio": 1.6142282984567342,
"debt_to_equity_ratio": 0.8591671843127952,
"profit_margin": 0.17052805369494703,
"quarter": 1,
"return_on_assets": 0.14526227301612152,
"return_on_equity": 0.23581223050246894
},
{
"asset_turnover_ratio": 0.8555072340185976,
"current_ratio": 1.4627901430973012,
"debt_to_equity_ratio": 0.845432738904665,
"profit_margin": 0.17113914689954465,
"quarter": 2,
"return_on_assets": 0.1464107781963319,
"return_on_equity": 0.23568449333415792
},
{
"asset_turnover_ratio": 0.8591923254485686,
"current_ratio": 1.484910717212582,
"debt_to_equity_ratio": 0.8282681365488506,
"profit_margin": 0.17504223758286436,
"quarter": 3,
"return_on_assets": 0.15039494716054208,
"return_on_equity": 0.23901555763109159
},
{
"asset_turnover_ratio": 0.8628932675165458,
"current_ratio": 1.8929343750974192,
"debt_to_equity_ratio": 0.8316002158563889,
"profit_margin": 0.16116898931338777,
"quarter": 4,
"return_on_assets": 0.13907163581096843,
"return_on_equity": 0.22362389700760035
}
],
"income_statement": [
{
"depreciation": 3603753,
"expenses": 46348107,
"income_tax": 3622873,
"marketing_expense": 4834942,
"net_income": 13896221,
"net_profit": 10273348,
"operational_expense": 28789513,
"product_revenue": 17966484,
"quarter": 1,
"rd_expense": 6260885,
"revenue": 60244328,
"salaries_expense": 18774918,
"service_revenue": 42277844
},
{
"depreciation": 4111853,
"expenses": 47755108,
"income_tax": 3611172,
"marketing_expense": 6932784,
"net_income": 14217031,
"net_profit": 10605859,
"operational_expense": 31775443,
"product_revenue": 18824326,
"quarter": 2,
"rd_expense": 7790974,
"revenue": 61972139,
"salaries_expense": 19251384,
"service_revenue": 43147813
},
{
"depreciation": 3557257,
"expenses": 49204822,
"income_tax": 3385827,
"marketing_expense": 5876405,
"net_income": 14544683,
"net_profit": 11158856,
"operational_expense": 27210467,
"product_revenue": 22709441,
"quarter": 3,
"rd_expense": 6969788,
"revenue": 63749505,
"salaries_expense": 24046512,
"service_revenue": 41040064
},
{
"depreciation": 3634246,
"expenses": 50698545,
"income_tax": 4310185,
"marketing_expense": 8842637,
"net_income": 14879300,
"net_profit": 10569115,
"operational_expense": 28622525,
"product_revenue": 21301391,
"quarter": 4,
"rd_expense": 7793480,
"revenue": 65577845,
"salaries_expense": 22634550,
"service_revenue": 44276454
}
],
"market_conditions": {
"gdp_growth": [
0.03692276812314334,
0.03029726411713036,
0.026081804915570345,
0.022636601977884523
],
"inflation_rate": [
0.01076957873191274,
0.013257982611415526,
0.008632849181650377,
0.01148440497413929
],
"interest_rate": [
0.03785705338812536,
0.033623919308245376,
0.039333731126057085,
0.03370537274591187
],
"year": 2007
},
"random_event": null,
"year": 2007
},
{
"advertising_kpis": [
{
"average_project_size": 101543,
"billable_hours_per_employee": 135,
"client_concentration": 0.32,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.66,
"gross_billings": 40826403,
"net_revenue": 36368137,
"new_client_acquisition": 2,
"organic_growth": 0.11,
"quarter": 1,
"revenue_per_employee": 62381
},
{
"average_project_size": 118756,
"billable_hours_per_employee": 117,
"client_concentration": 0.34,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.74,
"gross_billings": 41732039,
"net_revenue": 37839001,
"new_client_acquisition": 4,
"organic_growth": -0.04,
"quarter": 2,
"revenue_per_employee": 64904
},
{
"average_project_size": 57695,
"billable_hours_per_employee": 136,
"client_concentration": 0.34,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.73,
"gross_billings": 50294123,
"net_revenue": 39369353,
"new_client_acquisition": 2,
"organic_growth": 0.09,
"quarter": 3,
"revenue_per_employee": 67529
},
{
"average_project_size": 87302,
"billable_hours_per_employee": 151,
"client_concentration": 0.32,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.7,
"gross_billings": 52502640,
"net_revenue": 40961598,
"new_client_acquisition": 5,
"organic_growth": 0.08,
"quarter": 4,
"revenue_per_employee": 70260
}
],
"balance_sheet": [
{
"assets": 52725679,
"current_assets": 23482234,
"current_liabilities": 12448790,
"equity": 32399285,
"fixed_assets": 29243445,
"liabilities": 30614318,
"long_term_liabilities": 18165528,
"quarter": 1
},
{
"assets": 53761811,
"current_assets": 16628408,
"current_liabilities": 16820442,
"equity": 34924437,
"fixed_assets": 37133403,
"liabilities": 30851500,
"long_term_liabilities": 14031058,
"quarter": 2
},
{
"assets": 54818305,
"current_assets": 22994696,
"current_liabilities": 15835578,
"equity": 35047091,
"fixed_assets": 31823609,
"liabilities": 31090519,
"long_term_liabilities": 15254941,
"quarter": 3
},
{
"assets": 55895560,
"current_assets": 19599320,
"current_liabilities": 15703351,
"equity": 37037481,
"fixed_assets": 36296240,
"liabilities": 31331389,
"long_term_liabilities": 15628038,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 37061,
"financing_cash_flow": 132114,
"investing_cash_flow": -162314,
"net_cash_flow": 11676530,
"operating_cash_flow": 12035787,
"quarter": 1
},
{
"change_in_working_capital": 50338,
"financing_cash_flow": 187334,
"investing_cash_flow": -370301,
"net_cash_flow": 13502920,
"operating_cash_flow": 13631325,
"quarter": 2
},
{
"change_in_working_capital": 79095,
"financing_cash_flow": 9829,
"investing_cash_flow": -324560,
"net_cash_flow": 12755336,
"operating_cash_flow": 12938144,
"quarter": 3
},
{
"change_in_working_capital": 90926,
"financing_cash_flow": -23708,
"investing_cash_flow": -141460,
"net_cash_flow": 14529955,
"operating_cash_flow": 14810784,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.689761377942615,
"current_ratio": 1.8863065406356763,
"debt_to_equity_ratio": 0.9449072101436806,
"profit_margin": 0.2828828982908858,
"quarter": 1,
"return_on_assets": 0.195121697721522,
"return_on_equity": 0.3175355258611417
},
{
"asset_turnover_ratio": 0.7038267553896204,
"current_ratio": 0.9885832964436964,
"debt_to_equity_ratio": 0.8833785924738028,
"profit_margin": 0.317506426768508,
"quarter": 2,
"return_on_assets": 0.22346951816783106,
"return_on_equity": 0.3440034265978289
},
{
"asset_turnover_ratio": 0.7181789550041724,
"current_ratio": 1.452090728863828,
"debt_to_equity_ratio": 0.887106978436527,
"profit_margin": 0.2875156470059338,
"quarter": 3,
"return_on_assets": 0.20648768691407005,
"return_on_equity": 0.3229741663865911
},
{
"asset_turnover_ratio": 0.7328238235738224,
"current_ratio": 1.2480979378223158,
"debt_to_equity_ratio": 0.8459373627488327,
"profit_margin": 0.30451228977931966,
"quarter": 4,
"return_on_assets": 0.2231538605213008,
"return_on_equity": 0.3367753330740824
}
],
"income_statement": [
{
"depreciation": 1747863,
"expenses": 21879580,
"income_tax": 4200633,
"marketing_expense": 2677172,
"net_income": 14488557,
"net_profit": 10287924,
"operational_expense": 11954870,
"product_revenue": 13947181,
"quarter": 1,
"rd_expense": 2909928,
"revenue": 36368137,
"salaries_expense": 9092505,
"service_revenue": 22420956
},
{
"depreciation": 1617199,
"expenses": 22666537,
"income_tax": 3158338,
"marketing_expense": 2487711,
"net_income": 15172464,
"net_profit": 12014126,
"operational_expense": 11419237,
"product_revenue": 13275043,
"quarter": 2,
"rd_expense": 4380518,
"revenue": 37839001,
"salaries_expense": 7049819,
"service_revenue": 24563958
},
{
"depreciation": 1618839,
"expenses": 23481799,
"income_tax": 4568249,
"marketing_expense": 2403787,
"net_income": 15887554,
"net_profit": 11319305,
"operational_expense": 12577504,
"product_revenue": 15367938,
"quarter": 3,
"rd_expense": 2844155,
"revenue": 39369353,
"salaries_expense": 10913614,
"service_revenue": 24001415
},
{
"depreciation": 2337474,
"expenses": 24326384,
"income_tax": 4161904,
"marketing_expense": 4454979,
"net_income": 16635214,
"net_profit": 12473310,
"operational_expense": 15307991,
"product_revenue": 11730137,
"quarter": 4,
"rd_expense": 4066301,
"revenue": 40961598,
"salaries_expense": 8598885,
"service_revenue": 29231461
}
],
"market_conditions": {
"gdp_growth": [
0.01701266885584751,
0.025695427415375116,
0.021298550726556335,
0.031600772628906135
],
"inflation_rate": [
0.02111056902789666,
0.021231216039272596,
0.01681535602926581,
0.0208676908083354
],
"interest_rate": [
0.034753861974734124,
0.025363627338113835,
0.030806620453567548,
0.030639169592611187
],
"year": 2008
},
"random_event": null,
"year": 2008
},
{
"advertising_kpis": [
{
"average_project_size": 140870,
"billable_hours_per_employee": 107,
"client_concentration": 0.38,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.7,
"gross_billings": 32705666,
"net_revenue": 27795265,
"new_client_acquisition": 2,
"organic_growth": -0.04,
"quarter": 1,
"revenue_per_employee": 47676
},
{
"average_project_size": 85365,
"billable_hours_per_employee": 126,
"client_concentration": 0.31,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.62,
"gross_billings": 35491815,
"net_revenue": 28835698,
"new_client_acquisition": 2,
"organic_growth": 0.12,
"quarter": 2,
"revenue_per_employee": 49461
},
{
"average_project_size": 78572,
"billable_hours_per_employee": 155,
"client_concentration": 0.14,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.67,
"gross_billings": 35291981,
"net_revenue": 29915078,
"new_client_acquisition": 4,
"organic_growth": 0.02,
"quarter": 3,
"revenue_per_employee": 51312
},
{
"average_project_size": 62434,
"billable_hours_per_employee": 153,
"client_concentration": 0.35,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.67,
"gross_billings": 38609354,
"net_revenue": 31034860,
"new_client_acquisition": 4,
"organic_growth": 0.02,
"quarter": 4,
"revenue_per_employee": 53233
}
],
"balance_sheet": [
{
"assets": 28525572,
"current_assets": 9454112,
"current_liabilities": 7455800,
"equity": 15991294,
"fixed_assets": 19071460,
"liabilities": 16992571,
"long_term_liabilities": 9536771,
"quarter": 1
},
{
"assets": 28974445,
"current_assets": 10083629,
"current_liabilities": 8196093,
"equity": 15977626,
"fixed_assets": 18890816,
"liabilities": 17274560,
"long_term_liabilities": 9078467,
"quarter": 2
},
{
"assets": 29430381,
"current_assets": 9972298,
"current_liabilities": 9534399,
"equity": 16319886,
"fixed_assets": 19458083,
"liabilities": 17561229,
"long_term_liabilities": 8026830,
"quarter": 3
},
{
"assets": 29893491,
"current_assets": 11263507,
"current_liabilities": 8811565,
"equity": 16393987,
"fixed_assets": 18629984,
"liabilities": 17852655,
"long_term_liabilities": 9041090,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 69348,
"financing_cash_flow": -102053,
"investing_cash_flow": -381809,
"net_cash_flow": 5704968,
"operating_cash_flow": 6027795,
"quarter": 1
},
{
"change_in_working_capital": 74660,
"financing_cash_flow": -192480,
"investing_cash_flow": -169819,
"net_cash_flow": 5732688,
"operating_cash_flow": 5721488,
"quarter": 2
},
{
"change_in_working_capital": -54576,
"financing_cash_flow": 52766,
"investing_cash_flow": -180725,
"net_cash_flow": 6629551,
"operating_cash_flow": 6644631,
"quarter": 3
},
{
"change_in_working_capital": 43869,
"financing_cash_flow": -71632,
"investing_cash_flow": -363972,
"net_cash_flow": 5356857,
"operating_cash_flow": 5828542,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9743981645661655,
"current_ratio": 1.2680211379060597,
"debt_to_equity_ratio": 1.0626138822786948,
"profit_margin": 0.16039757131295565,
"quarter": 1,
"return_on_assets": 0.1562910990882146,
"return_on_equity": 0.2787950118358152
},
{
"asset_turnover_ratio": 0.9952114009431414,
"current_ratio": 1.230297045189702,
"debt_to_equity_ratio": 1.081171883732915,
"profit_margin": 0.14834879322151315,
"quarter": 2,
"return_on_assets": 0.1476384103302065,
"return_on_equity": 0.26773320391903027
},
{
"asset_turnover_ratio": 1.0164692737073298,
"current_ratio": 1.0459283275222697,
"debt_to_equity_ratio": 1.0760632151474587,
"profit_margin": 0.1487789535430929,
"quarter": 3,
"return_on_assets": 0.1512292348508842,
"return_on_equity": 0.27271844913622556
},
{
"asset_turnover_ratio": 1.038181188005108,
"current_ratio": 1.2782640768126887,
"debt_to_equity_ratio": 1.0889757933808293,
"profit_margin": 0.14026649387173004,
"quarter": 4,
"return_on_assets": 0.1456220352450639,
"return_on_equity": 0.2655333934326043
}
],
"income_statement": [
{
"depreciation": 1569502,
"expenses": 22190420,
"income_tax": 1146552,
"marketing_expense": 3842678,
"net_income": 5604845,
"net_profit": 4458293,
"operational_expense": 12582950,
"product_revenue": 9991155,
"quarter": 1,
"rd_expense": 3032471,
"revenue": 27795265,
"salaries_expense": 10332305,
"service_revenue": 17804110
},
{
"depreciation": 1443747,
"expenses": 23138222,
"income_tax": 1419735,
"marketing_expense": 3380718,
"net_income": 5697476,
"net_profit": 4277741,
"operational_expense": 14348086,
"product_revenue": 9992532,
"quarter": 2,
"rd_expense": 3606847,
"revenue": 28835698,
"salaries_expense": 11111760,
"service_revenue": 18843166
},
{
"depreciation": 2193897,
"expenses": 24126507,
"income_tax": 1337837,
"marketing_expense": 2568235,
"net_income": 5788571,
"net_profit": 4450734,
"operational_expense": 12103542,
"product_revenue": 10087224,
"quarter": 3,
"rd_expense": 2579408,
"revenue": 29915078,
"salaries_expense": 8655227,
"service_revenue": 19827854
},
{
"depreciation": 1475391,
"expenses": 25157004,
"income_tax": 1524705,
"marketing_expense": 3557646,
"net_income": 5877856,
"net_profit": 4353151,
"operational_expense": 16961989,
"product_revenue": 6518795,
"quarter": 4,
"rd_expense": 2553962,
"revenue": 31034860,
"salaries_expense": 8662188,
"service_revenue": 24516065
}
],
"market_conditions": {
"gdp_growth": [
0.032313139982272414,
0.034602511571903714,
0.03388461377425106,
0.022448740307849067
],
"inflation_rate": [
0.014140925566010456,
0.014865809613579048,
0.009569501317317836,
0.016996915830799254
],
"interest_rate": [
0.035362379274166786,
0.04209854497240993,
0.038573101889978194,
0.04117963349570163
],
"year": 2009
},
"random_event": null,
"year": 2009
}
] |
{
"advertising_type": "Branding Services",
"financial_health": "Average",
"founding_year": 1998,
"industry": "Advertising",
"location": "Lake Austintown",
"name": "Rodriguez-Barr",
"num_employees": 762,
"region": "Middle East & Africa",
"revenue_size": "Large",
"website": "www.rodriguez-barr.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 167854,
"billable_hours_per_employee": 93,
"client_concentration": 0.25,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.6,
"gross_billings": 74824133,
"net_revenue": 60228199,
"new_client_acquisition": 5,
"organic_growth": -0.04,
"quarter": 1,
"revenue_per_employee": 79040
},
{
"average_project_size": 94282,
"billable_hours_per_employee": 115,
"client_concentration": 0.24,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.64,
"gross_billings": 71882724,
"net_revenue": 59192185,
"new_client_acquisition": 1,
"organic_growth": 0.07,
"quarter": 2,
"revenue_per_employee": 77680
},
{
"average_project_size": 148258,
"billable_hours_per_employee": 126,
"client_concentration": 0.12,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.61,
"gross_billings": 69133019,
"net_revenue": 58173992,
"new_client_acquisition": 5,
"organic_growth": -0.01,
"quarter": 3,
"revenue_per_employee": 76344
},
{
"average_project_size": 64389,
"billable_hours_per_employee": 112,
"client_concentration": 0.12,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.71,
"gross_billings": 64495559,
"net_revenue": 57173313,
"new_client_acquisition": 1,
"organic_growth": 0.15,
"quarter": 4,
"revenue_per_employee": 75031
}
],
"balance_sheet": [
{
"assets": 77775035,
"current_assets": 28550263,
"current_liabilities": 24891651,
"equity": 48731403,
"fixed_assets": 49224772,
"liabilities": 42434985,
"long_term_liabilities": 17543334,
"quarter": 1
},
{
"assets": 79723175,
"current_assets": 27984668,
"current_liabilities": 17973890,
"equity": 47831695,
"fixed_assets": 51738507,
"liabilities": 43538570,
"long_term_liabilities": 25564680,
"quarter": 2
},
{
"assets": 81720113,
"current_assets": 35582702,
"current_liabilities": 23722671,
"equity": 48309904,
"fixed_assets": 46137411,
"liabilities": 44670854,
"long_term_liabilities": 20948183,
"quarter": 3
},
{
"assets": 83767071,
"current_assets": 36861336,
"current_liabilities": 23714974,
"equity": 49108581,
"fixed_assets": 46905735,
"liabilities": 45832586,
"long_term_liabilities": 22117612,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 44001,
"financing_cash_flow": 168428,
"investing_cash_flow": -177501,
"net_cash_flow": 17389123,
"operating_cash_flow": 17525088,
"quarter": 1
},
{
"change_in_working_capital": 94480,
"financing_cash_flow": 190041,
"investing_cash_flow": -233482,
"net_cash_flow": 14794530,
"operating_cash_flow": 15146516,
"quarter": 2
},
{
"change_in_working_capital": 90902,
"financing_cash_flow": 86975,
"investing_cash_flow": -323120,
"net_cash_flow": 13512425,
"operating_cash_flow": 13638299,
"quarter": 3
},
{
"change_in_working_capital": 79937,
"financing_cash_flow": -83232,
"investing_cash_flow": -231760,
"net_cash_flow": 13187733,
"operating_cash_flow": 13747146,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7743898668769483,
"current_ratio": 1.1469814919066639,
"debt_to_equity_ratio": 0.8707934183631035,
"profit_margin": 0.2223435736472877,
"quarter": 1,
"return_on_assets": 0.1721806103976681,
"return_on_equity": 0.27479925008520684
},
{
"asset_turnover_ratio": 0.7424714958981501,
"current_ratio": 1.5569622380019017,
"debt_to_equity_ratio": 0.9102451836590779,
"profit_margin": 0.19676736042097448,
"quarter": 2,
"return_on_assets": 0.14609415643569137,
"return_on_equity": 0.24350151087056396
},
{
"asset_turnover_ratio": 0.7118687170684651,
"current_ratio": 1.4999450104079763,
"debt_to_equity_ratio": 0.9246727958722502,
"profit_margin": 0.19356837330331397,
"quarter": 3,
"return_on_assets": 0.13779526956845986,
"return_on_equity": 0.23309185213864222
},
{
"asset_turnover_ratio": 0.6825273024050226,
"current_ratio": 1.554348573184183,
"debt_to_equity_ratio": 0.9332907827249173,
"profit_margin": 0.19544251353774095,
"quarter": 4,
"return_on_assets": 0.13339485154017144,
"return_on_equity": 0.22753856398334946
}
],
"income_statement": [
{
"depreciation": 4133735,
"expenses": 43225900,
"income_tax": 3610946,
"marketing_expense": 7236294,
"net_income": 17002299,
"net_profit": 13391353,
"operational_expense": 24721723,
"product_revenue": 24048626,
"quarter": 1,
"rd_expense": 8444009,
"revenue": 60228199,
"salaries_expense": 15814480,
"service_revenue": 36179573
},
{
"depreciation": 3499426,
"expenses": 42853753,
"income_tax": 4691342,
"marketing_expense": 7159753,
"net_income": 16338432,
"net_profit": 11647090,
"operational_expense": 25676681,
"product_revenue": 20775942,
"quarter": 2,
"rd_expense": 6966294,
"revenue": 59192185,
"salaries_expense": 15846198,
"service_revenue": 38416243
},
{
"depreciation": 2377654,
"expenses": 42484811,
"income_tax": 4428536,
"marketing_expense": 5624271,
"net_income": 15689181,
"net_profit": 11260645,
"operational_expense": 22137836,
"product_revenue": 13981327,
"quarter": 3,
"rd_expense": 5444415,
"revenue": 58173992,
"salaries_expense": 13781654,
"service_revenue": 44192665
},
{
"depreciation": 2573050,
"expenses": 42119045,
"income_tax": 3880172,
"marketing_expense": 5129643,
"net_income": 15054268,
"net_profit": 11174096,
"operational_expense": 25358973,
"product_revenue": 19803111,
"quarter": 4,
"rd_expense": 7265024,
"revenue": 57173313,
"salaries_expense": 15636946,
"service_revenue": 37370202
}
],
"market_conditions": {
"gdp_growth": [
0.013819428785351189,
0.00978606037878757,
0.008853125091785399,
0.01580795432169741
],
"inflation_rate": [
0.014049732940653228,
0.0106566725014017,
0.008882448737597269,
0.014208837752570948
],
"interest_rate": [
0.02451338584270001,
0.02391843409199569,
0.02789343566686962,
0.023881743480170865
],
"year": 1998
},
"random_event": null,
"year": 1998
},
{
"advertising_kpis": [
{
"average_project_size": 79202,
"billable_hours_per_employee": 94,
"client_concentration": 0.28,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.61,
"gross_billings": 77866795,
"net_revenue": 70135155,
"new_client_acquisition": 3,
"organic_growth": 0.04,
"quarter": 1,
"revenue_per_employee": 92041
},
{
"average_project_size": 176521,
"billable_hours_per_employee": 119,
"client_concentration": 0.11,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.61,
"gross_billings": 89085842,
"net_revenue": 70075915,
"new_client_acquisition": 1,
"organic_growth": 0.06,
"quarter": 2,
"revenue_per_employee": 91963
},
{
"average_project_size": 85707,
"billable_hours_per_employee": 150,
"client_concentration": 0.18,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.77,
"gross_billings": 84812959,
"net_revenue": 70016726,
"new_client_acquisition": 4,
"organic_growth": 0.09,
"quarter": 3,
"revenue_per_employee": 91885
},
{
"average_project_size": 161462,
"billable_hours_per_employee": 111,
"client_concentration": 0.39,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.74,
"gross_billings": 78591058,
"net_revenue": 69957587,
"new_client_acquisition": 5,
"organic_growth": 0.04,
"quarter": 4,
"revenue_per_employee": 91808
}
],
"balance_sheet": [
{
"assets": 95213194,
"current_assets": 40856053,
"current_liabilities": 19045497,
"equity": 68119622,
"fixed_assets": 54357141,
"liabilities": 38198600,
"long_term_liabilities": 19153103,
"quarter": 1
},
{
"assets": 98154203,
"current_assets": 45583755,
"current_liabilities": 21653595,
"equity": 70074408,
"fixed_assets": 52570448,
"liabilities": 38854573,
"long_term_liabilities": 17200978,
"quarter": 2
},
{
"assets": 101186056,
"current_assets": 43414113,
"current_liabilities": 20086221,
"equity": 72774839,
"fixed_assets": 57771943,
"liabilities": 39521811,
"long_term_liabilities": 19435590,
"quarter": 3
},
{
"assets": 104311558,
"current_assets": 31783996,
"current_liabilities": 18778315,
"equity": 74827081,
"fixed_assets": 72527562,
"liabilities": 40200507,
"long_term_liabilities": 21422192,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -39149,
"financing_cash_flow": 134004,
"investing_cash_flow": -236995,
"net_cash_flow": 14699075,
"operating_cash_flow": 15077493,
"quarter": 1
},
{
"change_in_working_capital": -18322,
"financing_cash_flow": 979,
"investing_cash_flow": -404072,
"net_cash_flow": 14779264,
"operating_cash_flow": 15074181,
"quarter": 2
},
{
"change_in_working_capital": 67512,
"financing_cash_flow": 170366,
"investing_cash_flow": -411886,
"net_cash_flow": 14759847,
"operating_cash_flow": 14963444,
"quarter": 3
},
{
"change_in_working_capital": 64499,
"financing_cash_flow": -44577,
"investing_cash_flow": -457150,
"net_cash_flow": 13267724,
"operating_cash_flow": 13657101,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7366117242112474,
"current_ratio": 2.145181771838246,
"debt_to_equity_ratio": 0.5607576624544394,
"profit_margin": 0.15833754128011837,
"quarter": 1,
"return_on_assets": 0.11663328928971756,
"return_on_equity": 0.163022454822195
},
{
"asset_turnover_ratio": 0.7139369773090614,
"current_ratio": 2.105135659921597,
"debt_to_equity_ratio": 0.554475936493106,
"profit_margin": 0.15375864874543557,
"quarter": 2,
"return_on_assets": 0.10977398492044196,
"return_on_equity": 0.15376195543457177
},
{
"asset_turnover_ratio": 0.6919602242427554,
"current_ratio": 2.161387799128567,
"debt_to_equity_ratio": 0.543069713970786,
"profit_margin": 0.1586848548159764,
"quarter": 3,
"return_on_assets": 0.1098036077223921,
"return_on_equity": 0.1526708152525078
},
{
"asset_turnover_ratio": 0.6706599761456923,
"current_ratio": 1.6925904161262606,
"debt_to_equity_ratio": 0.5372454258906612,
"profit_margin": 0.15317895398536258,
"quarter": 4,
"return_on_assets": 0.10273099362584537,
"return_on_equity": 0.14321058441395035
}
],
"income_statement": [
{
"depreciation": 3972465,
"expenses": 54627659,
"income_tax": 4402468,
"marketing_expense": 10493432,
"net_income": 15507496,
"net_profit": 11105028,
"operational_expense": 30751241,
"product_revenue": 24919593,
"quarter": 1,
"rd_expense": 10168360,
"revenue": 70135155,
"salaries_expense": 26020428,
"service_revenue": 45215562
},
{
"depreciation": 4299403,
"expenses": 54840421,
"income_tax": 4460716,
"marketing_expense": 9585722,
"net_income": 15235494,
"net_profit": 10774778,
"operational_expense": 34583288,
"product_revenue": 23702326,
"quarter": 2,
"rd_expense": 9707889,
"revenue": 70075915,
"salaries_expense": 24828586,
"service_revenue": 46373589
},
{
"depreciation": 3852850,
"expenses": 55054012,
"income_tax": 3852120,
"marketing_expense": 5739926,
"net_income": 14962714,
"net_profit": 11110594,
"operational_expense": 33973302,
"product_revenue": 19327417,
"quarter": 3,
"rd_expense": 9255907,
"revenue": 70016726,
"salaries_expense": 17217701,
"service_revenue": 50689309
},
{
"depreciation": 2941071,
"expenses": 55268434,
"income_tax": 3973123,
"marketing_expense": 8008478,
"net_income": 14689153,
"net_profit": 10716030,
"operational_expense": 28437167,
"product_revenue": 19256792,
"quarter": 4,
"rd_expense": 9107759,
"revenue": 69957587,
"salaries_expense": 19031302,
"service_revenue": 50700795
}
],
"market_conditions": {
"gdp_growth": [
0.023711607657823233,
0.030702059655408093,
0.019752609583275987,
0.021372811038818208
],
"inflation_rate": [
0.018399008897611778,
0.02039110999310591,
0.021253855675353556,
0.019183271410072505
],
"interest_rate": [
0.020931117491693754,
0.01790383422294907,
0.022143852297367227,
0.026895958366454423
],
"year": 1999
},
"random_event": null,
"year": 1999
},
{
"advertising_kpis": [
{
"average_project_size": 120803,
"billable_hours_per_employee": 137,
"client_concentration": 0.18,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.76,
"gross_billings": 48271966,
"net_revenue": 42590676,
"new_client_acquisition": 4,
"organic_growth": 0.15,
"quarter": 1,
"revenue_per_employee": 55893
},
{
"average_project_size": 163226,
"billable_hours_per_employee": 148,
"client_concentration": 0.21,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.66,
"gross_billings": 52701282,
"net_revenue": 42148578,
"new_client_acquisition": 4,
"organic_growth": 0.14,
"quarter": 2,
"revenue_per_employee": 55313
},
{
"average_project_size": 83152,
"billable_hours_per_employee": 103,
"client_concentration": 0.38,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.69,
"gross_billings": 50849359,
"net_revenue": 41711069,
"new_client_acquisition": 1,
"organic_growth": -0.02,
"quarter": 3,
"revenue_per_employee": 54739
},
{
"average_project_size": 65215,
"billable_hours_per_employee": 124,
"client_concentration": 0.39,
"client_retention_rate": 0.9,
"employee_utilization_rate": 0.67,
"gross_billings": 52177290,
"net_revenue": 41278101,
"new_client_acquisition": 2,
"organic_growth": 0.06,
"quarter": 4,
"revenue_per_employee": 54171
}
],
"balance_sheet": [
{
"assets": 42998452,
"current_assets": 14574220,
"current_liabilities": 13004604,
"equity": 26795885,
"fixed_assets": 28424232,
"liabilities": 25592566,
"long_term_liabilities": 12587962,
"quarter": 1
},
{
"assets": 43999419,
"current_assets": 16804181,
"current_liabilities": 12110844,
"equity": 27776557,
"fixed_assets": 27195238,
"liabilities": 26177809,
"long_term_liabilities": 14066965,
"quarter": 2
},
{
"assets": 45023686,
"current_assets": 13998180,
"current_liabilities": 15143038,
"equity": 28596641,
"fixed_assets": 31025506,
"liabilities": 26776435,
"long_term_liabilities": 11633397,
"quarter": 3
},
{
"assets": 46071798,
"current_assets": 15618471,
"current_liabilities": 15515813,
"equity": 27952986,
"fixed_assets": 30453327,
"liabilities": 27388750,
"long_term_liabilities": 11872937,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 50634,
"financing_cash_flow": -120426,
"investing_cash_flow": -158306,
"net_cash_flow": 10941232,
"operating_cash_flow": 10996630,
"quarter": 1
},
{
"change_in_working_capital": -21899,
"financing_cash_flow": -30790,
"investing_cash_flow": -197291,
"net_cash_flow": 11960950,
"operating_cash_flow": 12504126,
"quarter": 2
},
{
"change_in_working_capital": 82389,
"financing_cash_flow": 43835,
"investing_cash_flow": -471914,
"net_cash_flow": 11605331,
"operating_cash_flow": 11982981,
"quarter": 3
},
{
"change_in_working_capital": -21807,
"financing_cash_flow": -67043,
"investing_cash_flow": -156793,
"net_cash_flow": 11438092,
"operating_cash_flow": 11622997,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9905164958031513,
"current_ratio": 1.1206969470196864,
"debt_to_equity_ratio": 0.9550931420999903,
"profit_margin": 0.22047076688803907,
"quarter": 1,
"return_on_assets": 0.2183799314449739,
"return_on_equity": 0.3504269032353289
},
{
"asset_turnover_ratio": 0.9579348763673448,
"current_ratio": 1.3875317855634173,
"debt_to_equity_ratio": 0.9424425424648563,
"profit_margin": 0.23618701916823862,
"quarter": 2,
"return_on_assets": 0.22625178300649834,
"return_on_equity": 0.35839384269259866
},
{
"asset_turnover_ratio": 0.9264250154907353,
"current_ratio": 0.9243970727670365,
"debt_to_equity_ratio": 0.9363489579073291,
"profit_margin": 0.24812094842258778,
"quarter": 3,
"return_on_assets": 0.22986545348597182,
"return_on_equity": 0.3619092885769346
},
{
"asset_turnover_ratio": 0.895951597113705,
"current_ratio": 1.0066163468198541,
"debt_to_equity_ratio": 0.9798148219299362,
"profit_margin": 0.2245727825512128,
"quarter": 4,
"return_on_assets": 0.2012063431950279,
"return_on_equity": 0.33162603809124364
}
],
"income_statement": [
{
"depreciation": 1606631,
"expenses": 29445186,
"income_tax": 3755491,
"marketing_expense": 3735733,
"net_income": 13145490,
"net_profit": 9389999,
"operational_expense": 19464830,
"product_revenue": 9264854,
"quarter": 1,
"rd_expense": 5245779,
"revenue": 42590676,
"salaries_expense": 13145278,
"service_revenue": 33325822
},
{
"depreciation": 2549179,
"expenses": 29012426,
"income_tax": 3181205,
"marketing_expense": 4620179,
"net_income": 13136152,
"net_profit": 9954947,
"operational_expense": 15457075,
"product_revenue": 9052852,
"quarter": 2,
"rd_expense": 4866380,
"revenue": 42148578,
"salaries_expense": 10562102,
"service_revenue": 33095726
},
{
"depreciation": 1633591,
"expenses": 28586027,
"income_tax": 2775652,
"marketing_expense": 4854989,
"net_income": 13125042,
"net_profit": 10349390,
"operational_expense": 19244519,
"product_revenue": 13748829,
"quarter": 3,
"rd_expense": 4321460,
"revenue": 41711069,
"salaries_expense": 13384719,
"service_revenue": 27962240
},
{
"depreciation": 2353059,
"expenses": 28165895,
"income_tax": 3842268,
"marketing_expense": 4684979,
"net_income": 13112206,
"net_profit": 9269938,
"operational_expense": 19622473,
"product_revenue": 13683031,
"quarter": 4,
"rd_expense": 4918735,
"revenue": 41278101,
"salaries_expense": 12930247,
"service_revenue": 27595070
}
],
"market_conditions": {
"gdp_growth": [
0.018633024680958756,
0.025836806980404754,
0.029360052396767783,
0.02583696360742893
],
"inflation_rate": [
0.013610209009767504,
0.012265917968834826,
0.014818986547709006,
0.008619985640761402
],
"interest_rate": [
0.029542714162325966,
0.028884422812247675,
0.03790311881757617,
0.035189522505637325
],
"year": 2000
},
"random_event": null,
"year": 2000
},
{
"advertising_kpis": [
{
"average_project_size": 157261,
"billable_hours_per_employee": 95,
"client_concentration": 0.17,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.64,
"gross_billings": 91205812,
"net_revenue": 78594714,
"new_client_acquisition": 5,
"organic_growth": 0.05,
"quarter": 1,
"revenue_per_employee": 103143
},
{
"average_project_size": 145895,
"billable_hours_per_employee": 106,
"client_concentration": 0.12,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.7,
"gross_billings": 89781017,
"net_revenue": 76785324,
"new_client_acquisition": 4,
"organic_growth": -0.02,
"quarter": 2,
"revenue_per_employee": 100768
},
{
"average_project_size": 71435,
"billable_hours_per_employee": 128,
"client_concentration": 0.35,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.65,
"gross_billings": 97083028,
"net_revenue": 75017589,
"new_client_acquisition": 3,
"organic_growth": 0.13,
"quarter": 3,
"revenue_per_employee": 98448
},
{
"average_project_size": 77570,
"billable_hours_per_employee": 124,
"client_concentration": 0.3,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.72,
"gross_billings": 86351721,
"net_revenue": 73290551,
"new_client_acquisition": 5,
"organic_growth": 0.12,
"quarter": 4,
"revenue_per_employee": 96182
}
],
"balance_sheet": [
{
"assets": 81627155,
"current_assets": 28420013,
"current_liabilities": 25507752,
"equity": 48573251,
"fixed_assets": 53207142,
"liabilities": 46643148,
"long_term_liabilities": 21135396,
"quarter": 1
},
{
"assets": 84135730,
"current_assets": 39217204,
"current_liabilities": 23623431,
"equity": 51486270,
"fixed_assets": 44918526,
"liabilities": 47152311,
"long_term_liabilities": 23528880,
"quarter": 2
},
{
"assets": 86721400,
"current_assets": 27152858,
"current_liabilities": 20815964,
"equity": 52328054,
"fixed_assets": 59568542,
"liabilities": 47667032,
"long_term_liabilities": 26851068,
"quarter": 3
},
{
"assets": 89386533,
"current_assets": 31714923,
"current_liabilities": 28887582,
"equity": 54392677,
"fixed_assets": 57671610,
"liabilities": 48187372,
"long_term_liabilities": 19299790,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -66982,
"financing_cash_flow": -50385,
"investing_cash_flow": -256619,
"net_cash_flow": 17215846,
"operating_cash_flow": 17366090,
"quarter": 1
},
{
"change_in_working_capital": -91041,
"financing_cash_flow": -6409,
"investing_cash_flow": -124734,
"net_cash_flow": 19226117,
"operating_cash_flow": 19506607,
"quarter": 2
},
{
"change_in_working_capital": -77685,
"financing_cash_flow": -151216,
"investing_cash_flow": -146630,
"net_cash_flow": 16721388,
"operating_cash_flow": 17088084,
"quarter": 3
},
{
"change_in_working_capital": -62866,
"financing_cash_flow": 33960,
"investing_cash_flow": -128178,
"net_cash_flow": 18437964,
"operating_cash_flow": 18710841,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9628500956575051,
"current_ratio": 1.1141716055574007,
"debt_to_equity_ratio": 0.9602640762093524,
"profit_margin": 0.17290277307962468,
"quarter": 1,
"return_on_assets": 0.16647945159916452,
"return_on_equity": 0.27976805587915043
},
{
"asset_turnover_ratio": 0.9126363317938764,
"current_ratio": 1.660097722468849,
"debt_to_equity_ratio": 0.9158230145629116,
"profit_margin": 0.188875298618262,
"quarter": 2,
"return_on_assets": 0.17237445969744364,
"return_on_equity": 0.2816838547441871
},
{
"asset_turnover_ratio": 0.8650412585590177,
"current_ratio": 1.3044247194124663,
"debt_to_equity_ratio": 0.91092689974674,
"profit_margin": 0.17694098380047912,
"quarter": 3,
"return_on_assets": 0.15306125131743722,
"return_on_equity": 0.25366290135688974
},
{
"asset_turnover_ratio": 0.8199283330521389,
"current_ratio": 1.0978739238195845,
"debt_to_equity_ratio": 0.8859165361543062,
"profit_margin": 0.1800166026859315,
"quarter": 4,
"return_on_assets": 0.14760071296198501,
"return_on_equity": 0.24256051968172113
}
],
"income_statement": [
{
"depreciation": 3776846,
"expenses": 59311589,
"income_tax": 5693881,
"marketing_expense": 9527831,
"net_income": 19283125,
"net_profit": 13589244,
"operational_expense": 32869170,
"product_revenue": 31113903,
"quarter": 1,
"rd_expense": 6856442,
"revenue": 78594714,
"salaries_expense": 24500757,
"service_revenue": 47480811
},
{
"depreciation": 5003756,
"expenses": 57967136,
"income_tax": 4315337,
"marketing_expense": 9985282,
"net_income": 18818188,
"net_profit": 14502851,
"operational_expense": 33942545,
"product_revenue": 21296165,
"quarter": 2,
"rd_expense": 10876938,
"revenue": 76785324,
"salaries_expense": 23259648,
"service_revenue": 55489159
},
{
"depreciation": 3814398,
"expenses": 56653159,
"income_tax": 5090744,
"marketing_expense": 7096394,
"net_income": 18364430,
"net_profit": 13273686,
"operational_expense": 32665106,
"product_revenue": 25276121,
"quarter": 3,
"rd_expense": 6930451,
"revenue": 75017589,
"salaries_expense": 20983864,
"service_revenue": 49741468
},
{
"depreciation": 5517325,
"expenses": 55368966,
"income_tax": 4728069,
"marketing_expense": 7952539,
"net_income": 17921585,
"net_profit": 13193516,
"operational_expense": 29125319,
"product_revenue": 22695291,
"quarter": 4,
"rd_expense": 8730232,
"revenue": 73290551,
"salaries_expense": 21636328,
"service_revenue": 50595260
}
],
"market_conditions": {
"gdp_growth": [
0.03287237789855102,
0.017180678398704304,
0.026853279507519465,
0.03036148709521307
],
"inflation_rate": [
0.009808501477876628,
0.012348876373623656,
0.014754675085984116,
0.0075188815599639925
],
"interest_rate": [
0.02671641171732899,
0.02988330640709087,
0.03224280925402737,
0.026014741060774088
],
"year": 2001
},
"random_event": null,
"year": 2001
},
{
"advertising_kpis": [
{
"average_project_size": 121617,
"billable_hours_per_employee": 123,
"client_concentration": 0.16,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.62,
"gross_billings": 113485359,
"net_revenue": 89497865,
"new_client_acquisition": 2,
"organic_growth": 0.06,
"quarter": 1,
"revenue_per_employee": 117451
},
{
"average_project_size": 105494,
"billable_hours_per_employee": 81,
"client_concentration": 0.31,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.75,
"gross_billings": 107788594,
"net_revenue": 89529047,
"new_client_acquisition": 2,
"organic_growth": 0.12,
"quarter": 2,
"revenue_per_employee": 117492
},
{
"average_project_size": 173438,
"billable_hours_per_employee": 155,
"client_concentration": 0.12,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.67,
"gross_billings": 112128417,
"net_revenue": 89560240,
"new_client_acquisition": 5,
"organic_growth": 0,
"quarter": 3,
"revenue_per_employee": 117533
},
{
"average_project_size": 196142,
"billable_hours_per_employee": 117,
"client_concentration": 0.29,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.6,
"gross_billings": 110236804,
"net_revenue": 89591444,
"new_client_acquisition": 4,
"organic_growth": 0.1,
"quarter": 4,
"revenue_per_employee": 117574
}
],
"balance_sheet": [
{
"assets": 114646689,
"current_assets": 41045558,
"current_liabilities": 37105364,
"equity": 74758098,
"fixed_assets": 73601131,
"liabilities": 65335503,
"long_term_liabilities": 28230139,
"quarter": 1
},
{
"assets": 116088970,
"current_assets": 43802847,
"current_liabilities": 30692928,
"equity": 76465259,
"fixed_assets": 72286123,
"liabilities": 66008931,
"long_term_liabilities": 35316003,
"quarter": 2
},
{
"assets": 117549397,
"current_assets": 43395188,
"current_liabilities": 35305637,
"equity": 75269184,
"fixed_assets": 74154209,
"liabilities": 66689300,
"long_term_liabilities": 31383663,
"quarter": 3
},
{
"assets": 119028195,
"current_assets": 39641339,
"current_liabilities": 30883504,
"equity": 77497907,
"fixed_assets": 79386856,
"liabilities": 67376682,
"long_term_liabilities": 36493178,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 12284,
"financing_cash_flow": -181754,
"investing_cash_flow": -152880,
"net_cash_flow": 30456340,
"operating_cash_flow": 30843030,
"quarter": 1
},
{
"change_in_working_capital": -46611,
"financing_cash_flow": -127563,
"investing_cash_flow": -436452,
"net_cash_flow": 29418170,
"operating_cash_flow": 29571162,
"quarter": 2
},
{
"change_in_working_capital": -88,
"financing_cash_flow": -110118,
"investing_cash_flow": -212519,
"net_cash_flow": 29809494,
"operating_cash_flow": 29849199,
"quarter": 3
},
{
"change_in_working_capital": 87039,
"financing_cash_flow": 192535,
"investing_cash_flow": -137054,
"net_cash_flow": 29963548,
"operating_cash_flow": 30204154,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7806406428361834,
"current_ratio": 1.1061893369379154,
"debt_to_equity_ratio": 0.8739588719873531,
"profit_margin": 0.2843298217225629,
"quarter": 1,
"return_on_assets": 0.2219594148069989,
"return_on_equity": 0.34039004042077153
},
{
"asset_turnover_ratio": 0.7712106240584269,
"current_ratio": 1.4271315854909639,
"debt_to_equity_ratio": 0.8632538732393491,
"profit_margin": 0.2947112795694117,
"quarter": 2,
"return_on_assets": 0.22728446983378353,
"return_on_equity": 0.34506153964639025
},
{
"asset_turnover_ratio": 0.7618945080594501,
"current_ratio": 1.2291291614424065,
"debt_to_equity_ratio": 0.8860106680577273,
"profit_margin": 0.2725437872877518,
"quarter": 3,
"return_on_assets": 0.20764961474026106,
"return_on_equity": 0.324290575542841
},
{
"asset_turnover_ratio": 0.7526909401591783,
"current_ratio": 1.2835764685250741,
"debt_to_equity_ratio": 0.8694000213450925,
"profit_margin": 0.28849176713794233,
"quarter": 4,
"return_on_assets": 0.21714513943524053,
"return_on_equity": 0.3335108650095544
}
],
"income_statement": [
{
"depreciation": 5396118,
"expenses": 54173355,
"income_tax": 9877598,
"marketing_expense": 10175515,
"net_income": 35324510,
"net_profit": 25446912,
"operational_expense": 32150047,
"product_revenue": 17973483,
"quarter": 1,
"rd_expense": 6571443,
"revenue": 89497865,
"salaries_expense": 16941648,
"service_revenue": 71524382
},
{
"depreciation": 3185942,
"expenses": 54507597,
"income_tax": 8636230,
"marketing_expense": 9208921,
"net_income": 35021450,
"net_profit": 26385220,
"operational_expense": 33667361,
"product_revenue": 19058116,
"quarter": 2,
"rd_expense": 5959630,
"revenue": 89529047,
"salaries_expense": 19846309,
"service_revenue": 70470931
},
{
"depreciation": 5440112,
"expenses": 54843901,
"income_tax": 10307252,
"marketing_expense": 9565945,
"net_income": 34716339,
"net_profit": 24409087,
"operational_expense": 38085452,
"product_revenue": 26239035,
"quarter": 3,
"rd_expense": 10759297,
"revenue": 89560240,
"salaries_expense": 21673353,
"service_revenue": 63321205
},
{
"depreciation": 4357760,
"expenses": 55182281,
"income_tax": 8562769,
"marketing_expense": 8888797,
"net_income": 34409163,
"net_profit": 25846394,
"operational_expense": 28541774,
"product_revenue": 24339118,
"quarter": 4,
"rd_expense": 10670331,
"revenue": 89591444,
"salaries_expense": 21214557,
"service_revenue": 65252326
}
],
"market_conditions": {
"gdp_growth": [
0.020610875344992743,
0.005204114552451692,
0.018428480705025566,
0.021569338897627157
],
"inflation_rate": [
0.009459904792175775,
0.010865638296777592,
0.011430613559377696,
0.011879224600097903
],
"interest_rate": [
0.0363518403952163,
0.03700733625048621,
0.0312241089210909,
0.03316934250250339
],
"year": 2002
},
"random_event": {
"description": "Rodriguez-Barr Technology Adoption in 2002",
"impact": 0.05,
"type": "Technology Adoption"
},
"year": 2002
},
{
"advertising_kpis": [
{
"average_project_size": 98818,
"billable_hours_per_employee": 110,
"client_concentration": 0.38,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.68,
"gross_billings": 123233849,
"net_revenue": 99126723,
"new_client_acquisition": 2,
"organic_growth": 0,
"quarter": 1,
"revenue_per_employee": 130088
},
{
"average_project_size": 132425,
"billable_hours_per_employee": 136,
"client_concentration": 0.38,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.68,
"gross_billings": 111213634,
"net_revenue": 99498047,
"new_client_acquisition": 1,
"organic_growth": 0.09,
"quarter": 2,
"revenue_per_employee": 130575
},
{
"average_project_size": 56930,
"billable_hours_per_employee": 160,
"client_concentration": 0.34,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.64,
"gross_billings": 116490652,
"net_revenue": 99870763,
"new_client_acquisition": 4,
"organic_growth": 0.14,
"quarter": 3,
"revenue_per_employee": 131064
},
{
"average_project_size": 193496,
"billable_hours_per_employee": 107,
"client_concentration": 0.21,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.72,
"gross_billings": 114719354,
"net_revenue": 100244875,
"new_client_acquisition": 3,
"organic_growth": 0.11,
"quarter": 4,
"revenue_per_employee": 131555
}
],
"balance_sheet": [
{
"assets": 112461207,
"current_assets": 39898776,
"current_liabilities": 35102496,
"equity": 64486247,
"fixed_assets": 72562431,
"liabilities": 64462599,
"long_term_liabilities": 29360103,
"quarter": 1
},
{
"assets": 115519731,
"current_assets": 56049431,
"current_liabilities": 32936311,
"equity": 64851001,
"fixed_assets": 59470300,
"liabilities": 65807495,
"long_term_liabilities": 32871184,
"quarter": 2
},
{
"assets": 118661436,
"current_assets": 44788735,
"current_liabilities": 34500296,
"equity": 66722234,
"fixed_assets": 73872701,
"liabilities": 67180450,
"long_term_liabilities": 32680154,
"quarter": 3
},
{
"assets": 121888583,
"current_assets": 37384152,
"current_liabilities": 35864914,
"equity": 69420535,
"fixed_assets": 84504431,
"liabilities": 68582048,
"long_term_liabilities": 32717134,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -53752,
"financing_cash_flow": -1614,
"investing_cash_flow": -287802,
"net_cash_flow": 20241892,
"operating_cash_flow": 20506943,
"quarter": 1
},
{
"change_in_working_capital": -42488,
"financing_cash_flow": 29046,
"investing_cash_flow": -308206,
"net_cash_flow": 20209586,
"operating_cash_flow": 20668692,
"quarter": 2
},
{
"change_in_working_capital": 90416,
"financing_cash_flow": -170242,
"investing_cash_flow": -429121,
"net_cash_flow": 19372121,
"operating_cash_flow": 19957646,
"quarter": 3
},
{
"change_in_working_capital": -26408,
"financing_cash_flow": -30939,
"investing_cash_flow": -383878,
"net_cash_flow": 21691282,
"operating_cash_flow": 22118235,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.881430367362143,
"current_ratio": 1.1366364374772666,
"debt_to_equity_ratio": 0.9996332861485954,
"profit_margin": 0.16632890204591955,
"quarter": 1,
"return_on_assets": 0.14660734523327676,
"return_on_equity": 0.25567682671934683
},
{
"asset_turnover_ratio": 0.861307814160336,
"current_ratio": 1.7017519357283213,
"debt_to_equity_ratio": 1.0147491015597432,
"profit_margin": 0.15215137840846263,
"quarter": 2,
"return_on_assets": 0.1310491711584751,
"return_on_equity": 0.2334391877775333
},
{
"asset_turnover_ratio": 0.8416446519322419,
"current_ratio": 1.29821306460675,
"debt_to_equity_ratio": 1.006867515856858,
"profit_margin": 0.15260970820859754,
"quarter": 3,
"return_on_assets": 0.1284431447467061,
"return_on_equity": 0.22842832270873903
},
{
"asset_turnover_ratio": 0.822430391204072,
"current_ratio": 1.0423600067743086,
"debt_to_equity_ratio": 0.9879216286650628,
"profit_margin": 0.16074637232077948,
"quarter": 4,
"return_on_assets": 0.1322027018724141,
"return_on_equity": 0.23212151851033702
}
],
"income_statement": [
{
"depreciation": 4019304,
"expenses": 78257313,
"income_tax": 4381771,
"marketing_expense": 13350092,
"net_income": 20869410,
"net_profit": 16487639,
"operational_expense": 42495987,
"product_revenue": 38166682,
"quarter": 1,
"rd_expense": 10195962,
"revenue": 99126723,
"salaries_expense": 23729857,
"service_revenue": 60960041
},
{
"depreciation": 5529927,
"expenses": 78736526,
"income_tax": 5622756,
"marketing_expense": 13314583,
"net_income": 20761521,
"net_profit": 15138765,
"operational_expense": 49244298,
"product_revenue": 33659505,
"quarter": 2,
"rd_expense": 11881098,
"revenue": 99498047,
"salaries_expense": 23656537,
"service_revenue": 65838542
},
{
"depreciation": 4716398,
"expenses": 79218674,
"income_tax": 5410841,
"marketing_expense": 15770335,
"net_income": 20652089,
"net_profit": 15241248,
"operational_expense": 49578862,
"product_revenue": 32700343,
"quarter": 3,
"rd_expense": 14566882,
"revenue": 99870763,
"salaries_expense": 24321743,
"service_revenue": 67170420
},
{
"depreciation": 6004235,
"expenses": 79703775,
"income_tax": 4427100,
"marketing_expense": 15162902,
"net_income": 20541100,
"net_profit": 16114000,
"operational_expense": 50810765,
"product_revenue": 23281404,
"quarter": 4,
"rd_expense": 11122730,
"revenue": 100244875,
"salaries_expense": 29146297,
"service_revenue": 76963471
}
],
"market_conditions": {
"gdp_growth": [
0.01541875030664241,
0.0038950675545159352,
0.006288488371082363,
0.006233431335142189
],
"inflation_rate": [
0.01581316699114068,
0.02434080924475226,
0.019992455161481952,
0.018292949853505658
],
"interest_rate": [
0.020954397080068927,
0.027725095553954415,
0.019030123265333307,
0.024700705500343496
],
"year": 2003
},
"random_event": {
"description": "Rodriguez-Barr Technology Adoption in 2003",
"impact": -0.05,
"type": "Technology Adoption"
},
"year": 2003
},
{
"advertising_kpis": [
{
"average_project_size": 129744,
"billable_hours_per_employee": 144,
"client_concentration": 0.2,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.68,
"gross_billings": 92073807,
"net_revenue": 77883406,
"new_client_acquisition": 4,
"organic_growth": 0.04,
"quarter": 1,
"revenue_per_employee": 102209
},
{
"average_project_size": 88129,
"billable_hours_per_employee": 107,
"client_concentration": 0.26,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.74,
"gross_billings": 92081932,
"net_revenue": 76970628,
"new_client_acquisition": 4,
"organic_growth": 0.08,
"quarter": 2,
"revenue_per_employee": 101011
},
{
"average_project_size": 194477,
"billable_hours_per_employee": 147,
"client_concentration": 0.2,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.61,
"gross_billings": 91857431,
"net_revenue": 76068549,
"new_client_acquisition": 3,
"organic_growth": 0.05,
"quarter": 3,
"revenue_per_employee": 99827
},
{
"average_project_size": 133992,
"billable_hours_per_employee": 116,
"client_concentration": 0.29,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.79,
"gross_billings": 93610580,
"net_revenue": 75177041,
"new_client_acquisition": 5,
"organic_growth": 0.01,
"quarter": 4,
"revenue_per_employee": 98658
}
],
"balance_sheet": [
{
"assets": 80560969,
"current_assets": 25843191,
"current_liabilities": 20013237,
"equity": 64497619,
"fixed_assets": 54717778,
"liabilities": 35405356,
"long_term_liabilities": 15392119,
"quarter": 1
},
{
"assets": 83018276,
"current_assets": 31833644,
"current_liabilities": 20233725,
"equity": 68017053,
"fixed_assets": 51184632,
"liabilities": 35939878,
"long_term_liabilities": 15706153,
"quarter": 2
},
{
"assets": 85550537,
"current_assets": 38465014,
"current_liabilities": 18894950,
"equity": 70848142,
"fixed_assets": 47085523,
"liabilities": 36482470,
"long_term_liabilities": 17587520,
"quarter": 3
},
{
"assets": 88160038,
"current_assets": 33769448,
"current_liabilities": 22205088,
"equity": 71552444,
"fixed_assets": 54390590,
"liabilities": 37033253,
"long_term_liabilities": 14828165,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -71889,
"financing_cash_flow": -195101,
"investing_cash_flow": -486758,
"net_cash_flow": 22639700,
"operating_cash_flow": 22706311,
"quarter": 1
},
{
"change_in_working_capital": 5956,
"financing_cash_flow": 69987,
"investing_cash_flow": -465360,
"net_cash_flow": 23703068,
"operating_cash_flow": 24198697,
"quarter": 2
},
{
"change_in_working_capital": 93324,
"financing_cash_flow": -126353,
"investing_cash_flow": -443702,
"net_cash_flow": 25649937,
"operating_cash_flow": 26037420,
"quarter": 3
},
{
"change_in_working_capital": 55909,
"financing_cash_flow": -12431,
"investing_cash_flow": -316889,
"net_cash_flow": 24144714,
"operating_cash_flow": 24402728,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.966763520433822,
"current_ratio": 1.291304899852033,
"debt_to_equity_ratio": 0.5489405120520806,
"profit_margin": 0.24834566171900596,
"quarter": 1,
"return_on_assets": 0.24009152620793328,
"return_on_equity": 0.2998871322676268
},
{
"asset_turnover_ratio": 0.9271528115086369,
"current_ratio": 1.5732962665055494,
"debt_to_equity_ratio": 0.5283951070329378,
"profit_margin": 0.2720343531561156,
"quarter": 2,
"return_on_assets": 0.25221741535562603,
"return_on_equity": 0.3078441960724173
},
{
"asset_turnover_ratio": 0.8891650674267538,
"current_ratio": 2.0357298643288284,
"debt_to_equity_ratio": 0.5149389803334574,
"profit_margin": 0.28632168335431246,
"quarter": 3,
"return_on_assets": 0.2545872388854789,
"return_on_equity": 0.3074191416339472
},
{
"asset_turnover_ratio": 0.8527337635675701,
"current_ratio": 1.5207977559017105,
"debt_to_equity_ratio": 0.5175679673499343,
"profit_margin": 0.27170075768212265,
"quarter": 4,
"return_on_assets": 0.23168840966243684,
"return_on_equity": 0.2854641694698786
}
],
"income_statement": [
{
"depreciation": 3364305,
"expenses": 50979359,
"income_tax": 7562041,
"marketing_expense": 7169390,
"net_income": 26904047,
"net_profit": 19342006,
"operational_expense": 25902830,
"product_revenue": 24558438,
"quarter": 1,
"rd_expense": 5635242,
"revenue": 77883406,
"salaries_expense": 22056232,
"service_revenue": 53324968
},
{
"depreciation": 3260042,
"expenses": 49875586,
"income_tax": 6156387,
"marketing_expense": 5661465,
"net_income": 27095042,
"net_profit": 20938655,
"operational_expense": 29584367,
"product_revenue": 30476189,
"quarter": 2,
"rd_expense": 6040601,
"revenue": 76970628,
"salaries_expense": 22096350,
"service_revenue": 46494439
},
{
"depreciation": 4257345,
"expenses": 48795711,
"income_tax": 5492763,
"marketing_expense": 6812880,
"net_income": 27272838,
"net_profit": 21780075,
"operational_expense": 25246990,
"product_revenue": 23319030,
"quarter": 3,
"rd_expense": 9682961,
"revenue": 76068549,
"salaries_expense": 18163693,
"service_revenue": 52749519
},
{
"depreciation": 3977069,
"expenses": 47739217,
"income_tax": 7012165,
"marketing_expense": 9049708,
"net_income": 27437824,
"net_profit": 20425659,
"operational_expense": 31742520,
"product_revenue": 16028299,
"quarter": 4,
"rd_expense": 7770791,
"revenue": 75177041,
"salaries_expense": 22913267,
"service_revenue": 59148742
}
],
"market_conditions": {
"gdp_growth": [
0.023448345800554896,
0.033111188650192434,
0.01692763209268753,
0.020671750979439008
],
"inflation_rate": [
0.010112819190382587,
0.015851578349435364,
0.00995980545936796,
0.01056776143600375
],
"interest_rate": [
0.019222678245465828,
0.02448916058980207,
0.02627500783072032,
0.0260756866945055
],
"year": 2004
},
"random_event": null,
"year": 2004
},
{
"advertising_kpis": [
{
"average_project_size": 107119,
"billable_hours_per_employee": 95,
"client_concentration": 0.28,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.74,
"gross_billings": 106771560,
"net_revenue": 96541707,
"new_client_acquisition": 3,
"organic_growth": 0.13,
"quarter": 1,
"revenue_per_employee": 126695
},
{
"average_project_size": 109391,
"billable_hours_per_employee": 135,
"client_concentration": 0.37,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.77,
"gross_billings": 110541971,
"net_revenue": 94633875,
"new_client_acquisition": 1,
"organic_growth": 0.14,
"quarter": 2,
"revenue_per_employee": 124191
},
{
"average_project_size": 85525,
"billable_hours_per_employee": 82,
"client_concentration": 0.25,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.8,
"gross_billings": 112312986,
"net_revenue": 92763746,
"new_client_acquisition": 1,
"organic_growth": -0.02,
"quarter": 3,
"revenue_per_employee": 121737
},
{
"average_project_size": 193050,
"billable_hours_per_employee": 99,
"client_concentration": 0.13,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.66,
"gross_billings": 104888117,
"net_revenue": 90930574,
"new_client_acquisition": 1,
"organic_growth": -0.05,
"quarter": 4,
"revenue_per_employee": 119331
}
],
"balance_sheet": [
{
"assets": 132851253,
"current_assets": 65196815,
"current_liabilities": 33571233,
"equity": 86305486,
"fixed_assets": 67654438,
"liabilities": 70676916,
"long_term_liabilities": 37105683,
"quarter": 1
},
{
"assets": 134747241,
"current_assets": 62240761,
"current_liabilities": 31118523,
"equity": 89835224,
"fixed_assets": 72506480,
"liabilities": 71431475,
"long_term_liabilities": 40312952,
"quarter": 2
},
{
"assets": 136670287,
"current_assets": 47786267,
"current_liabilities": 40828908,
"equity": 88096000,
"fixed_assets": 88884020,
"liabilities": 72194090,
"long_term_liabilities": 31365182,
"quarter": 3
},
{
"assets": 138620778,
"current_assets": 52472079,
"current_liabilities": 38843378,
"equity": 92133588,
"fixed_assets": 86148699,
"liabilities": 72964846,
"long_term_liabilities": 34121468,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 33654,
"financing_cash_flow": -195232,
"investing_cash_flow": -260141,
"net_cash_flow": 29674920,
"operating_cash_flow": 30001184,
"quarter": 1
},
{
"change_in_working_capital": -58975,
"financing_cash_flow": -105155,
"investing_cash_flow": -404523,
"net_cash_flow": 29452424,
"operating_cash_flow": 29721314,
"quarter": 2
},
{
"change_in_working_capital": 90110,
"financing_cash_flow": 123047,
"investing_cash_flow": -404483,
"net_cash_flow": 28361618,
"operating_cash_flow": 28595099,
"quarter": 3
},
{
"change_in_working_capital": -87304,
"financing_cash_flow": 1546,
"investing_cash_flow": -370112,
"net_cash_flow": 29307222,
"operating_cash_flow": 29419297,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.726690225496029,
"current_ratio": 1.942044100673931,
"debt_to_equity_ratio": 0.8189156828338815,
"profit_margin": 0.24995569013504185,
"quarter": 1,
"return_on_assets": 0.1816403568282491,
"return_on_equity": 0.27960156553663346
},
{
"asset_turnover_ratio": 0.702306587487012,
"current_ratio": 2.000119382272738,
"debt_to_equity_ratio": 0.7951388310669766,
"profit_margin": 0.28023218958327556,
"quarter": 2,
"return_on_assets": 0.19680891277024365,
"return_on_equity": 0.2952011117599039
},
{
"asset_turnover_ratio": 0.6787411370549036,
"current_ratio": 1.170402769527904,
"debt_to_equity_ratio": 0.8194933935706502,
"profit_margin": 0.2546232123916169,
"quarter": 3,
"return_on_assets": 0.17282324869925825,
"return_on_equity": 0.26811436387577187
},
{
"asset_turnover_ratio": 0.6559664093069799,
"current_ratio": 1.350862919285753,
"debt_to_equity_ratio": 0.7919462118418746,
"profit_margin": 0.2911854048122472,
"quarter": 4,
"return_on_assets": 0.1910078444372892,
"return_on_equity": 0.2873833156264358
}
],
"income_statement": [
{
"depreciation": 5870035,
"expenses": 62142211,
"income_tax": 10268347,
"marketing_expense": 9093593,
"net_income": 34399496,
"net_profit": 24131149,
"operational_expense": 35867296,
"product_revenue": 30824518,
"quarter": 1,
"rd_expense": 6421982,
"revenue": 96541707,
"salaries_expense": 21394370,
"service_revenue": 65717189
},
{
"depreciation": 3201856,
"expenses": 60652907,
"income_tax": 7461510,
"marketing_expense": 6440436,
"net_income": 33980968,
"net_profit": 26519458,
"operational_expense": 37312990,
"product_revenue": 31259124,
"quarter": 2,
"rd_expense": 7956601,
"revenue": 94633875,
"salaries_expense": 19874817,
"service_revenue": 63374751
},
{
"depreciation": 4975296,
"expenses": 59199297,
"income_tax": 9944646,
"marketing_expense": 11404779,
"net_income": 33564449,
"net_profit": 23619803,
"operational_expense": 39151260,
"product_revenue": 34307600,
"quarter": 3,
"rd_expense": 8819714,
"revenue": 92763746,
"salaries_expense": 25457175,
"service_revenue": 58456146
},
{
"depreciation": 2941641,
"expenses": 57780523,
"income_tax": 6672395,
"marketing_expense": 8962877,
"net_income": 33150051,
"net_profit": 26477656,
"operational_expense": 29999081,
"product_revenue": 26512291,
"quarter": 4,
"rd_expense": 6324698,
"revenue": 90930574,
"salaries_expense": 23482186,
"service_revenue": 64418283
}
],
"market_conditions": {
"gdp_growth": [
0.029728410139691297,
0.021507701350504727,
0.030422171991688375,
0.028986260066278864
],
"inflation_rate": [
0.014377776034672399,
0.011941145910211975,
0.014911471005438322,
0.011897880429190585
],
"interest_rate": [
0.04102415120165991,
0.0389362150123624,
0.039852332723566974,
0.039038314426673666
],
"year": 2005
},
"random_event": {
"description": "Rodriguez-Barr Data Privacy Regulation Impact in 2005",
"impact": -0.05,
"type": "Data Privacy Regulation Impact"
},
"year": 2005
}
] |
{
"advertising_type": "Traditional Advertising",
"financial_health": "Good",
"founding_year": 1994,
"industry": "Advertising",
"location": "East Ricardohaven",
"name": "Sullivan PLC",
"num_employees": 81,
"region": "North America",
"revenue_size": "Small",
"website": "www.sullivanplc.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 115532,
"billable_hours_per_employee": 153,
"client_concentration": 0.29,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.76,
"gross_billings": 2152646,
"net_revenue": 1718026,
"new_client_acquisition": 3,
"organic_growth": 0.08,
"quarter": 1,
"revenue_per_employee": 21210
},
{
"average_project_size": 58882,
"billable_hours_per_employee": 85,
"client_concentration": 0.27,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.72,
"gross_billings": 2116635,
"net_revenue": 1745365,
"new_client_acquisition": 4,
"organic_growth": 0.13,
"quarter": 2,
"revenue_per_employee": 21548
},
{
"average_project_size": 58838,
"billable_hours_per_employee": 117,
"client_concentration": 0.36,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.7,
"gross_billings": 2131597,
"net_revenue": 1773140,
"new_client_acquisition": 1,
"organic_growth": -0.03,
"quarter": 3,
"revenue_per_employee": 21891
},
{
"average_project_size": 152111,
"billable_hours_per_employee": 118,
"client_concentration": 0.11,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.68,
"gross_billings": 2073837,
"net_revenue": 1801356,
"new_client_acquisition": 5,
"organic_growth": -0.04,
"quarter": 4,
"revenue_per_employee": 22239
}
],
"balance_sheet": [
{
"assets": 2336417,
"current_assets": 1092106,
"current_liabilities": 784103,
"equity": 1283759,
"fixed_assets": 1244311,
"liabilities": 1399215,
"long_term_liabilities": 615112,
"quarter": 1
},
{
"assets": 2403976,
"current_assets": 838675,
"current_liabilities": 655692,
"equity": 1313796,
"fixed_assets": 1565301,
"liabilities": 1415537,
"long_term_liabilities": 759845,
"quarter": 2
},
{
"assets": 2473488,
"current_assets": 958266,
"current_liabilities": 712508,
"equity": 1357538,
"fixed_assets": 1515222,
"liabilities": 1432049,
"long_term_liabilities": 719541,
"quarter": 3
},
{
"assets": 2545009,
"current_assets": 1216879,
"current_liabilities": 602561,
"equity": 1432512,
"fixed_assets": 1328130,
"liabilities": 1448754,
"long_term_liabilities": 846193,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 88013,
"financing_cash_flow": -95449,
"investing_cash_flow": -151219,
"net_cash_flow": 31822,
"operating_cash_flow": 438384,
"quarter": 1
},
{
"change_in_working_capital": -2013,
"financing_cash_flow": 143836,
"investing_cash_flow": -281613,
"net_cash_flow": 481812,
"operating_cash_flow": 410504,
"quarter": 2
},
{
"change_in_working_capital": 64082,
"financing_cash_flow": 72967,
"investing_cash_flow": -237637,
"net_cash_flow": 481296,
"operating_cash_flow": 394185,
"quarter": 3
},
{
"change_in_working_capital": 38020,
"financing_cash_flow": -199624,
"investing_cash_flow": -194007,
"net_cash_flow": 202520,
"operating_cash_flow": 426181,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.735325072536281,
"current_ratio": 1.3928093630556189,
"debt_to_equity_ratio": 1.0899358836043214,
"profit_margin": 0.20171813464988306,
"quarter": 1,
"return_on_assets": 0.14832840199330855,
"return_on_equity": 0.2699548747077917
},
{
"asset_turnover_ratio": 0.7260326226218564,
"current_ratio": 1.2790685260762675,
"debt_to_equity_ratio": 1.0774404854330506,
"profit_margin": 0.18641201124120169,
"quarter": 2,
"return_on_assets": 0.13534120140966466,
"return_on_equity": 0.2476465143751389
},
{
"asset_turnover_ratio": 0.7168581371730932,
"current_ratio": 1.344919635990052,
"debt_to_equity_ratio": 1.0548868613622602,
"profit_margin": 0.1782707513225126,
"quarter": 3,
"return_on_assets": 0.12779483870550412,
"return_on_equity": 0.23284725731434405
},
{
"asset_turnover_ratio": 0.7077994616129059,
"current_ratio": 2.0195117174858646,
"debt_to_equity_ratio": 1.011338124916231,
"profit_margin": 0.18666882059959275,
"quarter": 4,
"return_on_assets": 0.13212409072030787,
"return_on_equity": 0.23473241410892196
}
],
"income_statement": [
{
"depreciation": 91827,
"expenses": 1278741,
"income_tax": 92728,
"marketing_expense": 169384,
"net_income": 439285,
"net_profit": 346557,
"operational_expense": 858320,
"product_revenue": 536136,
"quarter": 1,
"rd_expense": 198194,
"revenue": 1718026,
"salaries_expense": 567283,
"service_revenue": 1181890
},
{
"depreciation": 85147,
"expenses": 1302832,
"income_tax": 117176,
"marketing_expense": 205761,
"net_income": 442533,
"net_profit": 325357,
"operational_expense": 653350,
"product_revenue": 385304,
"quarter": 2,
"rd_expense": 244285,
"revenue": 1745365,
"salaries_expense": 442438,
"service_revenue": 1360061
},
{
"depreciation": 78086,
"expenses": 1327378,
"income_tax": 129663,
"marketing_expense": 211556,
"net_income": 445762,
"net_profit": 316099,
"operational_expense": 881971,
"product_revenue": 553517,
"quarter": 3,
"rd_expense": 223135,
"revenue": 1773140,
"salaries_expense": 521890,
"service_revenue": 1219623
},
{
"depreciation": 89924,
"expenses": 1352386,
"income_tax": 112713,
"marketing_expense": 250327,
"net_income": 448970,
"net_profit": 336257,
"operational_expense": 750179,
"product_revenue": 468012,
"quarter": 4,
"rd_expense": 242186,
"revenue": 1801356,
"salaries_expense": 546709,
"service_revenue": 1333344
}
],
"market_conditions": {
"gdp_growth": [
0.03996031566188585,
0.04813907147329687,
0.03905390374943955,
0.05189920022897597
],
"inflation_rate": [
0.00409660522304125,
0.009940182074084435,
0.002462896527299538,
0.004639422570974505
],
"interest_rate": [
0.021101238429111543,
0.014075137528182445,
0.0191396767459473,
0.022445912647453624
],
"year": 1994
},
"random_event": {
"description": "Sullivan PLC Economic Slowdown Impact in 1994",
"impact": 0.08,
"type": "Economic Slowdown Impact"
},
"year": 1994
},
{
"advertising_kpis": [
{
"average_project_size": 71503,
"billable_hours_per_employee": 115,
"client_concentration": 0.25,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.64,
"gross_billings": 3631905,
"net_revenue": 3249963,
"new_client_acquisition": 1,
"organic_growth": -0.04,
"quarter": 1,
"revenue_per_employee": 40123
},
{
"average_project_size": 175698,
"billable_hours_per_employee": 122,
"client_concentration": 0.33,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.66,
"gross_billings": 3893427,
"net_revenue": 3297028,
"new_client_acquisition": 5,
"organic_growth": -0.05,
"quarter": 2,
"revenue_per_employee": 40704
},
{
"average_project_size": 146347,
"billable_hours_per_employee": 120,
"client_concentration": 0.33,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.63,
"gross_billings": 4310357,
"net_revenue": 3344776,
"new_client_acquisition": 1,
"organic_growth": 0.12,
"quarter": 3,
"revenue_per_employee": 41294
},
{
"average_project_size": 181275,
"billable_hours_per_employee": 123,
"client_concentration": 0.23,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.68,
"gross_billings": 3935979,
"net_revenue": 3393215,
"new_client_acquisition": 3,
"organic_growth": 0.03,
"quarter": 4,
"revenue_per_employee": 41892
}
],
"balance_sheet": [
{
"assets": 3586056,
"current_assets": 1600666,
"current_liabilities": 758061,
"equity": 2889028,
"fixed_assets": 1985390,
"liabilities": 1633218,
"long_term_liabilities": 875157,
"quarter": 1
},
{
"assets": 3696590,
"current_assets": 1706087,
"current_liabilities": 726104,
"equity": 3058223,
"fixed_assets": 1990503,
"liabilities": 1653077,
"long_term_liabilities": 926973,
"quarter": 2
},
{
"assets": 3810531,
"current_assets": 1813369,
"current_liabilities": 983513,
"equity": 3033555,
"fixed_assets": 1997162,
"liabilities": 1673178,
"long_term_liabilities": 689665,
"quarter": 3
},
{
"assets": 3927984,
"current_assets": 1672477,
"current_liabilities": 1001914,
"equity": 3210360,
"fixed_assets": 2255507,
"liabilities": 1693523,
"long_term_liabilities": 691609,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -96332,
"financing_cash_flow": 133502,
"investing_cash_flow": -190834,
"net_cash_flow": 1005288,
"operating_cash_flow": 1034704,
"quarter": 1
},
{
"change_in_working_capital": -61575,
"financing_cash_flow": -45319,
"investing_cash_flow": -443799,
"net_cash_flow": 970827,
"operating_cash_flow": 1206141,
"quarter": 2
},
{
"change_in_working_capital": 8324,
"financing_cash_flow": 134500,
"investing_cash_flow": -458938,
"net_cash_flow": 781251,
"operating_cash_flow": 1059793,
"quarter": 3
},
{
"change_in_working_capital": -26322,
"financing_cash_flow": -156988,
"investing_cash_flow": -489209,
"net_cash_flow": 598166,
"operating_cash_flow": 1092570,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.906277816074261,
"current_ratio": 2.1115266449533743,
"debt_to_equity_ratio": 0.5653174700972091,
"profit_margin": 0.28806174101058996,
"quarter": 1,
"return_on_assets": 0.26106396553762684,
"return_on_equity": 0.3240501649689792
},
{
"asset_turnover_ratio": 0.8919106527908153,
"current_ratio": 2.3496455053270604,
"debt_to_equity_ratio": 0.5405351408317837,
"profit_margin": 0.3077650538606284,
"quarter": 2,
"return_on_assets": 0.2744989300950335,
"return_on_equity": 0.3317972561189946
},
{
"asset_turnover_ratio": 0.8777716281536615,
"current_ratio": 1.843767189655856,
"debt_to_equity_ratio": 0.5515568367806089,
"profit_margin": 0.26794081277789605,
"quarter": 3,
"return_on_assets": 0.2351908434808692,
"return_on_equity": 0.2954296197036151
},
{
"asset_turnover_ratio": 0.8638566246705689,
"current_ratio": 1.6692819942629806,
"debt_to_equity_ratio": 0.5275180976588295,
"profit_margin": 0.28760305491989163,
"quarter": 4,
"return_on_assets": 0.24844780426804183,
"return_on_equity": 0.3039842883664137
}
],
"income_statement": [
{
"depreciation": 98514,
"expenses": 1967998,
"income_tax": 345775,
"marketing_expense": 254740,
"net_income": 1281965,
"net_profit": 936190,
"operational_expense": 1119727,
"product_revenue": 766512,
"quarter": 1,
"rd_expense": 224891,
"revenue": 3249963,
"salaries_expense": 699461,
"service_revenue": 2483451
},
{
"depreciation": 191431,
"expenses": 2016459,
"income_tax": 265859,
"marketing_expense": 243852,
"net_income": 1280569,
"net_profit": 1014710,
"operational_expense": 1055159,
"product_revenue": 772377,
"quarter": 2,
"rd_expense": 359760,
"revenue": 3297028,
"salaries_expense": 993242,
"service_revenue": 2524651
},
{
"depreciation": 163591,
"expenses": 2066113,
"income_tax": 382461,
"marketing_expense": 261066,
"net_income": 1278663,
"net_profit": 896202,
"operational_expense": 1075812,
"product_revenue": 1074948,
"quarter": 3,
"rd_expense": 309034,
"revenue": 3344776,
"salaries_expense": 884756,
"service_revenue": 2269828
},
{
"depreciation": 116671,
"expenses": 2116990,
"income_tax": 300326,
"marketing_expense": 358424,
"net_income": 1276225,
"net_profit": 975899,
"operational_expense": 1354434,
"product_revenue": 1060388,
"quarter": 4,
"rd_expense": 343731,
"revenue": 3393215,
"salaries_expense": 724404,
"service_revenue": 2332827
}
],
"market_conditions": {
"gdp_growth": [
0.04357959358722821,
0.03963656536254872,
0.034045153570963695,
0.03607588918378918
],
"inflation_rate": [
0.007309748266711331,
0.01064869237385914,
0.004367531222595977,
0.007883781084729688
],
"interest_rate": [
0.016131758010991114,
0.017560921428504083,
0.022238271523930504,
0.020524787224746717
],
"year": 1995
},
"random_event": null,
"year": 1995
},
{
"advertising_kpis": [
{
"average_project_size": 116074,
"billable_hours_per_employee": 148,
"client_concentration": 0.36,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.61,
"gross_billings": 4671867,
"net_revenue": 3864975,
"new_client_acquisition": 3,
"organic_growth": 0.04,
"quarter": 1,
"revenue_per_employee": 47716
},
{
"average_project_size": 175009,
"billable_hours_per_employee": 150,
"client_concentration": 0.32,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.69,
"gross_billings": 4722777,
"net_revenue": 3914006,
"new_client_acquisition": 4,
"organic_growth": 0.11,
"quarter": 2,
"revenue_per_employee": 48321
},
{
"average_project_size": 52732,
"billable_hours_per_employee": 149,
"client_concentration": 0.29,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.77,
"gross_billings": 4468220,
"net_revenue": 3963659,
"new_client_acquisition": 4,
"organic_growth": 0.04,
"quarter": 3,
"revenue_per_employee": 48934
},
{
"average_project_size": 161931,
"billable_hours_per_employee": 127,
"client_concentration": 0.24,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.66,
"gross_billings": 4930536,
"net_revenue": 4013942,
"new_client_acquisition": 2,
"organic_growth": 0,
"quarter": 4,
"revenue_per_employee": 49555
}
],
"balance_sheet": [
{
"assets": 4023162,
"current_assets": 1715336,
"current_liabilities": 962427,
"equity": 2309357,
"fixed_assets": 2307826,
"liabilities": 2286813,
"long_term_liabilities": 1324386,
"quarter": 1
},
{
"assets": 4122722,
"current_assets": 1417391,
"current_liabilities": 1212179,
"equity": 2344845,
"fixed_assets": 2705331,
"liabilities": 2343030,
"long_term_liabilities": 1130851,
"quarter": 2
},
{
"assets": 4224745,
"current_assets": 1758479,
"current_liabilities": 984455,
"equity": 2396752,
"fixed_assets": 2466266,
"liabilities": 2400630,
"long_term_liabilities": 1416175,
"quarter": 3
},
{
"assets": 4329293,
"current_assets": 1984272,
"current_liabilities": 1068065,
"equity": 2470789,
"fixed_assets": 2345021,
"liabilities": 2459645,
"long_term_liabilities": 1391580,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 99156,
"financing_cash_flow": -120484,
"investing_cash_flow": -109217,
"net_cash_flow": 549732,
"operating_cash_flow": 791270,
"quarter": 1
},
{
"change_in_working_capital": 30123,
"financing_cash_flow": -68150,
"investing_cash_flow": -358227,
"net_cash_flow": 604257,
"operating_cash_flow": 829249,
"quarter": 2
},
{
"change_in_working_capital": -46594,
"financing_cash_flow": -126347,
"investing_cash_flow": -486558,
"net_cash_flow": 276988,
"operating_cash_flow": 792487,
"quarter": 3
},
{
"change_in_working_capital": -35511,
"financing_cash_flow": 110408,
"investing_cash_flow": -354761,
"net_cash_flow": 567882,
"operating_cash_flow": 883593,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9606809270916756,
"current_ratio": 1.7823024499520483,
"debt_to_equity_ratio": 0.9902379753325277,
"profit_margin": 0.1482565863944786,
"quarter": 1,
"return_on_assets": 0.14242727486489482,
"return_on_equity": 0.24812447793909734
},
{
"asset_turnover_ratio": 0.949374224116979,
"current_ratio": 1.1692918290120518,
"debt_to_equity_ratio": 0.9992259616307261,
"profit_margin": 0.14439247154960927,
"quarter": 2,
"return_on_assets": 0.13708249064574327,
"return_on_equity": 0.24101934242988343
},
{
"asset_turnover_ratio": 0.9382007671468929,
"current_ratio": 1.7862461971344552,
"debt_to_equity_ratio": 1.0016180230578717,
"profit_margin": 0.14447181253483207,
"quarter": 3,
"return_on_assets": 0.13554356535128156,
"return_on_equity": 0.23892209123013144
},
{
"asset_turnover_ratio": 0.9271587762713219,
"current_ratio": 1.8578195147299088,
"debt_to_equity_ratio": 0.9954896998489147,
"profit_margin": 0.14976325019145767,
"quarter": 4,
"return_on_assets": 0.1388543117779277,
"return_on_equity": 0.24329920523363185
}
],
"income_statement": [
{
"depreciation": 218262,
"expenses": 3064480,
"income_tax": 227487,
"marketing_expense": 371693,
"net_income": 800495,
"net_profit": 573008,
"operational_expense": 1819112,
"product_revenue": 873039,
"quarter": 1,
"rd_expense": 503215,
"revenue": 3864975,
"salaries_expense": 1020172,
"service_revenue": 2991936
},
{
"depreciation": 264096,
"expenses": 3127452,
"income_tax": 221401,
"marketing_expense": 584297,
"net_income": 786554,
"net_profit": 565153,
"operational_expense": 2041096,
"product_revenue": 1146410,
"quarter": 2,
"rd_expense": 391478,
"revenue": 3914006,
"salaries_expense": 1517877,
"service_revenue": 2767596
},
{
"depreciation": 219850,
"expenses": 3191719,
"income_tax": 199303,
"marketing_expense": 621065,
"net_income": 771940,
"net_profit": 572637,
"operational_expense": 2098046,
"product_revenue": 1492776,
"quarter": 3,
"rd_expense": 576424,
"revenue": 3963659,
"salaries_expense": 1494951,
"service_revenue": 2470883
},
{
"depreciation": 282452,
"expenses": 3257307,
"income_tax": 155494,
"marketing_expense": 424669,
"net_income": 756635,
"net_profit": 601141,
"operational_expense": 2006723,
"product_revenue": 1154892,
"quarter": 4,
"rd_expense": 462387,
"revenue": 4013942,
"salaries_expense": 1599381,
"service_revenue": 2859050
}
],
"market_conditions": {
"gdp_growth": [
0.04117806145113739,
0.04972360762554058,
0.03305227968893439,
0.036645744895470456
],
"inflation_rate": [
0.00937868220431182,
0.007748108472646765,
0.004504160181538784,
0.009537888215507962
],
"interest_rate": [
0.01982649096869644,
0.01381067830958484,
0.016630706156169062,
0.015344865988658033
],
"year": 1996
},
"random_event": null,
"year": 1996
},
{
"advertising_kpis": [
{
"average_project_size": 196774,
"billable_hours_per_employee": 82,
"client_concentration": 0.13,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.75,
"gross_billings": 3979503,
"net_revenue": 3239012,
"new_client_acquisition": 1,
"organic_growth": 0.01,
"quarter": 1,
"revenue_per_employee": 39988
},
{
"average_project_size": 107149,
"billable_hours_per_employee": 141,
"client_concentration": 0.12,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.76,
"gross_billings": 4163018,
"net_revenue": 3290334,
"new_client_acquisition": 5,
"organic_growth": 0.01,
"quarter": 2,
"revenue_per_employee": 40621
},
{
"average_project_size": 103657,
"billable_hours_per_employee": 127,
"client_concentration": 0.13,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.61,
"gross_billings": 3827032,
"net_revenue": 3342469,
"new_client_acquisition": 3,
"organic_growth": 0,
"quarter": 3,
"revenue_per_employee": 41265
},
{
"average_project_size": 199996,
"billable_hours_per_employee": 101,
"client_concentration": 0.37,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.7,
"gross_billings": 3794452,
"net_revenue": 3395431,
"new_client_acquisition": 1,
"organic_growth": 0.02,
"quarter": 4,
"revenue_per_employee": 41919
}
],
"balance_sheet": [
{
"assets": 3302673,
"current_assets": 1014037,
"current_liabilities": 795329,
"equity": 2523841,
"fixed_assets": 2288636,
"liabilities": 1714357,
"long_term_liabilities": 919028,
"quarter": 1
},
{
"assets": 3346967,
"current_assets": 1495639,
"current_liabilities": 704629,
"equity": 2504399,
"fixed_assets": 1851328,
"liabilities": 1750729,
"long_term_liabilities": 1046100,
"quarter": 2
},
{
"assets": 3391854,
"current_assets": 1488135,
"current_liabilities": 1004607,
"equity": 2605913,
"fixed_assets": 1903719,
"liabilities": 1787873,
"long_term_liabilities": 783266,
"quarter": 3
},
{
"assets": 3437344,
"current_assets": 1238136,
"current_liabilities": 971703,
"equity": 2523478,
"fixed_assets": 2199208,
"liabilities": 1825805,
"long_term_liabilities": 854102,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 89908,
"financing_cash_flow": 105188,
"investing_cash_flow": -387352,
"net_cash_flow": 810360,
"operating_cash_flow": 1084731,
"quarter": 1
},
{
"change_in_working_capital": 78038,
"financing_cash_flow": 45134,
"investing_cash_flow": -239660,
"net_cash_flow": 669940,
"operating_cash_flow": 1109208,
"quarter": 2
},
{
"change_in_working_capital": 41347,
"financing_cash_flow": 116502,
"investing_cash_flow": -102015,
"net_cash_flow": 861206,
"operating_cash_flow": 1107261,
"quarter": 3
},
{
"change_in_working_capital": 71566,
"financing_cash_flow": 197895,
"investing_cash_flow": -295731,
"net_cash_flow": 683155,
"operating_cash_flow": 1064705,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9807244011138856,
"current_ratio": 1.274990601373771,
"debt_to_equity_ratio": 0.6792650567131606,
"profit_margin": 0.288830359381194,
"quarter": 1,
"return_on_assets": 0.2832629812276299,
"return_on_equity": 0.3706750940332612
},
{
"asset_turnover_ratio": 0.9830793073251096,
"current_ratio": 2.1225907534319477,
"debt_to_equity_ratio": 0.6990615313294727,
"profit_margin": 0.27600875777352696,
"quarter": 2,
"return_on_assets": 0.27133849840766283,
"return_on_equity": 0.3626263227225374
},
{
"asset_turnover_ratio": 0.985440116231418,
"current_ratio": 1.4813106020563265,
"debt_to_equity_ratio": 0.6860831501281892,
"profit_margin": 0.2997580531038583,
"quarter": 3,
"return_on_assets": 0.2953936106919696,
"return_on_equity": 0.38448405606787334
},
{
"asset_turnover_ratio": 0.9878065739128816,
"current_ratio": 1.2741918055208228,
"debt_to_equity_ratio": 0.7235272112536745,
"profit_margin": 0.26857827474626933,
"quarter": 4,
"return_on_assets": 0.2653033854045449,
"return_on_equity": 0.361381791321343
}
],
"income_statement": [
{
"depreciation": 149206,
"expenses": 1989973,
"income_tax": 313514,
"marketing_expense": 394424,
"net_income": 1249039,
"net_profit": 935525,
"operational_expense": 1049018,
"product_revenue": 837783,
"quarter": 1,
"rd_expense": 292727,
"revenue": 3239012,
"salaries_expense": 653632,
"service_revenue": 2401229
},
{
"depreciation": 201047,
"expenses": 2024523,
"income_tax": 357650,
"marketing_expense": 319506,
"net_income": 1265811,
"net_profit": 908161,
"operational_expense": 1085451,
"product_revenue": 699214,
"quarter": 2,
"rd_expense": 388025,
"revenue": 3290334,
"salaries_expense": 1000840,
"service_revenue": 2591120
},
{
"depreciation": 105329,
"expenses": 2059674,
"income_tax": 280863,
"marketing_expense": 342572,
"net_income": 1282795,
"net_profit": 1001932,
"operational_expense": 1299117,
"product_revenue": 1054121,
"quarter": 3,
"rd_expense": 389277,
"revenue": 3342469,
"salaries_expense": 918234,
"service_revenue": 2288348
},
{
"depreciation": 152766,
"expenses": 2095435,
"income_tax": 388057,
"marketing_expense": 239426,
"net_income": 1299996,
"net_profit": 911939,
"operational_expense": 1050081,
"product_revenue": 988003,
"quarter": 4,
"rd_expense": 310981,
"revenue": 3395431,
"salaries_expense": 644820,
"service_revenue": 2407428
}
],
"market_conditions": {
"gdp_growth": [
0.026218544221676944,
0.036283515489466206,
0.03856241663681088,
0.03735892526881525
],
"inflation_rate": [
0.008821986423310942,
0.008679250102793244,
0.009465348939136389,
0.010216880799728727
],
"interest_rate": [
0.02058671915195953,
0.01768075558637922,
0.014371850265832783,
0.017720062309093426
],
"year": 1997
},
"random_event": null,
"year": 1997
},
{
"advertising_kpis": [
{
"average_project_size": 74632,
"billable_hours_per_employee": 139,
"client_concentration": 0.19,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.68,
"gross_billings": 1847256,
"net_revenue": 1605624,
"new_client_acquisition": 5,
"organic_growth": -0.01,
"quarter": 1,
"revenue_per_employee": 19823
},
{
"average_project_size": 121560,
"billable_hours_per_employee": 89,
"client_concentration": 0.25,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.67,
"gross_billings": 2109267,
"net_revenue": 1676772,
"new_client_acquisition": 5,
"organic_growth": -0.04,
"quarter": 2,
"revenue_per_employee": 20701
},
{
"average_project_size": 96651,
"billable_hours_per_employee": 140,
"client_concentration": 0.25,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.75,
"gross_billings": 2078899,
"net_revenue": 1751073,
"new_client_acquisition": 5,
"organic_growth": 0.03,
"quarter": 3,
"revenue_per_employee": 21618
},
{
"average_project_size": 131997,
"billable_hours_per_employee": 141,
"client_concentration": 0.11,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.79,
"gross_billings": 2354624,
"net_revenue": 1828667,
"new_client_acquisition": 4,
"organic_growth": 0.12,
"quarter": 4,
"revenue_per_employee": 22576
}
],
"balance_sheet": [
{
"assets": 2095920,
"current_assets": 901321,
"current_liabilities": 447310,
"equity": 1469999,
"fixed_assets": 1194599,
"liabilities": 1052951,
"long_term_liabilities": 605641,
"quarter": 1
},
{
"assets": 2129417,
"current_assets": 740064,
"current_liabilities": 598649,
"equity": 1501502,
"fixed_assets": 1389353,
"liabilities": 1066507,
"long_term_liabilities": 467858,
"quarter": 2
},
{
"assets": 2163450,
"current_assets": 1063119,
"current_liabilities": 571165,
"equity": 1544902,
"fixed_assets": 1100331,
"liabilities": 1080237,
"long_term_liabilities": 509072,
"quarter": 3
},
{
"assets": 2198026,
"current_assets": 959957,
"current_liabilities": 651689,
"equity": 1620458,
"fixed_assets": 1238069,
"liabilities": 1094143,
"long_term_liabilities": 442454,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 11081,
"financing_cash_flow": 54793,
"investing_cash_flow": -116038,
"net_cash_flow": -61961,
"operating_cash_flow": 487236,
"quarter": 1
},
{
"change_in_working_capital": -25818,
"financing_cash_flow": 134615,
"investing_cash_flow": -374638,
"net_cash_flow": 141544,
"operating_cash_flow": 534997,
"quarter": 2
},
{
"change_in_working_capital": 39830,
"financing_cash_flow": -83296,
"investing_cash_flow": -193014,
"net_cash_flow": 268375,
"operating_cash_flow": 562459,
"quarter": 3
},
{
"change_in_working_capital": -49662,
"financing_cash_flow": -60016,
"investing_cash_flow": -121121,
"net_cash_flow": 547215,
"operating_cash_flow": 581074,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7660712240925226,
"current_ratio": 2.014980662180591,
"debt_to_equity_ratio": 0.7162936845535269,
"profit_margin": 0.26595890445085524,
"quarter": 1,
"return_on_assets": 0.20374346349097294,
"return_on_equity": 0.29049679625632396
},
{
"asset_turnover_ratio": 0.7874324286882278,
"current_ratio": 1.2362235633902336,
"debt_to_equity_ratio": 0.7102934261825825,
"profit_margin": 0.261569253303371,
"quarter": 2,
"return_on_assets": 0.2059681123988397,
"return_on_equity": 0.2921021750220779
},
{
"asset_turnover_ratio": 0.8093891700755738,
"current_ratio": 1.8613167823658663,
"debt_to_equity_ratio": 0.6992268765267958,
"profit_margin": 0.2636606240859176,
"quarter": 3,
"return_on_assets": 0.2134040537105087,
"return_on_equity": 0.29884678769268214
},
{
"asset_turnover_ratio": 0.8319587666387932,
"current_ratio": 1.4730293130619052,
"debt_to_equity_ratio": 0.6752060220011873,
"profit_margin": 0.2824871887555252,
"quarter": 4,
"return_on_assets": 0.2350176931483067,
"return_on_equity": 0.3187833316259971
}
],
"income_statement": [
{
"depreciation": 60206,
"expenses": 1013664,
"income_tax": 164930,
"marketing_expense": 113827,
"net_income": 591960,
"net_profit": 427030,
"operational_expense": 641436,
"product_revenue": 610354,
"quarter": 1,
"rd_expense": 183058,
"revenue": 1605624,
"salaries_expense": 337737,
"service_revenue": 995270
},
{
"depreciation": 96405,
"expenses": 1055784,
"income_tax": 182396,
"marketing_expense": 209656,
"net_income": 620988,
"net_profit": 438592,
"operational_expense": 599266,
"product_revenue": 646220,
"quarter": 2,
"rd_expense": 174678,
"revenue": 1676772,
"salaries_expense": 480847,
"service_revenue": 1030552
},
{
"depreciation": 100770,
"expenses": 1099655,
"income_tax": 189729,
"marketing_expense": 200952,
"net_income": 651418,
"net_profit": 461689,
"operational_expense": 633835,
"product_revenue": 508218,
"quarter": 3,
"rd_expense": 219666,
"revenue": 1751073,
"salaries_expense": 465097,
"service_revenue": 1242855
},
{
"depreciation": 64499,
"expenses": 1145349,
"income_tax": 166743,
"marketing_expense": 223410,
"net_income": 683318,
"net_profit": 516575,
"operational_expense": 770012,
"product_revenue": 595799,
"quarter": 4,
"rd_expense": 147496,
"revenue": 1828667,
"salaries_expense": 404579,
"service_revenue": 1232868
}
],
"market_conditions": {
"gdp_growth": [
0.045577393743687356,
0.04703925233112705,
0.04391793654703354,
0.03713481447016599
],
"inflation_rate": [
0.008352678390463247,
0.004482595490592866,
0.0016814262012066032,
0.0021030234106411668
],
"interest_rate": [
0.014770967320889535,
0.01751768121993711,
0.023737339962367137,
0.01949336972643053
],
"year": 1998
},
"random_event": null,
"year": 1998
},
{
"advertising_kpis": [
{
"average_project_size": 96594,
"billable_hours_per_employee": 142,
"client_concentration": 0.27,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.79,
"gross_billings": 613654,
"net_revenue": 538950,
"new_client_acquisition": 1,
"organic_growth": 0.1,
"quarter": 1,
"revenue_per_employee": 6654
},
{
"average_project_size": 134828,
"billable_hours_per_employee": 155,
"client_concentration": 0.3,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.75,
"gross_billings": 701672,
"net_revenue": 552173,
"new_client_acquisition": 4,
"organic_growth": 0.04,
"quarter": 2,
"revenue_per_employee": 6817
},
{
"average_project_size": 193803,
"billable_hours_per_employee": 124,
"client_concentration": 0.19,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.63,
"gross_billings": 688259,
"net_revenue": 565722,
"new_client_acquisition": 5,
"organic_growth": 0.08,
"quarter": 3,
"revenue_per_employee": 6984
},
{
"average_project_size": 77536,
"billable_hours_per_employee": 80,
"client_concentration": 0.23,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.73,
"gross_billings": 735315,
"net_revenue": 579603,
"new_client_acquisition": 2,
"organic_growth": 0.09,
"quarter": 4,
"revenue_per_employee": 7156
}
],
"balance_sheet": [
{
"assets": 619813,
"current_assets": 248332,
"current_liabilities": 212251,
"equity": 369845,
"fixed_assets": 371481,
"liabilities": 371576,
"long_term_liabilities": 159325,
"quarter": 1
},
{
"assets": 629006,
"current_assets": 274786,
"current_liabilities": 202202,
"equity": 376479,
"fixed_assets": 354220,
"liabilities": 380283,
"long_term_liabilities": 178081,
"quarter": 2
},
{
"assets": 638335,
"current_assets": 270037,
"current_liabilities": 213923,
"equity": 376295,
"fixed_assets": 368298,
"liabilities": 389194,
"long_term_liabilities": 175271,
"quarter": 3
},
{
"assets": 647802,
"current_assets": 237883,
"current_liabilities": 164818,
"equity": 393155,
"fixed_assets": 409919,
"liabilities": 398315,
"long_term_liabilities": 233497,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 31739,
"financing_cash_flow": -41157,
"investing_cash_flow": -228396,
"net_cash_flow": -274621,
"operating_cash_flow": 143605,
"quarter": 1
},
{
"change_in_working_capital": -52450,
"financing_cash_flow": -39571,
"investing_cash_flow": -364559,
"net_cash_flow": 128577,
"operating_cash_flow": 162907,
"quarter": 2
},
{
"change_in_working_capital": -29011,
"financing_cash_flow": -190485,
"investing_cash_flow": -268695,
"net_cash_flow": 63593,
"operating_cash_flow": 156477,
"quarter": 3
},
{
"change_in_working_capital": -91312,
"financing_cash_flow": 101753,
"investing_cash_flow": -312125,
"net_cash_flow": 31039,
"operating_cash_flow": 168252,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8695364569636326,
"current_ratio": 1.1699921319569755,
"debt_to_equity_ratio": 1.004680339060958,
"profit_margin": 0.2256387419983301,
"quarter": 1,
"return_on_assets": 0.19620111227095915,
"return_on_equity": 0.32880801416809746
},
{
"asset_turnover_ratio": 0.8778501317952452,
"current_ratio": 1.358967764908359,
"debt_to_equity_ratio": 1.0101041492354155,
"profit_margin": 0.23136951643778308,
"quarter": 2,
"return_on_assets": 0.20310776049831003,
"return_on_equity": 0.3393442927759583
},
{
"asset_turnover_ratio": 0.8862462500097911,
"current_ratio": 1.2623093356020625,
"debt_to_equity_ratio": 1.0342789566696342,
"profit_margin": 0.22476410675207964,
"quarter": 3,
"return_on_assets": 0.19919634674583095,
"return_on_equity": 0.33791041602997646
},
{
"asset_turnover_ratio": 0.8947224614928636,
"current_ratio": 1.4433071630525791,
"debt_to_equity_ratio": 1.0131245946255294,
"profit_margin": 0.2478731131481376,
"quarter": 4,
"return_on_assets": 0.22177764193380076,
"return_on_equity": 0.36542330632956466
}
],
"income_statement": [
{
"depreciation": 21997,
"expenses": 367083,
"income_tax": 50259,
"marketing_expense": 62929,
"net_income": 171867,
"net_profit": 121608,
"operational_expense": 184577,
"product_revenue": 207415,
"quarter": 1,
"rd_expense": 56970,
"revenue": 538950,
"salaries_expense": 157500,
"service_revenue": 331535
},
{
"depreciation": 35151,
"expenses": 375831,
"income_tax": 48586,
"marketing_expense": 61570,
"net_income": 176342,
"net_profit": 127756,
"operational_expense": 261600,
"product_revenue": 190016,
"quarter": 2,
"rd_expense": 57618,
"revenue": 552173,
"salaries_expense": 113985,
"service_revenue": 362157
},
{
"depreciation": 29323,
"expenses": 384788,
"income_tax": 53780,
"marketing_expense": 55819,
"net_income": 180934,
"net_profit": 127154,
"operational_expense": 240272,
"product_revenue": 167652,
"quarter": 3,
"rd_expense": 44594,
"revenue": 565722,
"salaries_expense": 144042,
"service_revenue": 398070
},
{
"depreciation": 24584,
"expenses": 393958,
"income_tax": 41977,
"marketing_expense": 76445,
"net_income": 185645,
"net_profit": 143668,
"operational_expense": 241655,
"product_revenue": 124931,
"quarter": 4,
"rd_expense": 61923,
"revenue": 579603,
"salaries_expense": 146067,
"service_revenue": 454672
}
],
"market_conditions": {
"gdp_growth": [
0.061282751453420096,
0.0418718895926571,
0.0462641647952947,
0.059368682341825414
],
"inflation_rate": [
0.006072282975342608,
0.005859489857401516,
0.0108935798890756,
0.004815323479846685
],
"interest_rate": [
0.017192555211194935,
0.015978304749421454,
0.01861218639609209,
0.015419461726074384
],
"year": 1999
},
"random_event": {
"description": "Sullivan PLC Introduction of New Service in 1999",
"impact": -0.04,
"type": "Introduction of New Service"
},
"year": 1999
},
{
"advertising_kpis": [
{
"average_project_size": 91237,
"billable_hours_per_employee": 83,
"client_concentration": 0.26,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.79,
"gross_billings": 5579252,
"net_revenue": 4336026,
"new_client_acquisition": 4,
"organic_growth": 0.12,
"quarter": 1,
"revenue_per_employee": 53531
},
{
"average_project_size": 156302,
"billable_hours_per_employee": 133,
"client_concentration": 0.21,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.73,
"gross_billings": 5197599,
"net_revenue": 4452381,
"new_client_acquisition": 1,
"organic_growth": 0.02,
"quarter": 2,
"revenue_per_employee": 54968
},
{
"average_project_size": 70757,
"billable_hours_per_employee": 106,
"client_concentration": 0.38,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.8,
"gross_billings": 5171327,
"net_revenue": 4571860,
"new_client_acquisition": 4,
"organic_growth": 0.13,
"quarter": 3,
"revenue_per_employee": 56443
},
{
"average_project_size": 83587,
"billable_hours_per_employee": 159,
"client_concentration": 0.23,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.67,
"gross_billings": 5445704,
"net_revenue": 4694544,
"new_client_acquisition": 3,
"organic_growth": 0.14,
"quarter": 4,
"revenue_per_employee": 57957
}
],
"balance_sheet": [
{
"assets": 5002052,
"current_assets": 2204228,
"current_liabilities": 1137574,
"equity": 3397010,
"fixed_assets": 2797824,
"liabilities": 2371890,
"long_term_liabilities": 1234316,
"quarter": 1
},
{
"assets": 5090705,
"current_assets": 1693483,
"current_liabilities": 1149269,
"equity": 3484230,
"fixed_assets": 3397222,
"liabilities": 2391670,
"long_term_liabilities": 1242401,
"quarter": 2
},
{
"assets": 5180928,
"current_assets": 2108827,
"current_liabilities": 1421372,
"equity": 3580919,
"fixed_assets": 3072101,
"liabilities": 2411615,
"long_term_liabilities": 990243,
"quarter": 3
},
{
"assets": 5272751,
"current_assets": 2441220,
"current_liabilities": 1379975,
"equity": 3595527,
"fixed_assets": 2831531,
"liabilities": 2431727,
"long_term_liabilities": 1051752,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 64101,
"financing_cash_flow": -25177,
"investing_cash_flow": -425292,
"net_cash_flow": 907569,
"operating_cash_flow": 999215,
"quarter": 1
},
{
"change_in_working_capital": -55861,
"financing_cash_flow": 192933,
"investing_cash_flow": -145081,
"net_cash_flow": 687228,
"operating_cash_flow": 1077216,
"quarter": 2
},
{
"change_in_working_capital": -91932,
"financing_cash_flow": -121578,
"investing_cash_flow": -261440,
"net_cash_flow": 691685,
"operating_cash_flow": 1089963,
"quarter": 3
},
{
"change_in_working_capital": 90966,
"financing_cash_flow": -42645,
"investing_cash_flow": -402966,
"net_cash_flow": 632882,
"operating_cash_flow": 950380,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.866849444987777,
"current_ratio": 1.9376568029860035,
"debt_to_equity_ratio": 0.6982287364476407,
"profit_margin": 0.17685502808331868,
"quarter": 1,
"return_on_assets": 0.15330668293732252,
"return_on_equity": 0.22574204962599462
},
{
"asset_turnover_ratio": 0.874609901771955,
"current_ratio": 1.4735305659510525,
"debt_to_equity_ratio": 0.686427130241115,
"profit_margin": 0.17635395533311277,
"quarter": 2,
"return_on_assets": 0.1542409155509895,
"return_on_equity": 0.2253568220238044
},
{
"asset_turnover_ratio": 0.8824403658958395,
"current_ratio": 1.4836559324371101,
"debt_to_equity_ratio": 0.6734625943787056,
"profit_margin": 0.1775220588556955,
"quarter": 3,
"return_on_assets": 0.15665263057120268,
"return_on_equity": 0.22664740531690328
},
{
"asset_turnover_ratio": 0.8903405451916846,
"current_ratio": 1.7690320476820232,
"debt_to_equity_ratio": 0.6763200498842034,
"profit_margin": 0.16071912415774567,
"quarter": 4,
"return_on_assets": 0.14309475262533733,
"return_on_equity": 0.20984489895361655
}
],
"income_statement": [
{
"depreciation": 232367,
"expenses": 3284141,
"income_tax": 285037,
"marketing_expense": 387438,
"net_income": 1051885,
"net_profit": 766848,
"operational_expense": 1801031,
"product_revenue": 1319785,
"quarter": 1,
"rd_expense": 644261,
"revenue": 4336026,
"salaries_expense": 1273301,
"service_revenue": 3016241
},
{
"depreciation": 292021,
"expenses": 3394236,
"income_tax": 272950,
"marketing_expense": 632609,
"net_income": 1058145,
"net_profit": 785195,
"operational_expense": 2133158,
"product_revenue": 1451606,
"quarter": 2,
"rd_expense": 367282,
"revenue": 4452381,
"salaries_expense": 1235170,
"service_revenue": 3000775
},
{
"depreciation": 278357,
"expenses": 3508021,
"income_tax": 252233,
"marketing_expense": 531888,
"net_income": 1063839,
"net_profit": 811606,
"operational_expense": 2003227,
"product_revenue": 1430241,
"quarter": 3,
"rd_expense": 584009,
"revenue": 4571860,
"salaries_expense": 1207398,
"service_revenue": 3141619
},
{
"depreciation": 195877,
"expenses": 3625622,
"income_tax": 314419,
"marketing_expense": 687648,
"net_income": 1068922,
"net_profit": 754503,
"operational_expense": 2505785,
"product_revenue": 961444,
"quarter": 4,
"rd_expense": 591601,
"revenue": 4694544,
"salaries_expense": 1395092,
"service_revenue": 3733100
}
],
"market_conditions": {
"gdp_growth": [
0.04317897159888871,
0.04805862725131385,
0.04256168488269139,
0.05515095460493555
],
"inflation_rate": [
0.003018445679731807,
0.010155513365257855,
0.0014243112880478314,
0.006226878333756891
],
"interest_rate": [
0.018590186015458407,
0.0126331131212286,
0.015685543926578147,
0.011790211847719424
],
"year": 2000
},
"random_event": null,
"year": 2000
},
{
"advertising_kpis": [
{
"average_project_size": 133162,
"billable_hours_per_employee": 113,
"client_concentration": 0.4,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.63,
"gross_billings": 4401711,
"net_revenue": 3596896,
"new_client_acquisition": 3,
"organic_growth": 0.13,
"quarter": 1,
"revenue_per_employee": 44406
},
{
"average_project_size": 165076,
"billable_hours_per_employee": 151,
"client_concentration": 0.3,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.69,
"gross_billings": 4228796,
"net_revenue": 3728522,
"new_client_acquisition": 2,
"organic_growth": -0.02,
"quarter": 2,
"revenue_per_employee": 46031
},
{
"average_project_size": 130869,
"billable_hours_per_employee": 117,
"client_concentration": 0.31,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.63,
"gross_billings": 4623104,
"net_revenue": 3864964,
"new_client_acquisition": 5,
"organic_growth": -0.01,
"quarter": 3,
"revenue_per_employee": 47716
},
{
"average_project_size": 161242,
"billable_hours_per_employee": 158,
"client_concentration": 0.16,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.78,
"gross_billings": 4510093,
"net_revenue": 4006400,
"new_client_acquisition": 5,
"organic_growth": 0.02,
"quarter": 4,
"revenue_per_employee": 49462
}
],
"balance_sheet": [
{
"assets": 4608862,
"current_assets": 2277954,
"current_liabilities": 1002504,
"equity": 3730784,
"fixed_assets": 2330908,
"liabilities": 1878749,
"long_term_liabilities": 876245,
"quarter": 1
},
{
"assets": 4746122,
"current_assets": 1680816,
"current_liabilities": 1026989,
"equity": 3884245,
"fixed_assets": 3065306,
"liabilities": 1916718,
"long_term_liabilities": 889729,
"quarter": 2
},
{
"assets": 4887470,
"current_assets": 2393261,
"current_liabilities": 846764,
"equity": 3997457,
"fixed_assets": 2494209,
"liabilities": 1955454,
"long_term_liabilities": 1108690,
"quarter": 3
},
{
"assets": 5033027,
"current_assets": 2071409,
"current_liabilities": 1081164,
"equity": 4200131,
"fixed_assets": 2961618,
"liabilities": 1994973,
"long_term_liabilities": 913809,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 96061,
"financing_cash_flow": 98818,
"investing_cash_flow": -129836,
"net_cash_flow": 955101,
"operating_cash_flow": 1126689,
"quarter": 1
},
{
"change_in_working_capital": 15765,
"financing_cash_flow": -197025,
"investing_cash_flow": -449824,
"net_cash_flow": 1038207,
"operating_cash_flow": 1235569,
"quarter": 2
},
{
"change_in_working_capital": 41819,
"financing_cash_flow": 118597,
"investing_cash_flow": -329350,
"net_cash_flow": 1353731,
"operating_cash_flow": 1284492,
"quarter": 3
},
{
"change_in_working_capital": 44573,
"financing_cash_flow": 170133,
"investing_cash_flow": -459403,
"net_cash_flow": 1403033,
"operating_cash_flow": 1301411,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7804303969179377,
"current_ratio": 2.272264250317206,
"debt_to_equity_ratio": 0.5035802126309108,
"profit_margin": 0.27820404037258795,
"quarter": 1,
"return_on_assets": 0.21711888965215276,
"return_on_equity": 0.26822003096400115
},
{
"asset_turnover_ratio": 0.7855933749701335,
"current_ratio": 1.6366445989197547,
"debt_to_equity_ratio": 0.4934596041186897,
"profit_margin": 0.2829112983643385,
"quarter": 2,
"return_on_assets": 0.22225324169922306,
"return_on_equity": 0.27156912089736873
},
{
"asset_turnover_ratio": 0.790790327101752,
"current_ratio": 2.8263613001969854,
"debt_to_equity_ratio": 0.4891744926837237,
"profit_margin": 0.2756664745130873,
"quarter": 3,
"return_on_assets": 0.2179943815511911,
"return_on_equity": 0.2665296962543937
},
{
"asset_turnover_ratio": 0.7960219565680852,
"current_ratio": 1.915906374981039,
"debt_to_equity_ratio": 0.47497875661497224,
"profit_margin": 0.29005516174121404,
"quarter": 4,
"return_on_assets": 0.23089027736191362,
"return_on_equity": 0.27667637033225867
}
],
"income_statement": [
{
"depreciation": 126018,
"expenses": 2241403,
"income_tax": 354822,
"marketing_expense": 248540,
"net_income": 1355493,
"net_profit": 1000671,
"operational_expense": 1488033,
"product_revenue": 906909,
"quarter": 1,
"rd_expense": 275082,
"revenue": 3596896,
"salaries_expense": 1033099,
"service_revenue": 2689987
},
{
"depreciation": 180728,
"expenses": 2312292,
"income_tax": 361389,
"marketing_expense": 334324,
"net_income": 1416230,
"net_profit": 1054841,
"operational_expense": 1305046,
"product_revenue": 1268424,
"quarter": 2,
"rd_expense": 396212,
"revenue": 3728522,
"salaries_expense": 847506,
"service_revenue": 2460098
},
{
"depreciation": 219051,
"expenses": 2385423,
"income_tax": 414100,
"marketing_expense": 334162,
"net_income": 1479541,
"net_profit": 1065441,
"operational_expense": 1256472,
"product_revenue": 1354297,
"quarter": 3,
"rd_expense": 407989,
"revenue": 3864964,
"salaries_expense": 1002713,
"service_revenue": 2510667
},
{
"depreciation": 139334,
"expenses": 2460868,
"income_tax": 383455,
"marketing_expense": 325964,
"net_income": 1545532,
"net_profit": 1162077,
"operational_expense": 1383386,
"product_revenue": 960193,
"quarter": 4,
"rd_expense": 416770,
"revenue": 4006400,
"salaries_expense": 792404,
"service_revenue": 3046207
}
],
"market_conditions": {
"gdp_growth": [
0.04581404163476756,
0.06329471416407241,
0.06281621603788656,
0.05174022853260788
],
"inflation_rate": [
0.010415875294203267,
0.0088267880196649,
0.010022005413905036,
0.006766723081878493
],
"interest_rate": [
0.018528573413375358,
0.01239145972459895,
0.01238965571003368,
0.01678041597995326
],
"year": 2001
},
"random_event": null,
"year": 2001
},
{
"advertising_kpis": [
{
"average_project_size": 197952,
"billable_hours_per_employee": 130,
"client_concentration": 0.26,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.78,
"gross_billings": 2329576,
"net_revenue": 1999584,
"new_client_acquisition": 2,
"organic_growth": 0.12,
"quarter": 1,
"revenue_per_employee": 24686
},
{
"average_project_size": 159415,
"billable_hours_per_employee": 152,
"client_concentration": 0.22,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.62,
"gross_billings": 2359104,
"net_revenue": 2051776,
"new_client_acquisition": 5,
"organic_growth": 0.08,
"quarter": 2,
"revenue_per_employee": 25331
},
{
"average_project_size": 72163,
"billable_hours_per_employee": 139,
"client_concentration": 0.22,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.72,
"gross_billings": 2724633,
"net_revenue": 2105330,
"new_client_acquisition": 5,
"organic_growth": 0.01,
"quarter": 3,
"revenue_per_employee": 25992
},
{
"average_project_size": 68586,
"billable_hours_per_employee": 108,
"client_concentration": 0.28,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.79,
"gross_billings": 2533813,
"net_revenue": 2160282,
"new_client_acquisition": 4,
"organic_growth": 0.02,
"quarter": 4,
"revenue_per_employee": 26670
}
],
"balance_sheet": [
{
"assets": 2839802,
"current_assets": 1244640,
"current_liabilities": 723016,
"equity": 2143660,
"fixed_assets": 1595162,
"liabilities": 1233465,
"long_term_liabilities": 510449,
"quarter": 1
},
{
"assets": 2917367,
"current_assets": 1420853,
"current_liabilities": 676474,
"equity": 2167506,
"fixed_assets": 1496514,
"liabilities": 1248985,
"long_term_liabilities": 572511,
"quarter": 2
},
{
"assets": 2997049,
"current_assets": 1191434,
"current_liabilities": 641572,
"equity": 2281759,
"fixed_assets": 1805615,
"liabilities": 1264701,
"long_term_liabilities": 623129,
"quarter": 3
},
{
"assets": 3078909,
"current_assets": 1279262,
"current_liabilities": 615147,
"equity": 2330961,
"fixed_assets": 1799647,
"liabilities": 1280614,
"long_term_liabilities": 665467,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 41424,
"financing_cash_flow": 103672,
"investing_cash_flow": -430733,
"net_cash_flow": 435487,
"operating_cash_flow": 624178,
"quarter": 1
},
{
"change_in_working_capital": 75242,
"financing_cash_flow": 53029,
"investing_cash_flow": -412191,
"net_cash_flow": 29719,
"operating_cash_flow": 606949,
"quarter": 2
},
{
"change_in_working_capital": -68618,
"financing_cash_flow": -6506,
"investing_cash_flow": -281413,
"net_cash_flow": 590461,
"operating_cash_flow": 643384,
"quarter": 3
},
{
"change_in_working_capital": -59835,
"financing_cash_flow": -34870,
"investing_cash_flow": -290311,
"net_cash_flow": 161021,
"operating_cash_flow": 623449,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7041279638510008,
"current_ratio": 1.7214556800955996,
"debt_to_equity_ratio": 0.575401416269371,
"profit_margin": 0.2687173932177893,
"quarter": 1,
"return_on_assets": 0.18921143093779072,
"return_on_equity": 0.2506568205778901
},
{
"asset_turnover_ratio": 0.70329718544153,
"current_ratio": 2.100380798079453,
"debt_to_equity_ratio": 0.5762313922083722,
"profit_margin": 0.24326437193923703,
"quarter": 2,
"return_on_assets": 0.1710871481030669,
"return_on_equity": 0.23027571780654818
},
{
"asset_turnover_ratio": 0.7024676606888977,
"current_ratio": 1.8570542355339696,
"debt_to_equity_ratio": 0.554265809842319,
"profit_margin": 0.2609619394584222,
"quarter": 3,
"return_on_assets": 0.18331732314019558,
"return_on_equity": 0.24078397411821317
},
{
"asset_turnover_ratio": 0.7016387947808785,
"current_ratio": 2.0796037369929463,
"debt_to_equity_ratio": 0.5493931472898946,
"profit_margin": 0.2465724382279721,
"quarter": 4,
"return_on_assets": 0.17300478838445696,
"return_on_equity": 0.22851776584850625
}
],
"income_statement": [
{
"depreciation": 86855,
"expenses": 1322727,
"income_tax": 139534,
"marketing_expense": 221718,
"net_income": 676857,
"net_profit": 537323,
"operational_expense": 771186,
"product_revenue": 793984,
"quarter": 1,
"rd_expense": 142692,
"revenue": 1999584,
"salaries_expense": 492851,
"service_revenue": 1205600
},
{
"depreciation": 107825,
"expenses": 1351806,
"income_tax": 200846,
"marketing_expense": 215080,
"net_income": 699970,
"net_profit": 499124,
"operational_expense": 840408,
"product_revenue": 659002,
"quarter": 2,
"rd_expense": 205821,
"revenue": 2051776,
"salaries_expense": 623808,
"service_revenue": 1392774
},
{
"depreciation": 93973,
"expenses": 1381525,
"income_tax": 174394,
"marketing_expense": 269423,
"net_income": 723805,
"net_profit": 549411,
"operational_expense": 920961,
"product_revenue": 452492,
"quarter": 3,
"rd_expense": 272478,
"revenue": 2105330,
"salaries_expense": 579156,
"service_revenue": 1652838
},
{
"depreciation": 90783,
"expenses": 1411897,
"income_tax": 215719,
"marketing_expense": 246739,
"net_income": 748385,
"net_profit": 532666,
"operational_expense": 987584,
"product_revenue": 617070,
"quarter": 4,
"rd_expense": 261647,
"revenue": 2160282,
"salaries_expense": 479512,
"service_revenue": 1543212
}
],
"market_conditions": {
"gdp_growth": [
0.05035500628472629,
0.05393237800788289,
0.058069577401476655,
0.05910980121024846
],
"inflation_rate": [
0.003273833741127605,
0.0028684464140439772,
0.0033561213802626323,
0.01114980618785252
],
"interest_rate": [
0.013595855095679787,
0.018962163069328276,
0.012716412760508345,
0.011835336124050931
],
"year": 2002
},
"random_event": null,
"year": 2002
},
{
"advertising_kpis": [
{
"average_project_size": 149203,
"billable_hours_per_employee": 115,
"client_concentration": 0.31,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.61,
"gross_billings": 2882980,
"net_revenue": 2392143,
"new_client_acquisition": 5,
"organic_growth": 0.09,
"quarter": 1,
"revenue_per_employee": 29533
},
{
"average_project_size": 133123,
"billable_hours_per_employee": 119,
"client_concentration": 0.38,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.76,
"gross_billings": 3116263,
"net_revenue": 2478435,
"new_client_acquisition": 4,
"organic_growth": 0.13,
"quarter": 2,
"revenue_per_employee": 30598
},
{
"average_project_size": 140427,
"billable_hours_per_employee": 127,
"client_concentration": 0.36,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.77,
"gross_billings": 3203697,
"net_revenue": 2567841,
"new_client_acquisition": 2,
"organic_growth": 0.06,
"quarter": 3,
"revenue_per_employee": 31702
},
{
"average_project_size": 126447,
"billable_hours_per_employee": 153,
"client_concentration": 0.25,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.64,
"gross_billings": 3293361,
"net_revenue": 2660472,
"new_client_acquisition": 2,
"organic_growth": 0.06,
"quarter": 4,
"revenue_per_employee": 32845
}
],
"balance_sheet": [
{
"assets": 2765053,
"current_assets": 1334233,
"current_liabilities": 619514,
"equity": 1973861,
"fixed_assets": 1430820,
"liabilities": 1521945,
"long_term_liabilities": 902431,
"quarter": 1
},
{
"assets": 2849368,
"current_assets": 1314227,
"current_liabilities": 917654,
"equity": 2025695,
"fixed_assets": 1535141,
"liabilities": 1543352,
"long_term_liabilities": 625698,
"quarter": 2
},
{
"assets": 2936255,
"current_assets": 1265008,
"current_liabilities": 665882,
"equity": 2135030,
"fixed_assets": 1671247,
"liabilities": 1565061,
"long_term_liabilities": 899179,
"quarter": 3
},
{
"assets": 3025790,
"current_assets": 1083480,
"current_liabilities": 731445,
"equity": 2216177,
"fixed_assets": 1942310,
"liabilities": 1587074,
"long_term_liabilities": 855629,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 34214,
"financing_cash_flow": 176331,
"investing_cash_flow": -168890,
"net_cash_flow": 649357,
"operating_cash_flow": 864656,
"quarter": 1
},
{
"change_in_working_capital": -40867,
"financing_cash_flow": 183369,
"investing_cash_flow": -440082,
"net_cash_flow": 460875,
"operating_cash_flow": 852914,
"quarter": 2
},
{
"change_in_working_capital": 4328,
"financing_cash_flow": -41425,
"investing_cash_flow": -339204,
"net_cash_flow": 364770,
"operating_cash_flow": 917058,
"quarter": 3
},
{
"change_in_working_capital": 34624,
"financing_cash_flow": -151028,
"investing_cash_flow": -156346,
"net_cash_flow": 647962,
"operating_cash_flow": 890674,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8651345923568192,
"current_ratio": 2.15367691448458,
"debt_to_equity_ratio": 0.7710497345051146,
"profit_margin": 0.30548048339919476,
"quarter": 1,
"return_on_assets": 0.26428173347852646,
"return_on_equity": 0.3702150252728029
},
{
"asset_turnover_ratio": 0.8698192020125165,
"current_ratio": 1.4321596157157273,
"debt_to_equity_ratio": 0.7618876484367094,
"profit_margin": 0.2903763867117758,
"quarter": 2,
"return_on_assets": 0.2525749569729147,
"return_on_equity": 0.35527510311275884
},
{
"asset_turnover_ratio": 0.874529289860724,
"current_ratio": 1.8997480034000018,
"debt_to_equity_ratio": 0.733039348393231,
"profit_margin": 0.29746234287870627,
"quarter": 3,
"return_on_assets": 0.26013953147802216,
"return_on_equity": 0.35776359114391837
},
{
"asset_turnover_ratio": 0.8792652497364325,
"current_ratio": 1.4812870414043435,
"debt_to_equity_ratio": 0.7161314281305149,
"profit_margin": 0.29222671766513614,
"quarter": 4,
"return_on_assets": 0.25694479788749386,
"return_on_equity": 0.3508117808279754
}
],
"income_statement": [
{
"depreciation": 133903,
"expenses": 1464686,
"income_tax": 196704,
"marketing_expense": 285719,
"net_income": 927457,
"net_profit": 730753,
"operational_expense": 847599,
"product_revenue": 538714,
"quarter": 1,
"rd_expense": 236537,
"revenue": 2392143,
"salaries_expense": 518100,
"service_revenue": 1853429
},
{
"depreciation": 133235,
"expenses": 1529852,
"income_tax": 228904,
"marketing_expense": 226051,
"net_income": 948583,
"net_profit": 719679,
"operational_expense": 899904,
"product_revenue": 799836,
"quarter": 2,
"rd_expense": 254332,
"revenue": 2478435,
"salaries_expense": 511193,
"service_revenue": 1678599
},
{
"depreciation": 153222,
"expenses": 1597918,
"income_tax": 206087,
"marketing_expense": 179351,
"net_income": 969923,
"net_profit": 763836,
"operational_expense": 904504,
"product_revenue": 851528,
"quarter": 3,
"rd_expense": 183360,
"revenue": 2567841,
"salaries_expense": 649735,
"service_revenue": 1716313
},
{
"depreciation": 113213,
"expenses": 1669012,
"income_tax": 213999,
"marketing_expense": 236048,
"net_income": 991460,
"net_profit": 777461,
"operational_expense": 853719,
"product_revenue": 681705,
"quarter": 4,
"rd_expense": 221876,
"revenue": 2660472,
"salaries_expense": 800938,
"service_revenue": 1978767
}
],
"market_conditions": {
"gdp_growth": [
0.0456527740849059,
0.035873478317552096,
0.04915669149379934,
0.05485242590106747
],
"inflation_rate": [
0.01206162790122195,
0.008683629344890056,
0.0055648067370435254,
0.013384694187731881
],
"interest_rate": [
0.015501992542781104,
0.017903444203436526,
0.01411328977685585,
0.02075774514224333
],
"year": 2003
},
"random_event": {
"description": "Sullivan PLC Award Nomination in 2003",
"impact": 0.04,
"type": "Award Nomination"
},
"year": 2003
}
] |
{
"advertising_type": "Event Marketing",
"financial_health": "Excellent",
"founding_year": 2003,
"industry": "Advertising",
"location": "North Jamesfort",
"name": "Garza-Harris",
"num_employees": 477,
"region": "Latin America",
"revenue_size": "Small",
"website": "www.garza-harris.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 199063,
"billable_hours_per_employee": 99,
"client_concentration": 0.33,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.78,
"gross_billings": 980766,
"net_revenue": 833745,
"new_client_acquisition": 2,
"organic_growth": 0.1,
"quarter": 1,
"revenue_per_employee": 1748
},
{
"average_project_size": 157041,
"billable_hours_per_employee": 154,
"client_concentration": 0.37,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.66,
"gross_billings": 941130,
"net_revenue": 848592,
"new_client_acquisition": 1,
"organic_growth": 0.1,
"quarter": 2,
"revenue_per_employee": 1779
},
{
"average_project_size": 167400,
"billable_hours_per_employee": 92,
"client_concentration": 0.29,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.76,
"gross_billings": 1069446,
"net_revenue": 863703,
"new_client_acquisition": 2,
"organic_growth": -0.01,
"quarter": 3,
"revenue_per_employee": 1811
},
{
"average_project_size": 186335,
"billable_hours_per_employee": 97,
"client_concentration": 0.27,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.61,
"gross_billings": 992154,
"net_revenue": 879083,
"new_client_acquisition": 3,
"organic_growth": -0.04,
"quarter": 4,
"revenue_per_employee": 1843
}
],
"balance_sheet": [
{
"assets": 868334,
"current_assets": 370018,
"current_liabilities": 189069,
"equity": 652292,
"fixed_assets": 498316,
"liabilities": 436207,
"long_term_liabilities": 247138,
"quarter": 1
},
{
"assets": 887812,
"current_assets": 346732,
"current_liabilities": 203361,
"equity": 668622,
"fixed_assets": 541080,
"liabilities": 442826,
"long_term_liabilities": 239465,
"quarter": 2
},
{
"assets": 907727,
"current_assets": 368839,
"current_liabilities": 263031,
"equity": 686518,
"fixed_assets": 538888,
"liabilities": 449545,
"long_term_liabilities": 186514,
"quarter": 3
},
{
"assets": 928090,
"current_assets": 430379,
"current_liabilities": 255968,
"equity": 688048,
"fixed_assets": 497711,
"liabilities": 456365,
"long_term_liabilities": 200397,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -14032,
"financing_cash_flow": -41611,
"investing_cash_flow": -293254,
"net_cash_flow": -133557,
"operating_cash_flow": 264164,
"quarter": 1
},
{
"change_in_working_capital": 31781,
"financing_cash_flow": 161472,
"investing_cash_flow": -158906,
"net_cash_flow": -106120,
"operating_cash_flow": 263796,
"quarter": 2
},
{
"change_in_working_capital": 88317,
"financing_cash_flow": 168054,
"investing_cash_flow": -309157,
"net_cash_flow": 257989,
"operating_cash_flow": 282086,
"quarter": 3
},
{
"change_in_working_capital": 94762,
"financing_cash_flow": -17052,
"investing_cash_flow": -366873,
"net_cash_flow": -86265,
"operating_cash_flow": 245373,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9601662493925148,
"current_ratio": 1.9570527162041371,
"debt_to_equity_ratio": 0.6687296486849448,
"profit_margin": 0.26406755062998877,
"quarter": 1,
"return_on_assets": 0.25354874967466434,
"return_on_equity": 0.33752521876705527
},
{
"asset_turnover_ratio": 0.9558239807526818,
"current_ratio": 1.705007351458736,
"debt_to_equity_ratio": 0.6622964844112219,
"profit_margin": 0.26353771895092104,
"quarter": 2,
"return_on_assets": 0.25189567160615084,
"return_on_equity": 0.33447299071822345
},
{
"asset_turnover_ratio": 0.9515008367053089,
"current_ratio": 1.4022643718801207,
"debt_to_equity_ratio": 0.6548189559487151,
"profit_margin": 0.2643686545027631,
"quarter": 3,
"return_on_assets": 0.25154699595803587,
"return_on_equity": 0.33260016489006844
},
{
"asset_turnover_ratio": 0.9471958538503809,
"current_ratio": 1.6813781410176272,
"debt_to_equity_ratio": 0.6632749459340046,
"profit_margin": 0.24607801538648796,
"quarter": 4,
"return_on_assets": 0.23308407589781163,
"return_on_equity": 0.3144010301606865
}
],
"income_statement": [
{
"depreciation": 43999,
"expenses": 547605,
"income_tax": 65975,
"marketing_expense": 77340,
"net_income": 286140,
"net_profit": 220165,
"operational_expense": 341243,
"product_revenue": 239272,
"quarter": 1,
"rd_expense": 85895,
"revenue": 833745,
"salaries_expense": 164293,
"service_revenue": 594473
},
{
"depreciation": 40160,
"expenses": 558330,
"income_tax": 66626,
"marketing_expense": 70800,
"net_income": 290262,
"net_profit": 223636,
"operational_expense": 301016,
"product_revenue": 313345,
"quarter": 2,
"rd_expense": 58842,
"revenue": 848592,
"salaries_expense": 190617,
"service_revenue": 535247
},
{
"depreciation": 53750,
"expenses": 569266,
"income_tax": 66101,
"marketing_expense": 103572,
"net_income": 294437,
"net_profit": 228336,
"operational_expense": 341308,
"product_revenue": 240972,
"quarter": 3,
"rd_expense": 113167,
"revenue": 863703,
"salaries_expense": 201402,
"service_revenue": 622731
},
{
"depreciation": 29050,
"expenses": 580415,
"income_tax": 82345,
"marketing_expense": 111513,
"net_income": 298668,
"net_profit": 216323,
"operational_expense": 345880,
"product_revenue": 342186,
"quarter": 4,
"rd_expense": 94017,
"revenue": 879083,
"salaries_expense": 207587,
"service_revenue": 536897
}
],
"market_conditions": {
"gdp_growth": [
0.0018318080272146844,
-0.011946751846395277,
-0.00145887617262711,
-0.01686173020521347
],
"inflation_rate": [
0.035937624810874653,
0.04130158923490203,
0.041748411914049634,
0.036222400032075074
],
"interest_rate": [
0.03761095173888696,
0.041788826884246,
0.03921105471652893,
0.044365959861916056
],
"year": 2003
},
"random_event": {
"description": "Garza-Harris Award Nomination in 2003",
"impact": 0.01,
"type": "Award Nomination"
},
"year": 2003
},
{
"advertising_kpis": [
{
"average_project_size": 62971,
"billable_hours_per_employee": 88,
"client_concentration": 0.32,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.64,
"gross_billings": 1647793,
"net_revenue": 1458195,
"new_client_acquisition": 3,
"organic_growth": 0.07,
"quarter": 1,
"revenue_per_employee": 3057
},
{
"average_project_size": 50720,
"billable_hours_per_employee": 147,
"client_concentration": 0.37,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.68,
"gross_billings": 1685113,
"net_revenue": 1498598,
"new_client_acquisition": 4,
"organic_growth": 0.1,
"quarter": 2,
"revenue_per_employee": 3142
},
{
"average_project_size": 73080,
"billable_hours_per_employee": 144,
"client_concentration": 0.22,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.72,
"gross_billings": 1929758,
"net_revenue": 1540121,
"new_client_acquisition": 4,
"organic_growth": 0.04,
"quarter": 3,
"revenue_per_employee": 3229
},
{
"average_project_size": 120828,
"billable_hours_per_employee": 132,
"client_concentration": 0.22,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.69,
"gross_billings": 1941971,
"net_revenue": 1582795,
"new_client_acquisition": 1,
"organic_growth": 0.07,
"quarter": 4,
"revenue_per_employee": 3318
}
],
"balance_sheet": [
{
"assets": 2157741,
"current_assets": 970616,
"current_liabilities": 570219,
"equity": 1182342,
"fixed_assets": 1187125,
"liabilities": 1259734,
"long_term_liabilities": 689515,
"quarter": 1
},
{
"assets": 2189823,
"current_assets": 1047635,
"current_liabilities": 678150,
"equity": 1204729,
"fixed_assets": 1142188,
"liabilities": 1277102,
"long_term_liabilities": 598952,
"quarter": 2
},
{
"assets": 2222381,
"current_assets": 1087237,
"current_liabilities": 756187,
"equity": 1200905,
"fixed_assets": 1135144,
"liabilities": 1294711,
"long_term_liabilities": 538524,
"quarter": 3
},
{
"assets": 2255424,
"current_assets": 854256,
"current_liabilities": 773873,
"equity": 1264187,
"fixed_assets": 1401168,
"liabilities": 1312562,
"long_term_liabilities": 538689,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 84753,
"financing_cash_flow": -40096,
"investing_cash_flow": -231617,
"net_cash_flow": 236215,
"operating_cash_flow": 394058,
"quarter": 1
},
{
"change_in_working_capital": -27493,
"financing_cash_flow": 100804,
"investing_cash_flow": -144928,
"net_cash_flow": -112300,
"operating_cash_flow": 364088,
"quarter": 2
},
{
"change_in_working_capital": 82653,
"financing_cash_flow": 89691,
"investing_cash_flow": -462611,
"net_cash_flow": -159325,
"operating_cash_flow": 369453,
"quarter": 3
},
{
"change_in_working_capital": 26628,
"financing_cash_flow": -139789,
"investing_cash_flow": -166835,
"net_cash_flow": -234911,
"operating_cash_flow": 436666,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6757970488580418,
"current_ratio": 1.7021810918261229,
"debt_to_equity_ratio": 1.0654565261151172,
"profit_margin": 0.1949910677241384,
"quarter": 1,
"return_on_assets": 0.1317743881216513,
"return_on_equity": 0.24048456368800228
},
{
"asset_turnover_ratio": 0.6843466344083518,
"current_ratio": 1.5448425864484259,
"debt_to_equity_ratio": 1.060074091351665,
"profit_margin": 0.19485412365424218,
"quarter": 2,
"return_on_assets": 0.13334776372336943,
"return_on_equity": 0.24238480189320585
},
{
"asset_turnover_ratio": 0.6930049347974088,
"current_ratio": 1.4377885364334484,
"debt_to_equity_ratio": 1.0781127566293753,
"profit_margin": 0.17741138520934394,
"quarter": 3,
"return_on_assets": 0.12294696543931936,
"return_on_equity": 0.22752424213405723
},
{
"asset_turnover_ratio": 0.7017727043784229,
"current_ratio": 1.103871048608751,
"debt_to_equity_ratio": 1.0382656996156423,
"profit_margin": 0.2030111290470339,
"quarter": 4,
"return_on_assets": 0.14246766905025396,
"return_on_equity": 0.25417521300250673
}
],
"income_statement": [
{
"depreciation": 109723,
"expenses": 1097789,
"income_tax": 76071,
"marketing_expense": 198810,
"net_income": 360406,
"net_profit": 284335,
"operational_expense": 617601,
"product_revenue": 395336,
"quarter": 1,
"rd_expense": 207907,
"revenue": 1458195,
"salaries_expense": 540417,
"service_revenue": 1062859
},
{
"depreciation": 72080,
"expenses": 1124846,
"income_tax": 81744,
"marketing_expense": 168175,
"net_income": 373752,
"net_profit": 292008,
"operational_expense": 784461,
"product_revenue": 352997,
"quarter": 2,
"rd_expense": 218734,
"revenue": 1498598,
"salaries_expense": 439192,
"service_revenue": 1145601
},
{
"depreciation": 96218,
"expenses": 1152570,
"income_tax": 114316,
"marketing_expense": 152820,
"net_income": 387551,
"net_profit": 273235,
"operational_expense": 712811,
"product_revenue": 484410,
"quarter": 3,
"rd_expense": 179446,
"revenue": 1540121,
"salaries_expense": 474981,
"service_revenue": 1055711
},
{
"depreciation": 115341,
"expenses": 1180978,
"income_tax": 80492,
"marketing_expense": 180790,
"net_income": 401817,
"net_profit": 321325,
"operational_expense": 825391,
"product_revenue": 516897,
"quarter": 4,
"rd_expense": 198960,
"revenue": 1582795,
"salaries_expense": 444329,
"service_revenue": 1065898
}
],
"market_conditions": {
"gdp_growth": [
0.00040758068455414194,
-0.002299828128648174,
0.012130876651187476,
0.001524130611157747
],
"inflation_rate": [
0.02653583754139384,
0.031257614792588796,
0.03221756107777766,
0.03128862349130918
],
"interest_rate": [
0.04426774855318758,
0.044974317733241315,
0.05008361930129048,
0.044086828033006495
],
"year": 2004
},
"random_event": null,
"year": 2004
},
{
"advertising_kpis": [
{
"average_project_size": 179891,
"billable_hours_per_employee": 102,
"client_concentration": 0.24,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.65,
"gross_billings": 2525581,
"net_revenue": 2264781,
"new_client_acquisition": 4,
"organic_growth": -0.03,
"quarter": 1,
"revenue_per_employee": 4748
},
{
"average_project_size": 152917,
"billable_hours_per_employee": 108,
"client_concentration": 0.15,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.72,
"gross_billings": 2943875,
"net_revenue": 2333370,
"new_client_acquisition": 3,
"organic_growth": 0.15,
"quarter": 2,
"revenue_per_employee": 4892
},
{
"average_project_size": 118131,
"billable_hours_per_employee": 87,
"client_concentration": 0.17,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.77,
"gross_billings": 3025078,
"net_revenue": 2404038,
"new_client_acquisition": 5,
"organic_growth": 0.03,
"quarter": 3,
"revenue_per_employee": 5040
},
{
"average_project_size": 132177,
"billable_hours_per_employee": 156,
"client_concentration": 0.14,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.61,
"gross_billings": 2843273,
"net_revenue": 2476845,
"new_client_acquisition": 2,
"organic_growth": 0.14,
"quarter": 4,
"revenue_per_employee": 5193
}
],
"balance_sheet": [
{
"assets": 3273800,
"current_assets": 1275598,
"current_liabilities": 1071247,
"equity": 2006900,
"fixed_assets": 1998202,
"liabilities": 1949655,
"long_term_liabilities": 878408,
"quarter": 1
},
{
"assets": 3340292,
"current_assets": 1653633,
"current_liabilities": 1045603,
"equity": 2010584,
"fixed_assets": 1686659,
"liabilities": 1983284,
"long_term_liabilities": 937681,
"quarter": 2
},
{
"assets": 3408134,
"current_assets": 1067612,
"current_liabilities": 882880,
"equity": 2093337,
"fixed_assets": 2340522,
"liabilities": 2017493,
"long_term_liabilities": 1134613,
"quarter": 3
},
{
"assets": 3477354,
"current_assets": 1265205,
"current_liabilities": 1134468,
"equity": 2170186,
"fixed_assets": 2212149,
"liabilities": 2052292,
"long_term_liabilities": 917824,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 15120,
"financing_cash_flow": -52661,
"investing_cash_flow": -433165,
"net_cash_flow": 685869,
"operating_cash_flow": 782503,
"quarter": 1
},
{
"change_in_working_capital": 40548,
"financing_cash_flow": 49153,
"investing_cash_flow": -164733,
"net_cash_flow": 440564,
"operating_cash_flow": 746667,
"quarter": 2
},
{
"change_in_working_capital": 44812,
"financing_cash_flow": 28751,
"investing_cash_flow": -393369,
"net_cash_flow": 478622,
"operating_cash_flow": 774660,
"quarter": 3
},
{
"change_in_working_capital": 58671,
"financing_cash_flow": -119528,
"investing_cash_flow": -212885,
"net_cash_flow": 432512,
"operating_cash_flow": 847122,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6917896633881117,
"current_ratio": 1.1907599274490384,
"debt_to_equity_ratio": 0.9714759081169964,
"profit_margin": 0.30146623448359905,
"quarter": 1,
"return_on_assets": 0.20855122487629055,
"return_on_equity": 0.34020379690069263
},
{
"asset_turnover_ratio": 0.6985527013805979,
"current_ratio": 1.5815113384334207,
"debt_to_equity_ratio": 0.9864218555404798,
"profit_margin": 0.28009959843488175,
"quarter": 2,
"return_on_assets": 0.19566433114230733,
"return_on_equity": 0.3250677415119189
},
{
"asset_turnover_ratio": 0.7053824761585078,
"current_ratio": 1.2092379485320768,
"debt_to_equity_ratio": 0.9637688532711168,
"profit_margin": 0.2922982082645948,
"quarter": 3,
"return_on_assets": 0.2061820339223751,
"return_on_equity": 0.33568221456936936
},
{
"asset_turnover_ratio": 0.7122786463500697,
"current_ratio": 1.1152408000930834,
"debt_to_equity_ratio": 0.9456756241170111,
"profit_margin": 0.30083594249942974,
"quarter": 4,
"return_on_assets": 0.21427901789694118,
"return_on_equity": 0.3433456855771809
}
],
"income_statement": [
{
"depreciation": 99748,
"expenses": 1370618,
"income_tax": 211408,
"marketing_expense": 256539,
"net_income": 894163,
"net_profit": 682755,
"operational_expense": 724629,
"product_revenue": 855964,
"quarter": 1,
"rd_expense": 145323,
"revenue": 2264781,
"salaries_expense": 472253,
"service_revenue": 1408817
},
{
"depreciation": 93091,
"expenses": 1401655,
"income_tax": 278139,
"marketing_expense": 156212,
"net_income": 931715,
"net_profit": 653576,
"operational_expense": 853840,
"product_revenue": 578121,
"quarter": 2,
"rd_expense": 273432,
"revenue": 2333370,
"salaries_expense": 572629,
"service_revenue": 1755249
},
{
"depreciation": 71964,
"expenses": 1433395,
"income_tax": 267947,
"marketing_expense": 181201,
"net_income": 970643,
"net_profit": 702696,
"operational_expense": 842169,
"product_revenue": 758419,
"quarter": 3,
"rd_expense": 175259,
"revenue": 2404038,
"salaries_expense": 445803,
"service_revenue": 1645619
},
{
"depreciation": 101998,
"expenses": 1465854,
"income_tax": 265867,
"marketing_expense": 178246,
"net_income": 1010991,
"net_profit": 745124,
"operational_expense": 895397,
"product_revenue": 857173,
"quarter": 4,
"rd_expense": 227004,
"revenue": 2476845,
"salaries_expense": 546466,
"service_revenue": 1619672
}
],
"market_conditions": {
"gdp_growth": [
-0.018724281148925305,
-0.008353442448356391,
-0.013704783613623409,
-0.01967786389685023
],
"inflation_rate": [
0.03587065649294189,
0.03300059781132747,
0.03182878744922555,
0.029209413136321586
],
"interest_rate": [
0.03943838008905561,
0.045950443064813114,
0.04042796892030139,
0.03943132957069087
],
"year": 2005
},
"random_event": {
"description": "Garza-Harris Expansion to New Market in 2005",
"impact": -0.03,
"type": "Expansion to New Market"
},
"year": 2005
},
{
"advertising_kpis": [
{
"average_project_size": 155251,
"billable_hours_per_employee": 118,
"client_concentration": 0.2,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.73,
"gross_billings": 870059,
"net_revenue": 786671,
"new_client_acquisition": 2,
"organic_growth": 0.13,
"quarter": 1,
"revenue_per_employee": 1649
},
{
"average_project_size": 125185,
"billable_hours_per_employee": 122,
"client_concentration": 0.24,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.8,
"gross_billings": 905401,
"net_revenue": 809969,
"new_client_acquisition": 1,
"organic_growth": 0.01,
"quarter": 2,
"revenue_per_employee": 1698
},
{
"average_project_size": 174924,
"billable_hours_per_employee": 132,
"client_concentration": 0.19,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.8,
"gross_billings": 1043033,
"net_revenue": 833957,
"new_client_acquisition": 4,
"organic_growth": -0.04,
"quarter": 3,
"revenue_per_employee": 1748
},
{
"average_project_size": 129430,
"billable_hours_per_employee": 113,
"client_concentration": 0.33,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.79,
"gross_billings": 995906,
"net_revenue": 858656,
"new_client_acquisition": 4,
"organic_growth": -0.04,
"quarter": 4,
"revenue_per_employee": 1800
}
],
"balance_sheet": [
{
"assets": 1173994,
"current_assets": 473009,
"current_liabilities": 241946,
"equity": 774374,
"fixed_assets": 700985,
"liabilities": 576709,
"long_term_liabilities": 334763,
"quarter": 1
},
{
"assets": 1196442,
"current_assets": 564688,
"current_liabilities": 293058,
"equity": 794617,
"fixed_assets": 631754,
"liabilities": 583064,
"long_term_liabilities": 290006,
"quarter": 2
},
{
"assets": 1219320,
"current_assets": 527259,
"current_liabilities": 344749,
"equity": 833064,
"fixed_assets": 692061,
"liabilities": 589488,
"long_term_liabilities": 244739,
"quarter": 3
},
{
"assets": 1242634,
"current_assets": 394865,
"current_liabilities": 334347,
"equity": 841264,
"fixed_assets": 847769,
"liabilities": 595984,
"long_term_liabilities": 261637,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 50684,
"financing_cash_flow": -34684,
"investing_cash_flow": -440352,
"net_cash_flow": 69897,
"operating_cash_flow": 225331,
"quarter": 1
},
{
"change_in_working_capital": -10661,
"financing_cash_flow": -166369,
"investing_cash_flow": -262511,
"net_cash_flow": 14388,
"operating_cash_flow": 210480,
"quarter": 2
},
{
"change_in_working_capital": 64626,
"financing_cash_flow": 121789,
"investing_cash_flow": -112772,
"net_cash_flow": 31677,
"operating_cash_flow": 260268,
"quarter": 3
},
{
"change_in_working_capital": 76149,
"financing_cash_flow": 86001,
"investing_cash_flow": -161414,
"net_cash_flow": -71579,
"operating_cash_flow": 227357,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6700809373812814,
"current_ratio": 1.9550188885123128,
"debt_to_equity_ratio": 0.744742204671128,
"profit_margin": 0.22511189557006678,
"quarter": 1,
"return_on_assets": 0.15084318999926746,
"return_on_equity": 0.22868665528543056
},
{
"asset_turnover_ratio": 0.6769814165667872,
"current_ratio": 1.926881368193327,
"debt_to_equity_ratio": 0.7337673369686276,
"profit_margin": 0.22376041552207554,
"quarter": 2,
"return_on_assets": 0.1514816430717076,
"return_on_equity": 0.2280834666260601
},
{
"asset_turnover_ratio": 0.6839525309188729,
"current_ratio": 1.529399650180276,
"debt_to_equity_ratio": 0.7076143009420645,
"profit_margin": 0.24369601790020348,
"quarter": 3,
"return_on_assets": 0.1666765082176951,
"return_on_equity": 0.24395724698222465
},
{
"asset_turnover_ratio": 0.6909967053854956,
"current_ratio": 1.181003568149258,
"debt_to_equity_ratio": 0.7084387302915612,
"profit_margin": 0.22664955465285283,
"quarter": 4,
"return_on_assets": 0.15661409554221115,
"return_on_equity": 0.23133522889366478
}
],
"income_statement": [
{
"depreciation": 48242,
"expenses": 551262,
"income_tax": 58320,
"marketing_expense": 109180,
"net_income": 235409,
"net_profit": 177089,
"operational_expense": 310512,
"product_revenue": 197543,
"quarter": 1,
"rd_expense": 94361,
"revenue": 786671,
"salaries_expense": 176352,
"service_revenue": 589128
},
{
"depreciation": 29241,
"expenses": 563745,
"income_tax": 64985,
"marketing_expense": 62359,
"net_income": 246224,
"net_profit": 181239,
"operational_expense": 383915,
"product_revenue": 284205,
"quarter": 2,
"rd_expense": 69368,
"revenue": 809969,
"salaries_expense": 228031,
"service_revenue": 525764
},
{
"depreciation": 57036,
"expenses": 576510,
"income_tax": 54215,
"marketing_expense": 97380,
"net_income": 257447,
"net_profit": 203232,
"operational_expense": 385957,
"product_revenue": 309192,
"quarter": 3,
"rd_expense": 59978,
"revenue": 833957,
"salaries_expense": 197485,
"service_revenue": 524765
},
{
"depreciation": 32743,
"expenses": 589565,
"income_tax": 74477,
"marketing_expense": 90194,
"net_income": 269091,
"net_profit": 194614,
"operational_expense": 375792,
"product_revenue": 220491,
"quarter": 4,
"rd_expense": 98351,
"revenue": 858656,
"salaries_expense": 203280,
"service_revenue": 638165
}
],
"market_conditions": {
"gdp_growth": [
-0.017785614671605332,
-0.013342783394445818,
-0.01575226228147758,
-0.017416937870089303
],
"inflation_rate": [
0.021527965477754138,
0.026421460610669825,
0.024827589684061607,
0.019692524012199356
],
"interest_rate": [
0.0536884662585956,
0.052704526408540606,
0.045720532152548315,
0.045503011477484326
],
"year": 2006
},
"random_event": null,
"year": 2006
},
{
"advertising_kpis": [
{
"average_project_size": 158458,
"billable_hours_per_employee": 127,
"client_concentration": 0.13,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.75,
"gross_billings": 4062728,
"net_revenue": 3314182,
"new_client_acquisition": 1,
"organic_growth": 0.05,
"quarter": 1,
"revenue_per_employee": 6948
},
{
"average_project_size": 184076,
"billable_hours_per_employee": 90,
"client_concentration": 0.26,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.76,
"gross_billings": 4233026,
"net_revenue": 3384719,
"new_client_acquisition": 4,
"organic_growth": 0,
"quarter": 2,
"revenue_per_employee": 7096
},
{
"average_project_size": 132802,
"billable_hours_per_employee": 147,
"client_concentration": 0.17,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.63,
"gross_billings": 4317028,
"net_revenue": 3456757,
"new_client_acquisition": 2,
"organic_growth": 0.01,
"quarter": 3,
"revenue_per_employee": 7247
},
{
"average_project_size": 197299,
"billable_hours_per_employee": 102,
"client_concentration": 0.35,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.75,
"gross_billings": 4205705,
"net_revenue": 3530329,
"new_client_acquisition": 2,
"organic_growth": 0.14,
"quarter": 4,
"revenue_per_employee": 7401
}
],
"balance_sheet": [
{
"assets": 4944885,
"current_assets": 1916490,
"current_liabilities": 975627,
"equity": 3386806,
"fixed_assets": 3028395,
"liabilities": 2280777,
"long_term_liabilities": 1305150,
"quarter": 1
},
{
"assets": 5048086,
"current_assets": 2392419,
"current_liabilities": 1273884,
"equity": 3447066,
"fixed_assets": 2655667,
"liabilities": 2332979,
"long_term_liabilities": 1059095,
"quarter": 2
},
{
"assets": 5153441,
"current_assets": 2062249,
"current_liabilities": 1208817,
"equity": 3551160,
"fixed_assets": 3091192,
"liabilities": 2386376,
"long_term_liabilities": 1177559,
"quarter": 3
},
{
"assets": 5260995,
"current_assets": 2486217,
"current_liabilities": 1169713,
"equity": 3596653,
"fixed_assets": 2774778,
"liabilities": 2440995,
"long_term_liabilities": 1271282,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -70874,
"financing_cash_flow": -1404,
"investing_cash_flow": -268996,
"net_cash_flow": 624882,
"operating_cash_flow": 962441,
"quarter": 1
},
{
"change_in_working_capital": -64630,
"financing_cash_flow": -11618,
"investing_cash_flow": -253727,
"net_cash_flow": 801958,
"operating_cash_flow": 889844,
"quarter": 2
},
{
"change_in_working_capital": -72710,
"financing_cash_flow": -196269,
"investing_cash_flow": -195098,
"net_cash_flow": 380948,
"operating_cash_flow": 996179,
"quarter": 3
},
{
"change_in_working_capital": -47442,
"financing_cash_flow": -17363,
"investing_cash_flow": -357477,
"net_cash_flow": 292047,
"operating_cash_flow": 951217,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6702242822633894,
"current_ratio": 1.9643675298039107,
"debt_to_equity_ratio": 0.6734300695109198,
"profit_margin": 0.21806225487918285,
"quarter": 1,
"return_on_assets": 0.1461506182651366,
"return_on_equity": 0.21338629965814399
},
{
"asset_turnover_ratio": 0.6704955105756915,
"current_ratio": 1.87805090573396,
"debt_to_equity_ratio": 0.6768013725295657,
"profit_margin": 0.2162539933152501,
"quarter": 2,
"return_on_assets": 0.1449973316619408,
"return_on_equity": 0.21234261252903194
},
{
"asset_turnover_ratio": 0.6707667750537941,
"current_ratio": 1.7060059545820419,
"debt_to_equity_ratio": 0.6719990087745976,
"profit_margin": 0.22682965565702187,
"quarter": 3,
"return_on_assets": 0.15214979661162317,
"return_on_equity": 0.22079968235731423
},
{
"asset_turnover_ratio": 0.6710382731783626,
"current_ratio": 2.125493176531337,
"debt_to_equity_ratio": 0.6786851553374763,
"profit_margin": 0.2199945104266486,
"quarter": 4,
"return_on_assets": 0.1476247363854176,
"return_on_equity": 0.21593770652882
}
],
"income_statement": [
{
"depreciation": 239743,
"expenses": 2397971,
"income_tax": 193513,
"marketing_expense": 304773,
"net_income": 916211,
"net_profit": 722698,
"operational_expense": 1270108,
"product_revenue": 796550,
"quarter": 1,
"rd_expense": 478196,
"revenue": 3314182,
"salaries_expense": 851375,
"service_revenue": 2517632
},
{
"depreciation": 157885,
"expenses": 2427069,
"income_tax": 225691,
"marketing_expense": 478345,
"net_income": 957650,
"net_profit": 731959,
"operational_expense": 1382201,
"product_revenue": 721885,
"quarter": 2,
"rd_expense": 338055,
"revenue": 3384719,
"salaries_expense": 1041868,
"service_revenue": 2662834
},
{
"depreciation": 212084,
"expenses": 2456521,
"income_tax": 216141,
"marketing_expense": 257787,
"net_income": 1000236,
"net_profit": 784095,
"operational_expense": 1640130,
"product_revenue": 1119700,
"quarter": 3,
"rd_expense": 490319,
"revenue": 3456757,
"salaries_expense": 995189,
"service_revenue": 2337057
},
{
"depreciation": 174564,
"expenses": 2486331,
"income_tax": 267345,
"marketing_expense": 344566,
"net_income": 1043998,
"net_profit": 776653,
"operational_expense": 1672197,
"product_revenue": 740223,
"quarter": 4,
"rd_expense": 252600,
"revenue": 3530329,
"salaries_expense": 996678,
"service_revenue": 2790106
}
],
"market_conditions": {
"gdp_growth": [
0.005320133723809307,
-0.012904174088024006,
-0.009197545022320265,
-0.0036554467760515127
],
"inflation_rate": [
0.02987019277220504,
0.022047378083290593,
0.026175689006504074,
0.029756941556533398
],
"interest_rate": [
0.04294955943009767,
0.04402268112934891,
0.04342021488911499,
0.0502469525802166
],
"year": 2007
},
"random_event": null,
"year": 2007
},
{
"advertising_kpis": [
{
"average_project_size": 68903,
"billable_hours_per_employee": 111,
"client_concentration": 0.39,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.69,
"gross_billings": 5286142,
"net_revenue": 4364700,
"new_client_acquisition": 4,
"organic_growth": 0.09,
"quarter": 1,
"revenue_per_employee": 9150
},
{
"average_project_size": 78619,
"billable_hours_per_employee": 110,
"client_concentration": 0.24,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.75,
"gross_billings": 5544578,
"net_revenue": 4516011,
"new_client_acquisition": 2,
"organic_growth": 0.14,
"quarter": 2,
"revenue_per_employee": 9468
},
{
"average_project_size": 125627,
"billable_hours_per_employee": 158,
"client_concentration": 0.21,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.62,
"gross_billings": 5272818,
"net_revenue": 4672569,
"new_client_acquisition": 5,
"organic_growth": 0.11,
"quarter": 3,
"revenue_per_employee": 9796
},
{
"average_project_size": 183815,
"billable_hours_per_employee": 154,
"client_concentration": 0.2,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.71,
"gross_billings": 6269402,
"net_revenue": 4834553,
"new_client_acquisition": 5,
"organic_growth": 0.14,
"quarter": 4,
"revenue_per_employee": 10135
}
],
"balance_sheet": [
{
"assets": 5390660,
"current_assets": 2364680,
"current_liabilities": 1890574,
"equity": 3005504,
"fixed_assets": 3025980,
"liabilities": 3182239,
"long_term_liabilities": 1291665,
"quarter": 1
},
{
"assets": 5575909,
"current_assets": 2682119,
"current_liabilities": 1403168,
"equity": 3270297,
"fixed_assets": 2893790,
"liabilities": 3236226,
"long_term_liabilities": 1833058,
"quarter": 2
},
{
"assets": 5767525,
"current_assets": 1810871,
"current_liabilities": 1735831,
"equity": 3434508,
"fixed_assets": 3956654,
"liabilities": 3291129,
"long_term_liabilities": 1555298,
"quarter": 3
},
{
"assets": 5965725,
"current_assets": 2641404,
"current_liabilities": 1583282,
"equity": 3617853,
"fixed_assets": 3324321,
"liabilities": 3346964,
"long_term_liabilities": 1763682,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 8795,
"financing_cash_flow": 41340,
"investing_cash_flow": -498717,
"net_cash_flow": 459775,
"operating_cash_flow": 1108930,
"quarter": 1
},
{
"change_in_working_capital": -50367,
"financing_cash_flow": 143086,
"investing_cash_flow": -342683,
"net_cash_flow": 802031,
"operating_cash_flow": 1227451,
"quarter": 2
},
{
"change_in_working_capital": 46724,
"financing_cash_flow": 48841,
"investing_cash_flow": -178663,
"net_cash_flow": 780538,
"operating_cash_flow": 1178851,
"quarter": 3
},
{
"change_in_working_capital": 99539,
"financing_cash_flow": 100344,
"investing_cash_flow": -494276,
"net_cash_flow": 975657,
"operating_cash_flow": 1295140,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8096782212196652,
"current_ratio": 1.2507735745863426,
"debt_to_equity_ratio": 1.058803781329188,
"profit_margin": 0.18262034045867986,
"quarter": 1,
"return_on_assets": 0.14786371242111357,
"return_on_equity": 0.2652077654862546
},
{
"asset_turnover_ratio": 0.8099147600866513,
"current_ratio": 1.911473893361308,
"debt_to_equity_ratio": 0.9895816801960189,
"profit_margin": 0.20606991435583305,
"quarter": 2,
"return_on_assets": 0.16689906524658132,
"return_on_equity": 0.28456559144322363
},
{
"asset_turnover_ratio": 0.8101514947919601,
"current_ratio": 1.0432300149035245,
"debt_to_equity_ratio": 0.9582534092219323,
"profit_margin": 0.205050369507652,
"quarter": 3,
"return_on_assets": 0.16612186336426804,
"return_on_equity": 0.27896630317937826
},
{
"asset_turnover_ratio": 0.8103881757875195,
"current_ratio": 1.668309246236615,
"debt_to_equity_ratio": 0.9251243762529876,
"profit_margin": 0.20665654094597785,
"quarter": 4,
"return_on_assets": 0.16747201723176983,
"return_on_equity": 0.2761560516693188
}
],
"income_statement": [
{
"depreciation": 311847,
"expenses": 3247830,
"income_tax": 319787,
"marketing_expense": 436634,
"net_income": 1116870,
"net_profit": 797083,
"operational_expense": 1894455,
"product_revenue": 914934,
"quarter": 1,
"rd_expense": 508147,
"revenue": 4364700,
"salaries_expense": 1332428,
"service_revenue": 3449766
},
{
"depreciation": 296837,
"expenses": 3345692,
"income_tax": 239705,
"marketing_expense": 621152,
"net_income": 1170319,
"net_profit": 930614,
"operational_expense": 2082772,
"product_revenue": 1280943,
"quarter": 2,
"rd_expense": 600185,
"revenue": 4516011,
"salaries_expense": 1309448,
"service_revenue": 3235068
},
{
"depreciation": 220739,
"expenses": 3446504,
"income_tax": 267953,
"marketing_expense": 480426,
"net_income": 1226065,
"net_profit": 958112,
"operational_expense": 1823161,
"product_revenue": 1056790,
"quarter": 3,
"rd_expense": 495528,
"revenue": 4672569,
"salaries_expense": 1079927,
"service_revenue": 3615779
},
{
"depreciation": 296048,
"expenses": 3550353,
"income_tax": 285108,
"marketing_expense": 454807,
"net_income": 1284200,
"net_profit": 999092,
"operational_expense": 1837091,
"product_revenue": 1310926,
"quarter": 4,
"rd_expense": 624289,
"revenue": 4834553,
"salaries_expense": 1698177,
"service_revenue": 3523627
}
],
"market_conditions": {
"gdp_growth": [
-0.012071471569922427,
-0.01324759224614487,
-0.0021250137899354662,
-0.017053154010021495
],
"inflation_rate": [
0.024298606919271982,
0.0260953252386332,
0.02617210633656887,
0.03020060115781818
],
"interest_rate": [
0.05601309762032393,
0.05703045856204393,
0.06084819766084636,
0.06195770663624653
],
"year": 2008
},
"random_event": {
"description": "Garza-Harris Economic Slowdown Impact in 2008",
"impact": -0.09,
"type": "Economic Slowdown Impact"
},
"year": 2008
}
] |
{
"advertising_type": "Branding Services",
"financial_health": "Good",
"founding_year": 2010,
"industry": "Advertising",
"location": "North Nicole",
"name": "Harvey, Lee and Owens",
"num_employees": 729,
"region": "Latin America",
"revenue_size": "Medium",
"website": "www.harvey,leeandowens.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 177751,
"billable_hours_per_employee": 104,
"client_concentration": 0.25,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.73,
"gross_billings": 11753552,
"net_revenue": 9269906,
"new_client_acquisition": 5,
"organic_growth": 0.04,
"quarter": 1,
"revenue_per_employee": 12716
},
{
"average_project_size": 139955,
"billable_hours_per_employee": 112,
"client_concentration": 0.19,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.66,
"gross_billings": 11793203,
"net_revenue": 9658818,
"new_client_acquisition": 5,
"organic_growth": 0.03,
"quarter": 2,
"revenue_per_employee": 13249
},
{
"average_project_size": 68765,
"billable_hours_per_employee": 136,
"client_concentration": 0.27,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.63,
"gross_billings": 12307459,
"net_revenue": 10064047,
"new_client_acquisition": 4,
"organic_growth": 0,
"quarter": 3,
"revenue_per_employee": 13805
},
{
"average_project_size": 73171,
"billable_hours_per_employee": 140,
"client_concentration": 0.33,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.74,
"gross_billings": 12761520,
"net_revenue": 10486277,
"new_client_acquisition": 2,
"organic_growth": 0.15,
"quarter": 4,
"revenue_per_employee": 14384
}
],
"balance_sheet": [
{
"assets": 13545173,
"current_assets": 4170667,
"current_liabilities": 3081250,
"equity": 9823406,
"fixed_assets": 9374506,
"liabilities": 5967362,
"long_term_liabilities": 2886112,
"quarter": 1
},
{
"assets": 14022771,
"current_assets": 5684677,
"current_liabilities": 2570769,
"equity": 10274316,
"fixed_assets": 8338094,
"liabilities": 6073059,
"long_term_liabilities": 3502290,
"quarter": 2
},
{
"assets": 14517208,
"current_assets": 5643738,
"current_liabilities": 3573638,
"equity": 10630713,
"fixed_assets": 8873470,
"liabilities": 6180629,
"long_term_liabilities": 2606991,
"quarter": 3
},
{
"assets": 15029079,
"current_assets": 5994354,
"current_liabilities": 3284131,
"equity": 11327076,
"fixed_assets": 9034725,
"liabilities": 6290104,
"long_term_liabilities": 3005973,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 45303,
"financing_cash_flow": -15042,
"investing_cash_flow": -394323,
"net_cash_flow": 2185520,
"operating_cash_flow": 2739929,
"quarter": 1
},
{
"change_in_working_capital": -19735,
"financing_cash_flow": -11499,
"investing_cash_flow": -111685,
"net_cash_flow": 2549750,
"operating_cash_flow": 2707418,
"quarter": 2
},
{
"change_in_working_capital": 5216,
"financing_cash_flow": -57901,
"investing_cash_flow": -288244,
"net_cash_flow": 2496824,
"operating_cash_flow": 2711441,
"quarter": 3
},
{
"change_in_working_capital": -72017,
"financing_cash_flow": 9371,
"investing_cash_flow": -104716,
"net_cash_flow": 2848959,
"operating_cash_flow": 3024316,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6843697012950665,
"current_ratio": 1.3535633265720082,
"debt_to_equity_ratio": 0.6074636434654132,
"profit_margin": 0.2422457142499611,
"quarter": 1,
"return_on_assets": 0.1657856271012559,
"return_on_equity": 0.2285963748215232
},
{
"asset_turnover_ratio": 0.6887952459610158,
"current_ratio": 2.211274914237724,
"debt_to_equity_ratio": 0.5910913193637416,
"profit_margin": 0.2406716846719754,
"quarter": 2,
"return_on_assets": 0.16577351223948533,
"return_on_equity": 0.22625389368985732
},
{
"asset_turnover_ratio": 0.6932494870914573,
"current_ratio": 1.579269640629521,
"debt_to_equity_ratio": 0.5813936468795649,
"profit_margin": 0.2279534266880908,
"quarter": 3,
"return_on_assets": 0.15802859613225903,
"return_on_equity": 0.2158024584051888
},
{
"asset_turnover_ratio": 0.6977325090912091,
"current_ratio": 1.8252481402233955,
"debt_to_equity_ratio": 0.5553157761102688,
"profit_margin": 0.24680837631887848,
"quarter": 4,
"return_on_assets": 0.17220622767369845,
"return_on_equity": 0.2284880052009892
}
],
"income_statement": [
{
"depreciation": 494334,
"expenses": 6220219,
"income_tax": 804092,
"marketing_expense": 1004059,
"net_income": 3049687,
"net_profit": 2245595,
"operational_expense": 3424658,
"product_revenue": 2588730,
"quarter": 1,
"rd_expense": 741639,
"revenue": 9269906,
"salaries_expense": 2507969,
"service_revenue": 6681176
},
{
"depreciation": 382814,
"expenses": 6504670,
"income_tax": 829544,
"marketing_expense": 888544,
"net_income": 3154148,
"net_profit": 2324604,
"operational_expense": 3975933,
"product_revenue": 3242843,
"quarter": 2,
"rd_expense": 1005201,
"revenue": 9658818,
"salaries_expense": 3067302,
"service_revenue": 6415975
},
{
"depreciation": 417307,
"expenses": 6802129,
"income_tax": 967784,
"marketing_expense": 929277,
"net_income": 3261918,
"net_profit": 2294134,
"operational_expense": 3842661,
"product_revenue": 2857347,
"quarter": 3,
"rd_expense": 877198,
"revenue": 10064047,
"salaries_expense": 2141123,
"service_revenue": 7206700
},
{
"depreciation": 436215,
"expenses": 7113190,
"income_tax": 784986,
"marketing_expense": 979467,
"net_income": 3373087,
"net_profit": 2588101,
"operational_expense": 3587837,
"product_revenue": 3152946,
"quarter": 4,
"rd_expense": 994370,
"revenue": 10486277,
"salaries_expense": 2612349,
"service_revenue": 7333331
}
],
"market_conditions": {
"gdp_growth": [
0.022932839829066454,
0.026713753765735846,
0.03570393090940306,
0.03263343756681697
],
"inflation_rate": [
0.013085279422214541,
0.019873336569672054,
0.020595890234261373,
0.01782372526031969
],
"interest_rate": [
0.02325926515620827,
0.021174351341516705,
0.023235106873895878,
0.023371692631093344
],
"year": 2010
},
"random_event": null,
"year": 2010
},
{
"advertising_kpis": [
{
"average_project_size": 185014,
"billable_hours_per_employee": 158,
"client_concentration": 0.35,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.74,
"gross_billings": 14929529,
"net_revenue": 13404140,
"new_client_acquisition": 2,
"organic_growth": 0.02,
"quarter": 1,
"revenue_per_employee": 18387
},
{
"average_project_size": 140765,
"billable_hours_per_employee": 88,
"client_concentration": 0.3,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.62,
"gross_billings": 17621987,
"net_revenue": 13777985,
"new_client_acquisition": 3,
"organic_growth": 0.11,
"quarter": 2,
"revenue_per_employee": 18900
},
{
"average_project_size": 144444,
"billable_hours_per_employee": 146,
"client_concentration": 0.28,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.67,
"gross_billings": 17804866,
"net_revenue": 14162257,
"new_client_acquisition": 2,
"organic_growth": 0.1,
"quarter": 3,
"revenue_per_employee": 19427
},
{
"average_project_size": 101436,
"billable_hours_per_employee": 90,
"client_concentration": 0.31,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.67,
"gross_billings": 17516521,
"net_revenue": 14557246,
"new_client_acquisition": 3,
"organic_growth": -0.01,
"quarter": 4,
"revenue_per_employee": 19969
}
],
"balance_sheet": [
{
"assets": 16979450,
"current_assets": 6741721,
"current_liabilities": 3307385,
"equity": 12161283,
"fixed_assets": 10237729,
"liabilities": 8170398,
"long_term_liabilities": 4863013,
"quarter": 1
},
{
"assets": 17429854,
"current_assets": 6530848,
"current_liabilities": 3737360,
"equity": 12373400,
"fixed_assets": 10899006,
"liabilities": 8294626,
"long_term_liabilities": 4557266,
"quarter": 2
},
{
"assets": 17892205,
"current_assets": 7316404,
"current_liabilities": 3597209,
"equity": 12724238,
"fixed_assets": 10575801,
"liabilities": 8420744,
"long_term_liabilities": 4823535,
"quarter": 3
},
{
"assets": 18366821,
"current_assets": 7016895,
"current_liabilities": 4681011,
"equity": 13498069,
"fixed_assets": 11349926,
"liabilities": 8548779,
"long_term_liabilities": 3867768,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 26199,
"financing_cash_flow": 97488,
"investing_cash_flow": -450338,
"net_cash_flow": 3421537,
"operating_cash_flow": 3878055,
"quarter": 1
},
{
"change_in_working_capital": 80014,
"financing_cash_flow": -19953,
"investing_cash_flow": -127753,
"net_cash_flow": 3860359,
"operating_cash_flow": 4149415,
"quarter": 2
},
{
"change_in_working_capital": 31648,
"financing_cash_flow": -126254,
"investing_cash_flow": -390377,
"net_cash_flow": 3833058,
"operating_cash_flow": 4042774,
"quarter": 3
},
{
"change_in_working_capital": 72360,
"financing_cash_flow": 52689,
"investing_cash_flow": -383464,
"net_cash_flow": 4202752,
"operating_cash_flow": 4630794,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7894331088462818,
"current_ratio": 2.038384101034503,
"debt_to_equity_ratio": 0.6718368448460578,
"profit_margin": 0.25008922616445367,
"quarter": 1,
"return_on_assets": 0.19742871529996556,
"return_on_equity": 0.2756478078834281
},
{
"asset_turnover_ratio": 0.7904819512544397,
"current_ratio": 1.7474495365712697,
"debt_to_equity_ratio": 0.6703594808217628,
"profit_margin": 0.2350250780502374,
"quarter": 2,
"return_on_assets": 0.18578308229087862,
"return_on_equity": 0.26170430116217047
},
{
"asset_turnover_ratio": 0.791532234288619,
"current_ratio": 2.0339112906700723,
"debt_to_equity_ratio": 0.6617876842605428,
"profit_margin": 0.22967928064008442,
"quarter": 3,
"return_on_assets": 0.18179855417484878,
"return_on_equity": 0.25563629036174895
},
{
"asset_turnover_ratio": 0.7925838663097985,
"current_ratio": 1.4990127132792468,
"debt_to_equity_ratio": 0.6333334790331862,
"profit_margin": 0.25279692326419434,
"quarter": 4,
"return_on_assets": 0.20036276283195661,
"return_on_equity": 0.27263358929340187
}
],
"income_statement": [
{
"depreciation": 525824,
"expenses": 9124510,
"income_tax": 927399,
"marketing_expense": 1357049,
"net_income": 4279630,
"net_profit": 3352231,
"operational_expense": 6276580,
"product_revenue": 2958508,
"quarter": 1,
"rd_expense": 1000035,
"revenue": 13404140,
"salaries_expense": 3091516,
"service_revenue": 10445632
},
{
"depreciation": 911243,
"expenses": 9329013,
"income_tax": 1210800,
"marketing_expense": 1502595,
"net_income": 4448972,
"net_profit": 3238172,
"operational_expense": 6321224,
"product_revenue": 4700902,
"quarter": 2,
"rd_expense": 1338053,
"revenue": 13777985,
"salaries_expense": 3609925,
"service_revenue": 9077083
},
{
"depreciation": 789997,
"expenses": 9538100,
"income_tax": 1371380,
"marketing_expense": 1316685,
"net_income": 4624157,
"net_profit": 3252777,
"operational_expense": 5237541,
"product_revenue": 4113415,
"quarter": 3,
"rd_expense": 1889743,
"revenue": 14162257,
"salaries_expense": 3818698,
"service_revenue": 10048842
},
{
"depreciation": 950767,
"expenses": 9751874,
"income_tax": 1125345,
"marketing_expense": 1078621,
"net_income": 4805372,
"net_profit": 3680027,
"operational_expense": 5702605,
"product_revenue": 4184358,
"quarter": 4,
"rd_expense": 1286730,
"revenue": 14557246,
"salaries_expense": 4443004,
"service_revenue": 10372888
}
],
"market_conditions": {
"gdp_growth": [
0.008277617092519302,
0.003106397360552215,
0.011503099544686837,
0.009356214420983763
],
"inflation_rate": [
0.02111568245331361,
0.019557073391574222,
0.015044782909711021,
0.020130019932010162
],
"interest_rate": [
0.02398112558079548,
0.021843991183442407,
0.018587414742870106,
0.02096899003667677
],
"year": 2011
},
"random_event": {
"description": "Harvey, Lee and Owens Technology Adoption in 2011",
"impact": -0.07,
"type": "Technology Adoption"
},
"year": 2011
},
{
"advertising_kpis": [
{
"average_project_size": 86778,
"billable_hours_per_employee": 108,
"client_concentration": 0.39,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.76,
"gross_billings": 23978763,
"net_revenue": 18964272,
"new_client_acquisition": 5,
"organic_growth": 0.1,
"quarter": 1,
"revenue_per_employee": 26014
},
{
"average_project_size": 135958,
"billable_hours_per_employee": 152,
"client_concentration": 0.39,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.69,
"gross_billings": 22386398,
"net_revenue": 19425854,
"new_client_acquisition": 3,
"organic_growth": 0.1,
"quarter": 2,
"revenue_per_employee": 26647
},
{
"average_project_size": 89856,
"billable_hours_per_employee": 152,
"client_concentration": 0.27,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.8,
"gross_billings": 22340004,
"net_revenue": 19898672,
"new_client_acquisition": 4,
"organic_growth": 0.06,
"quarter": 3,
"revenue_per_employee": 27296
},
{
"average_project_size": 91300,
"billable_hours_per_employee": 101,
"client_concentration": 0.15,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.76,
"gross_billings": 26412922,
"net_revenue": 20382998,
"new_client_acquisition": 5,
"organic_growth": 0.04,
"quarter": 4,
"revenue_per_employee": 27960
}
],
"balance_sheet": [
{
"assets": 19571146,
"current_assets": 6034987,
"current_liabilities": 4583520,
"equity": 14470230,
"fixed_assets": 13536159,
"liabilities": 9992172,
"long_term_liabilities": 5408652,
"quarter": 1
},
{
"assets": 20040692,
"current_assets": 6572992,
"current_liabilities": 5836569,
"equity": 15068888,
"fixed_assets": 13467700,
"liabilities": 10116827,
"long_term_liabilities": 4280258,
"quarter": 2
},
{
"assets": 20521503,
"current_assets": 8721904,
"current_liabilities": 4864821,
"equity": 15927507,
"fixed_assets": 11799599,
"liabilities": 10243037,
"long_term_liabilities": 5378216,
"quarter": 3
},
{
"assets": 21013849,
"current_assets": 6491336,
"current_liabilities": 5103804,
"equity": 16150375,
"fixed_assets": 14522513,
"liabilities": 10370821,
"long_term_liabilities": 5267017,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 8412,
"financing_cash_flow": 105817,
"investing_cash_flow": -171996,
"net_cash_flow": 5464459,
"operating_cash_flow": 5999546,
"quarter": 1
},
{
"change_in_working_capital": -91366,
"financing_cash_flow": 193036,
"investing_cash_flow": -325511,
"net_cash_flow": 5390767,
"operating_cash_flow": 5843365,
"quarter": 2
},
{
"change_in_working_capital": 47764,
"financing_cash_flow": 16136,
"investing_cash_flow": -271523,
"net_cash_flow": 6693878,
"operating_cash_flow": 6751560,
"quarter": 3
},
{
"change_in_working_capital": -54564,
"financing_cash_flow": 89298,
"investing_cash_flow": -447349,
"net_cash_flow": 6605660,
"operating_cash_flow": 6631497,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.96899139171513,
"current_ratio": 1.316670811952386,
"debt_to_equity_ratio": 0.6905330461229711,
"profit_margin": 0.2579195236178852,
"quarter": 1,
"return_on_assets": 0.24992179814099796,
"return_on_equity": 0.3380219941217244
},
{
"asset_turnover_ratio": 0.9693205204690537,
"current_ratio": 1.1261739559662534,
"debt_to_equity_ratio": 0.6713718357983681,
"profit_margin": 0.2648544048565381,
"quarter": 2,
"return_on_assets": 0.25672880956406097,
"return_on_equity": 0.34143348865556633
},
{
"asset_turnover_ratio": 0.969649835102234,
"current_ratio": 1.7928519877709785,
"debt_to_equity_ratio": 0.6431035943038669,
"profit_margin": 0.283890352079777,
"quarter": 3,
"return_on_assets": 0.2752742330812709,
"return_on_equity": 0.3546720148985023
},
{
"asset_turnover_ratio": 0.9699792741443988,
"current_ratio": 1.2718623207317523,
"debt_to_equity_ratio": 0.6421411886720897,
"profit_margin": 0.2701931776669948,
"quarter": 4,
"return_on_assets": 0.2620817823522002,
"return_on_equity": 0.3410042800863757
}
],
"income_statement": [
{
"depreciation": 1108290,
"expenses": 12033075,
"income_tax": 2039941,
"marketing_expense": 1203878,
"net_income": 6931197,
"net_profit": 4891256,
"operational_expense": 7940330,
"product_revenue": 4475094,
"quarter": 1,
"rd_expense": 2304457,
"revenue": 18964272,
"salaries_expense": 3754098,
"service_revenue": 14489178
},
{
"depreciation": 698342,
"expenses": 12349873,
"income_tax": 1930958,
"marketing_expense": 1433231,
"net_income": 7075981,
"net_profit": 5145023,
"operational_expense": 6834016,
"product_revenue": 3929011,
"quarter": 2,
"rd_expense": 1783482,
"revenue": 19425854,
"salaries_expense": 4837256,
"service_revenue": 15496843
},
{
"depreciation": 1102519,
"expenses": 12675013,
"income_tax": 1574618,
"marketing_expense": 1380855,
"net_income": 7223659,
"net_profit": 5649041,
"operational_expense": 8525156,
"product_revenue": 7480569,
"quarter": 3,
"rd_expense": 1960818,
"revenue": 19898672,
"salaries_expense": 3983266,
"service_revenue": 12418103
},
{
"depreciation": 1124150,
"expenses": 13008712,
"income_tax": 1866939,
"marketing_expense": 1849148,
"net_income": 7374286,
"net_profit": 5507347,
"operational_expense": 7183103,
"product_revenue": 6840329,
"quarter": 4,
"rd_expense": 2168049,
"revenue": 20382998,
"salaries_expense": 6300282,
"service_revenue": 13542669
}
],
"market_conditions": {
"gdp_growth": [
0.01696848127399774,
0.018177143469178352,
0.011982983491535117,
0.01908480831394265
],
"inflation_rate": [
0.019676285841561992,
0.015188341487164941,
0.013794884023905604,
0.012716590993624738
],
"interest_rate": [
0.03163378284221038,
0.033435393738611804,
0.028020855542213344,
0.028014964420360382
],
"year": 2012
},
"random_event": null,
"year": 2012
},
{
"advertising_kpis": [
{
"average_project_size": 116407,
"billable_hours_per_employee": 146,
"client_concentration": 0.29,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.75,
"gross_billings": 17571514,
"net_revenue": 13692204,
"new_client_acquisition": 2,
"organic_growth": -0.04,
"quarter": 1,
"revenue_per_employee": 18782
},
{
"average_project_size": 111250,
"billable_hours_per_employee": 131,
"client_concentration": 0.38,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.7,
"gross_billings": 17938942,
"net_revenue": 14251031,
"new_client_acquisition": 3,
"organic_growth": -0.02,
"quarter": 2,
"revenue_per_employee": 19549
},
{
"average_project_size": 194909,
"billable_hours_per_employee": 132,
"client_concentration": 0.17,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.73,
"gross_billings": 18969970,
"net_revenue": 14832666,
"new_client_acquisition": 5,
"organic_growth": 0.01,
"quarter": 3,
"revenue_per_employee": 20347
},
{
"average_project_size": 50560,
"billable_hours_per_employee": 118,
"client_concentration": 0.32,
"client_retention_rate": 0.9,
"employee_utilization_rate": 0.7,
"gross_billings": 17725954,
"net_revenue": 15438040,
"new_client_acquisition": 3,
"organic_growth": 0.04,
"quarter": 4,
"revenue_per_employee": 21177
}
],
"balance_sheet": [
{
"assets": 13831698,
"current_assets": 5996193,
"current_liabilities": 4184787,
"equity": 9521420,
"fixed_assets": 7835505,
"liabilities": 7463199,
"long_term_liabilities": 3278412,
"quarter": 1
},
{
"assets": 14143436,
"current_assets": 6190018,
"current_liabilities": 4513892,
"equity": 9885747,
"fixed_assets": 7953418,
"liabilities": 7554211,
"long_term_liabilities": 3040319,
"quarter": 2
},
{
"assets": 14462200,
"current_assets": 5564307,
"current_liabilities": 3270259,
"equity": 10148153,
"fixed_assets": 8897893,
"liabilities": 7646333,
"long_term_liabilities": 4376074,
"quarter": 3
},
{
"assets": 14788149,
"current_assets": 4488368,
"current_liabilities": 3294101,
"equity": 10366777,
"fixed_assets": 10299781,
"liabilities": 7739579,
"long_term_liabilities": 4445478,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 79850,
"financing_cash_flow": -109294,
"investing_cash_flow": -460175,
"net_cash_flow": 3487592,
"operating_cash_flow": 3718909,
"quarter": 1
},
{
"change_in_working_capital": 20467,
"financing_cash_flow": -25019,
"investing_cash_flow": -316484,
"net_cash_flow": 3627292,
"operating_cash_flow": 4061766,
"quarter": 2
},
{
"change_in_working_capital": -91977,
"financing_cash_flow": 66706,
"investing_cash_flow": -275804,
"net_cash_flow": 3679237,
"operating_cash_flow": 4060566,
"quarter": 3
},
{
"change_in_working_capital": 41563,
"financing_cash_flow": -134123,
"investing_cash_flow": -487198,
"net_cash_flow": 3588288,
"operating_cash_flow": 4083950,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9899149041571035,
"current_ratio": 1.4328550055235787,
"debt_to_equity_ratio": 0.78383255858895,
"profit_margin": 0.23027125508793178,
"quarter": 1,
"return_on_assets": 0.22794894741050592,
"return_on_equity": 0.33113978797280236
},
{
"asset_turnover_ratio": 1.007607415906573,
"current_ratio": 1.3713261194552284,
"debt_to_equity_ratio": 0.7641517631393966,
"profit_margin": 0.23131814112256158,
"quarter": 2,
"return_on_assets": 0.2330778744288163,
"return_on_equity": 0.33346210458349784
},
{
"asset_turnover_ratio": 1.0256161579842624,
"current_ratio": 1.7014881695914605,
"debt_to_equity_ratio": 0.7534704098371399,
"profit_margin": 0.2246586014948358,
"quarter": 3,
"return_on_assets": 0.23041349172325096,
"return_on_equity": 0.32836379191366155
},
{
"asset_turnover_ratio": 1.0439467441124646,
"current_ratio": 1.3625471714437414,
"debt_to_equity_ratio": 0.7465752374146758,
"profit_margin": 0.2149370645496449,
"quarter": 4,
"return_on_assets": 0.22438284872569245,
"return_on_equity": 0.3200808698788447
}
],
"income_statement": [
{
"depreciation": 565988,
"expenses": 9719351,
"income_tax": 819932,
"marketing_expense": 1934622,
"net_income": 3972853,
"net_profit": 3152921,
"operational_expense": 5728512,
"product_revenue": 2758159,
"quarter": 1,
"rd_expense": 1671172,
"revenue": 13692204,
"salaries_expense": 4161123,
"service_revenue": 10934045
},
{
"depreciation": 765244,
"expenses": 10083820,
"income_tax": 870689,
"marketing_expense": 1994317,
"net_income": 4167211,
"net_profit": 3296522,
"operational_expense": 6477452,
"product_revenue": 5055706,
"quarter": 2,
"rd_expense": 1031776,
"revenue": 14251031,
"salaries_expense": 3926607,
"service_revenue": 9195325
},
{
"depreciation": 728280,
"expenses": 10461956,
"income_tax": 1038424,
"marketing_expense": 1225697,
"net_income": 4370710,
"net_profit": 3332286,
"operational_expense": 5779331,
"product_revenue": 4338844,
"quarter": 3,
"rd_expense": 1786380,
"revenue": 14832666,
"salaries_expense": 5050444,
"service_revenue": 10493822
},
{
"depreciation": 765743,
"expenses": 10854273,
"income_tax": 1265560,
"marketing_expense": 1886431,
"net_income": 4583767,
"net_profit": 3318207,
"operational_expense": 7584424,
"product_revenue": 4634512,
"quarter": 4,
"rd_expense": 1350642,
"revenue": 15438040,
"salaries_expense": 5117997,
"service_revenue": 10803528
}
],
"market_conditions": {
"gdp_growth": [
0.02119855086791255,
0.0212524121199736,
0.014470486393305955,
0.013687735757742804
],
"inflation_rate": [
0.0135446419881184,
0.012929227508704597,
0.01251056570040753,
0.008389456535637354
],
"interest_rate": [
0.025490346884135498,
0.028472234265457214,
0.03151506349228092,
0.033958719325728845
],
"year": 2013
},
"random_event": null,
"year": 2013
},
{
"advertising_kpis": [
{
"average_project_size": 171527,
"billable_hours_per_employee": 85,
"client_concentration": 0.23,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.66,
"gross_billings": 18413561,
"net_revenue": 15535227,
"new_client_acquisition": 2,
"organic_growth": 0.01,
"quarter": 1,
"revenue_per_employee": 21310
},
{
"average_project_size": 158821,
"billable_hours_per_employee": 125,
"client_concentration": 0.16,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.64,
"gross_billings": 19105387,
"net_revenue": 16153897,
"new_client_acquisition": 4,
"organic_growth": 0.1,
"quarter": 2,
"revenue_per_employee": 22159
},
{
"average_project_size": 54088,
"billable_hours_per_employee": 106,
"client_concentration": 0.33,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.66,
"gross_billings": 19597471,
"net_revenue": 16797204,
"new_client_acquisition": 1,
"organic_growth": -0.03,
"quarter": 3,
"revenue_per_employee": 23041
},
{
"average_project_size": 90862,
"billable_hours_per_employee": 87,
"client_concentration": 0.32,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.67,
"gross_billings": 19212745,
"net_revenue": 17466131,
"new_client_acquisition": 3,
"organic_growth": 0.07,
"quarter": 4,
"revenue_per_employee": 23959
}
],
"balance_sheet": [
{
"assets": 21748661,
"current_assets": 6698857,
"current_liabilities": 5288278,
"equity": 12869825,
"fixed_assets": 15049804,
"liabilities": 12485707,
"long_term_liabilities": 7197429,
"quarter": 1
},
{
"assets": 22439716,
"current_assets": 10725960,
"current_liabilities": 7519045,
"equity": 13180477,
"fixed_assets": 11713756,
"liabilities": 12774200,
"long_term_liabilities": 5255155,
"quarter": 2
},
{
"assets": 23152729,
"current_assets": 9784297,
"current_liabilities": 6358451,
"equity": 13911705,
"fixed_assets": 13368432,
"liabilities": 13069358,
"long_term_liabilities": 6710907,
"quarter": 3
},
{
"assets": 23888398,
"current_assets": 8933752,
"current_liabilities": 6128631,
"equity": 14114551,
"fixed_assets": 14954646,
"liabilities": 13371337,
"long_term_liabilities": 7242706,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 21338,
"financing_cash_flow": 194483,
"investing_cash_flow": -389298,
"net_cash_flow": 4294757,
"operating_cash_flow": 4478988,
"quarter": 1
},
{
"change_in_working_capital": -84783,
"financing_cash_flow": 180209,
"investing_cash_flow": -203225,
"net_cash_flow": 4098110,
"operating_cash_flow": 4529087,
"quarter": 2
},
{
"change_in_working_capital": -16992,
"financing_cash_flow": -56035,
"investing_cash_flow": -190492,
"net_cash_flow": 4346609,
"operating_cash_flow": 4610763,
"quarter": 3
},
{
"change_in_working_capital": 70815,
"financing_cash_flow": 155774,
"investing_cash_flow": -119910,
"net_cash_flow": 4143990,
"operating_cash_flow": 4422698,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7143072854002368,
"current_ratio": 1.266736922680691,
"debt_to_equity_ratio": 0.9701535957171135,
"profit_margin": 0.23217369144332425,
"quarter": 1,
"return_on_assets": 0.16584335927623314,
"return_on_equity": 0.28025796776568446
},
{
"asset_turnover_ratio": 0.7198797435760773,
"current_ratio": 1.426505626711903,
"debt_to_equity_ratio": 0.9691758500090702,
"profit_margin": 0.21759213891236276,
"quarter": 2,
"return_on_assets": 0.1566401731644019,
"return_on_equity": 0.26667934703728857
},
{
"asset_turnover_ratio": 0.7254956424359306,
"current_ratio": 1.5387862547025997,
"debt_to_equity_ratio": 0.9394504843223745,
"profit_margin": 0.22791495536995324,
"quarter": 3,
"return_on_assets": 0.16535130696688066,
"return_on_equity": 0.2751879801936571
},
{
"asset_turnover_ratio": 0.731155391834982,
"current_ratio": 1.4577076022361275,
"debt_to_equity_ratio": 0.9473441273477279,
"profit_margin": 0.20596948459850667,
"quarter": 4,
"return_on_assets": 0.15059569921767044,
"return_on_equity": 0.2548781041635685
}
],
"income_statement": [
{
"depreciation": 872117,
"expenses": 10998407,
"income_tax": 929949,
"marketing_expense": 1885479,
"net_income": 4536820,
"net_profit": 3606871,
"operational_expense": 5832825,
"product_revenue": 4126635,
"quarter": 1,
"rd_expense": 1709940,
"revenue": 15535227,
"salaries_expense": 4515494,
"service_revenue": 11408592
},
{
"depreciation": 1014126,
"expenses": 11484425,
"income_tax": 1154511,
"marketing_expense": 2243534,
"net_income": 4669472,
"net_profit": 3514961,
"operational_expense": 7865858,
"product_revenue": 5642963,
"quarter": 2,
"rd_expense": 2221782,
"revenue": 16153897,
"salaries_expense": 3896616,
"service_revenue": 10510934
},
{
"depreciation": 782429,
"expenses": 11991921,
"income_tax": 976949,
"marketing_expense": 1375639,
"net_income": 4805283,
"net_profit": 3828334,
"operational_expense": 7369002,
"product_revenue": 3710543,
"quarter": 3,
"rd_expense": 1327021,
"revenue": 16797204,
"salaries_expense": 4262973,
"service_revenue": 13086661
},
{
"depreciation": 825208,
"expenses": 12521843,
"income_tax": 1346798,
"marketing_expense": 1716892,
"net_income": 4944288,
"net_profit": 3597490,
"operational_expense": 6284286,
"product_revenue": 5274145,
"quarter": 4,
"rd_expense": 2124322,
"revenue": 17466131,
"salaries_expense": 5989012,
"service_revenue": 12191986
}
],
"market_conditions": {
"gdp_growth": [
0.029127107532882543,
0.02717506587473756,
0.022158945067974625,
0.03212934769712923
],
"inflation_rate": [
0.006607473921383967,
0.013993751905899486,
0.007199993960743339,
0.007721877763358906
],
"interest_rate": [
0.03088133597840347,
0.031760376240937235,
0.035144679295752226,
0.029042892993288792
],
"year": 2014
},
"random_event": null,
"year": 2014
},
{
"advertising_kpis": [
{
"average_project_size": 196870,
"billable_hours_per_employee": 149,
"client_concentration": 0.28,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.67,
"gross_billings": 10299606,
"net_revenue": 8022587,
"new_client_acquisition": 1,
"organic_growth": 0.07,
"quarter": 1,
"revenue_per_employee": 11005
},
{
"average_project_size": 69590,
"billable_hours_per_employee": 101,
"client_concentration": 0.14,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.72,
"gross_billings": 9334538,
"net_revenue": 8283521,
"new_client_acquisition": 4,
"organic_growth": -0.02,
"quarter": 2,
"revenue_per_employee": 11363
},
{
"average_project_size": 56181,
"billable_hours_per_employee": 124,
"client_concentration": 0.17,
"client_retention_rate": 0.9,
"employee_utilization_rate": 0.68,
"gross_billings": 10826699,
"net_revenue": 8552943,
"new_client_acquisition": 3,
"organic_growth": 0.1,
"quarter": 3,
"revenue_per_employee": 11732
},
{
"average_project_size": 136732,
"billable_hours_per_employee": 122,
"client_concentration": 0.38,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.76,
"gross_billings": 10278095,
"net_revenue": 8831127,
"new_client_acquisition": 3,
"organic_growth": -0.03,
"quarter": 4,
"revenue_per_employee": 12114
}
],
"balance_sheet": [
{
"assets": 11357506,
"current_assets": 5439547,
"current_liabilities": 3597762,
"equity": 7529912,
"fixed_assets": 5917959,
"liabilities": 6009078,
"long_term_liabilities": 2411316,
"quarter": 1
},
{
"assets": 11675199,
"current_assets": 4893416,
"current_liabilities": 2537260,
"equity": 7968434,
"fixed_assets": 6781783,
"liabilities": 6115142,
"long_term_liabilities": 3577882,
"quarter": 2
},
{
"assets": 12001778,
"current_assets": 3969249,
"current_liabilities": 3700085,
"equity": 8127220,
"fixed_assets": 8032529,
"liabilities": 6223077,
"long_term_liabilities": 2522992,
"quarter": 3
},
{
"assets": 12337492,
"current_assets": 5884235,
"current_liabilities": 3723520,
"equity": 8386729,
"fixed_assets": 6453257,
"liabilities": 6332918,
"long_term_liabilities": 2609398,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -50986,
"financing_cash_flow": -8051,
"investing_cash_flow": -422431,
"net_cash_flow": 2051761,
"operating_cash_flow": 2579398,
"quarter": 1
},
{
"change_in_working_capital": 41473,
"financing_cash_flow": -12874,
"investing_cash_flow": -482151,
"net_cash_flow": 2388878,
"operating_cash_flow": 2873183,
"quarter": 2
},
{
"change_in_working_capital": -62911,
"financing_cash_flow": 146528,
"investing_cash_flow": -454101,
"net_cash_flow": 2428252,
"operating_cash_flow": 2691814,
"quarter": 3
},
{
"change_in_working_capital": -98063,
"financing_cash_flow": 147854,
"investing_cash_flow": -323487,
"net_cash_flow": 2639426,
"operating_cash_flow": 2848144,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7063687221472742,
"current_ratio": 1.511925191271685,
"debt_to_equity_ratio": 0.7980276529128096,
"profit_margin": 0.27191777415439683,
"quarter": 1,
"return_on_assets": 0.19207421065857241,
"return_on_equity": 0.2897090962019211
},
{
"asset_turnover_ratio": 0.7094972000048992,
"current_ratio": 1.9286222145148704,
"debt_to_equity_ratio": 0.7674208006240624,
"profit_margin": 0.29074315137246587,
"quarter": 2,
"return_on_assets": 0.20628145181936514,
"return_on_equity": 0.3022396872459507
},
{
"asset_turnover_ratio": 0.7126396605569608,
"current_ratio": 1.0727453558499331,
"debt_to_equity_ratio": 0.7657079542574213,
"profit_margin": 0.2745860693798614,
"quarter": 3,
"return_on_assets": 0.19568092327653452,
"return_on_equity": 0.28896953693883026
},
{
"asset_turnover_ratio": 0.7157959656630375,
"current_ratio": 1.5802882756101753,
"debt_to_equity_ratio": 0.7551117962676509,
"profit_margin": 0.2697452997788391,
"quarter": 4,
"return_on_assets": 0.19308259733825966,
"return_on_equity": 0.28403862817076836
}
],
"income_statement": [
{
"depreciation": 397914,
"expenses": 5060629,
"income_tax": 780474,
"marketing_expense": 910875,
"net_income": 2961958,
"net_profit": 2181484,
"operational_expense": 2928394,
"product_revenue": 1902560,
"quarter": 1,
"rd_expense": 885662,
"revenue": 8022587,
"salaries_expense": 2381025,
"service_revenue": 6120027
},
{
"depreciation": 464806,
"expenses": 5248570,
"income_tax": 626574,
"marketing_expense": 758220,
"net_income": 3034951,
"net_profit": 2408377,
"operational_expense": 2845807,
"product_revenue": 3168427,
"quarter": 2,
"rd_expense": 703384,
"revenue": 8283521,
"salaries_expense": 2183417,
"service_revenue": 5115094
},
{
"depreciation": 343295,
"expenses": 5443492,
"income_tax": 760932,
"marketing_expense": 544413,
"net_income": 3109451,
"net_profit": 2348519,
"operational_expense": 3477526,
"product_revenue": 2838358,
"quarter": 3,
"rd_expense": 680534,
"revenue": 8552943,
"salaries_expense": 2631553,
"service_revenue": 5714585
},
{
"depreciation": 465989,
"expenses": 5645652,
"income_tax": 803320,
"marketing_expense": 675976,
"net_income": 3185475,
"net_profit": 2382155,
"operational_expense": 3053326,
"product_revenue": 2649472,
"quarter": 4,
"rd_expense": 867620,
"revenue": 8831127,
"salaries_expense": 1935303,
"service_revenue": 6181655
}
],
"market_conditions": {
"gdp_growth": [
0.029312658923873414,
0.02705475937280115,
0.025363682134974724,
0.014629594558178192
],
"inflation_rate": [
0.021838721668891736,
0.013623423618136881,
0.018462784418377173,
0.014786950977562864
],
"interest_rate": [
0.033353857966402126,
0.0361240790456035,
0.03604974907115102,
0.032371841318501945
],
"year": 2015
},
"random_event": {
"description": "Harvey, Lee and Owens Technology Adoption in 2015",
"impact": 0.1,
"type": "Technology Adoption"
},
"year": 2015
},
{
"advertising_kpis": [
{
"average_project_size": 60698,
"billable_hours_per_employee": 94,
"client_concentration": 0.23,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.76,
"gross_billings": 24358639,
"net_revenue": 19245245,
"new_client_acquisition": 1,
"organic_growth": 0.08,
"quarter": 1,
"revenue_per_employee": 26400
},
{
"average_project_size": 114233,
"billable_hours_per_employee": 110,
"client_concentration": 0.15,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.76,
"gross_billings": 24451466,
"net_revenue": 19964990,
"new_client_acquisition": 3,
"organic_growth": 0.12,
"quarter": 2,
"revenue_per_employee": 27387
},
{
"average_project_size": 61789,
"billable_hours_per_employee": 90,
"client_concentration": 0.39,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.72,
"gross_billings": 25592926,
"net_revenue": 20711654,
"new_client_acquisition": 3,
"organic_growth": 0.12,
"quarter": 3,
"revenue_per_employee": 28411
},
{
"average_project_size": 142050,
"billable_hours_per_employee": 114,
"client_concentration": 0.23,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.73,
"gross_billings": 23709224,
"net_revenue": 21486241,
"new_client_acquisition": 2,
"organic_growth": -0.01,
"quarter": 4,
"revenue_per_employee": 29474
}
],
"balance_sheet": [
{
"assets": 26098304,
"current_assets": 9224694,
"current_liabilities": 6418179,
"equity": 19884874,
"fixed_assets": 16873610,
"liabilities": 11277969,
"long_term_liabilities": 4859790,
"quarter": 1
},
{
"assets": 26983329,
"current_assets": 11643156,
"current_liabilities": 5573394,
"equity": 20630204,
"fixed_assets": 15340173,
"liabilities": 11548397,
"long_term_liabilities": 5975003,
"quarter": 2
},
{
"assets": 27898366,
"current_assets": 13197077,
"current_liabilities": 6449523,
"equity": 21119449,
"fixed_assets": 14701289,
"liabilities": 11825309,
"long_term_liabilities": 5375786,
"quarter": 3
},
{
"assets": 28844434,
"current_assets": 12835536,
"current_liabilities": 7242723,
"equity": 22659548,
"fixed_assets": 16008898,
"liabilities": 12108861,
"long_term_liabilities": 4866138,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -48543,
"financing_cash_flow": 151776,
"investing_cash_flow": -356928,
"net_cash_flow": 5547347,
"operating_cash_flow": 5846348,
"quarter": 1
},
{
"change_in_working_capital": -91365,
"financing_cash_flow": -100024,
"investing_cash_flow": -118482,
"net_cash_flow": 6124669,
"operating_cash_flow": 6015061,
"quarter": 2
},
{
"change_in_working_capital": 19131,
"financing_cash_flow": 44732,
"investing_cash_flow": -148364,
"net_cash_flow": 5519518,
"operating_cash_flow": 5949851,
"quarter": 3
},
{
"change_in_working_capital": 51115,
"financing_cash_flow": 95236,
"investing_cash_flow": -467309,
"net_cash_flow": 6573675,
"operating_cash_flow": 7068126,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7374136265712898,
"current_ratio": 1.4372759002202962,
"debt_to_equity_ratio": 0.5671632115949038,
"profit_margin": 0.2631579384933785,
"quarter": 1,
"return_on_assets": 0.19405624978542668,
"return_on_equity": 0.2546930395435244
},
{
"asset_turnover_ratio": 0.7399009217876712,
"current_ratio": 2.0890602745831357,
"debt_to_equity_ratio": 0.559781037550574,
"profit_margin": 0.26021911355828375,
"quarter": 2,
"return_on_assets": 0.19253636198854485,
"return_on_equity": 0.25182843562768453
},
{
"asset_turnover_ratio": 0.7423966693963366,
"current_ratio": 2.046209773963129,
"debt_to_equity_ratio": 0.5599250719088362,
"profit_margin": 0.24364987943502725,
"quarter": 3,
"return_on_assets": 0.18088485899138323,
"return_on_equity": 0.23894524899773664
},
{
"asset_turnover_ratio": 0.744900766643575,
"current_ratio": 1.7721975560849146,
"debt_to_equity_ratio": 0.534382283353578,
"profit_margin": 0.27571016261057485,
"quarter": 4,
"return_on_assets": 0.20537671150004191,
"return_on_equity": 0.26143394387213725
}
],
"income_statement": [
{
"depreciation": 781809,
"expenses": 12740511,
"income_tax": 1440195,
"marketing_expense": 2215064,
"net_income": 6504734,
"net_profit": 5064539,
"operational_expense": 7326939,
"product_revenue": 6090753,
"quarter": 1,
"rd_expense": 2522572,
"revenue": 19245245,
"salaries_expense": 5648691,
"service_revenue": 13154492
},
{
"depreciation": 819789,
"expenses": 13150787,
"income_tax": 1618931,
"marketing_expense": 1992229,
"net_income": 6814203,
"net_profit": 5195272,
"operational_expense": 9108501,
"product_revenue": 7558411,
"quarter": 2,
"rd_expense": 1948699,
"revenue": 19964990,
"salaries_expense": 6249156,
"service_revenue": 12406579
},
{
"depreciation": 903459,
"expenses": 13574275,
"income_tax": 2090987,
"marketing_expense": 1727915,
"net_income": 7137379,
"net_profit": 5046392,
"operational_expense": 8200550,
"product_revenue": 7620353,
"quarter": 3,
"rd_expense": 2456836,
"revenue": 20711654,
"salaries_expense": 5821530,
"service_revenue": 13091301
},
{
"depreciation": 1144151,
"expenses": 14011401,
"income_tax": 1550865,
"marketing_expense": 2139601,
"net_income": 7474840,
"net_profit": 5923975,
"operational_expense": 9157621,
"product_revenue": 6812503,
"quarter": 4,
"rd_expense": 1823878,
"revenue": 21486241,
"salaries_expense": 5289812,
"service_revenue": 14673738
}
],
"market_conditions": {
"gdp_growth": [
0.03145240619377872,
0.03583456250664193,
0.02069240667979129,
0.029901398080545143
],
"inflation_rate": [
0.015749151396272188,
0.016104137364466087,
0.013457864737076088,
0.010614748138275523
],
"interest_rate": [
0.022388791302912183,
0.02467443325378445,
0.030381356115485706,
0.028178623573883076
],
"year": 2016
},
"random_event": null,
"year": 2016
}
] |
{
"advertising_type": "Digital Marketing",
"financial_health": "Excellent",
"founding_year": 2002,
"industry": "Advertising",
"location": "North Mark",
"name": "Craig, Mcdonald and Garcia",
"num_employees": 267,
"region": "Latin America",
"revenue_size": "Large",
"website": "www.craig,mcdonaldandgarcia.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 107468,
"billable_hours_per_employee": 80,
"client_concentration": 0.24,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.74,
"gross_billings": 85136754,
"net_revenue": 68038179,
"new_client_acquisition": 1,
"organic_growth": 0.1,
"quarter": 1,
"revenue_per_employee": 254825
},
{
"average_project_size": 140931,
"billable_hours_per_employee": 96,
"client_concentration": 0.13,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.72,
"gross_billings": 84535889,
"net_revenue": 71080618,
"new_client_acquisition": 3,
"organic_growth": 0.1,
"quarter": 2,
"revenue_per_employee": 266220
},
{
"average_project_size": 77995,
"billable_hours_per_employee": 87,
"client_concentration": 0.16,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.79,
"gross_billings": 86953483,
"net_revenue": 74259106,
"new_client_acquisition": 3,
"organic_growth": 0.02,
"quarter": 3,
"revenue_per_employee": 278124
},
{
"average_project_size": 101568,
"billable_hours_per_employee": 88,
"client_concentration": 0.19,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.73,
"gross_billings": 95064000,
"net_revenue": 77579725,
"new_client_acquisition": 5,
"organic_growth": 0.01,
"quarter": 4,
"revenue_per_employee": 290561
}
],
"balance_sheet": [
{
"assets": 73023478,
"current_assets": 22088864,
"current_liabilities": 20000779,
"equity": 52514138,
"fixed_assets": 50934614,
"liabilities": 39743982,
"long_term_liabilities": 19743203,
"quarter": 1
},
{
"assets": 73965565,
"current_assets": 29462994,
"current_liabilities": 21970635,
"equity": 55122352,
"fixed_assets": 44502571,
"liabilities": 40536237,
"long_term_liabilities": 18565602,
"quarter": 2
},
{
"assets": 74919806,
"current_assets": 25934175,
"current_liabilities": 21734112,
"equity": 54718658,
"fixed_assets": 48985631,
"liabilities": 41344284,
"long_term_liabilities": 19610172,
"quarter": 3
},
{
"assets": 75886358,
"current_assets": 26472120,
"current_liabilities": 18961842,
"equity": 56993415,
"fixed_assets": 49414238,
"liabilities": 42168439,
"long_term_liabilities": 23206597,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -99588,
"financing_cash_flow": 154230,
"investing_cash_flow": -388780,
"net_cash_flow": 22140760,
"operating_cash_flow": 22391787,
"quarter": 1
},
{
"change_in_working_capital": -37907,
"financing_cash_flow": 13106,
"investing_cash_flow": -269701,
"net_cash_flow": 24290482,
"operating_cash_flow": 24505058,
"quarter": 2
},
{
"change_in_working_capital": 10546,
"financing_cash_flow": 160245,
"investing_cash_flow": -173562,
"net_cash_flow": 24769420,
"operating_cash_flow": 25108422,
"quarter": 3
},
{
"change_in_working_capital": 53179,
"financing_cash_flow": -23333,
"investing_cash_flow": -340791,
"net_cash_flow": 26767676,
"operating_cash_flow": 27271014,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9317301895699901,
"current_ratio": 1.1044001836128483,
"debt_to_equity_ratio": 0.756824419359221,
"profit_margin": 0.282703656721912,
"quarter": 1,
"return_on_assets": 0.2634035316696364,
"return_on_equity": 0.36627549708613705
},
{
"asset_turnover_ratio": 0.9609960797298039,
"current_ratio": 1.3410169528554818,
"debt_to_equity_ratio": 0.7353865633309696,
"profit_margin": 0.30518901791202774,
"quarter": 2,
"return_on_assets": 0.29328544979004756,
"return_on_equity": 0.3935431492473326
},
{
"asset_turnover_ratio": 0.9911812371751203,
"current_ratio": 1.1932475088009116,
"debt_to_equity_ratio": 0.7555792760853163,
"profit_margin": 0.28472112228229624,
"quarter": 3,
"return_on_assets": 0.2822102342336551,
"return_on_equity": 0.3863971956329777
},
{
"asset_turnover_ratio": 1.0223145113908352,
"current_ratio": 1.3960732295944667,
"debt_to_equity_ratio": 0.7398826513554241,
"profit_margin": 0.3000203468109741,
"quarter": 4,
"return_on_assets": 0.30671515425736995,
"return_on_equity": 0.40838921478911205
}
],
"income_statement": [
{
"depreciation": 3157145,
"expenses": 41025987,
"income_tax": 7777550,
"marketing_expense": 5735908,
"net_income": 27012192,
"net_profit": 19234642,
"operational_expense": 25814037,
"product_revenue": 20224152,
"quarter": 1,
"rd_expense": 5083555,
"revenue": 68038179,
"salaries_expense": 18267731,
"service_revenue": 47814027
},
{
"depreciation": 2812034,
"expenses": 42998035,
"income_tax": 6389559,
"marketing_expense": 7681273,
"net_income": 28082583,
"net_profit": 21693024,
"operational_expense": 26957365,
"product_revenue": 22885606,
"quarter": 2,
"rd_expense": 5312023,
"revenue": 71080618,
"salaries_expense": 15698632,
"service_revenue": 48195012
},
{
"depreciation": 3965286,
"expenses": 45064876,
"income_tax": 8051094,
"marketing_expense": 6975687,
"net_income": 29194230,
"net_profit": 21143136,
"operational_expense": 30672696,
"product_revenue": 17907467,
"quarter": 3,
"rd_expense": 6709918,
"revenue": 74259106,
"salaries_expense": 13828516,
"service_revenue": 56351639
},
{
"depreciation": 3995518,
"expenses": 47231067,
"income_tax": 7073162,
"marketing_expense": 6537101,
"net_income": 30348658,
"net_profit": 23275496,
"operational_expense": 32152594,
"product_revenue": 20198373,
"quarter": 4,
"rd_expense": 7653031,
"revenue": 77579725,
"salaries_expense": 16502581,
"service_revenue": 57381352
}
],
"market_conditions": {
"gdp_growth": [
0.046765714236269226,
0.05656846516597678,
0.048883511926112774,
0.03804902749781716
],
"inflation_rate": [
0.0031719762661109934,
0.010296348412953508,
0.01091138055363208,
0.011637292886223963
],
"interest_rate": [
0.012146740356945334,
0.011372229734855263,
0.016649080663613813,
0.013303619328802228
],
"year": 2002
},
"random_event": null,
"year": 2002
},
{
"advertising_kpis": [
{
"average_project_size": 185865,
"billable_hours_per_employee": 104,
"client_concentration": 0.13,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.79,
"gross_billings": 74501741,
"net_revenue": 66976039,
"new_client_acquisition": 1,
"organic_growth": 0.13,
"quarter": 1,
"revenue_per_employee": 250847
},
{
"average_project_size": 135463,
"billable_hours_per_employee": 96,
"client_concentration": 0.25,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.61,
"gross_billings": 85913695,
"net_revenue": 68252826,
"new_client_acquisition": 2,
"organic_growth": 0.03,
"quarter": 2,
"revenue_per_employee": 255629
},
{
"average_project_size": 132936,
"billable_hours_per_employee": 84,
"client_concentration": 0.13,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.75,
"gross_billings": 84177622,
"net_revenue": 69553953,
"new_client_acquisition": 3,
"organic_growth": 0.1,
"quarter": 3,
"revenue_per_employee": 260502
},
{
"average_project_size": 164805,
"billable_hours_per_employee": 117,
"client_concentration": 0.14,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.64,
"gross_billings": 90504058,
"net_revenue": 70879884,
"new_client_acquisition": 1,
"organic_growth": 0.11,
"quarter": 4,
"revenue_per_employee": 265468
}
],
"balance_sheet": [
{
"assets": 100378022,
"current_assets": 34907715,
"current_liabilities": 23117968,
"equity": 67267088,
"fixed_assets": 65470307,
"liabilities": 44047557,
"long_term_liabilities": 20929589,
"quarter": 1
},
{
"assets": 103037445,
"current_assets": 42586932,
"current_liabilities": 23573874,
"equity": 69737074,
"fixed_assets": 60450513,
"liabilities": 45215421,
"long_term_liabilities": 21641547,
"quarter": 2
},
{
"assets": 105767328,
"current_assets": 50696451,
"current_liabilities": 21357817,
"equity": 70752972,
"fixed_assets": 55070877,
"liabilities": 46414249,
"long_term_liabilities": 25056432,
"quarter": 3
},
{
"assets": 108569536,
"current_assets": 46956631,
"current_liabilities": 19836001,
"equity": 73777900,
"fixed_assets": 61612905,
"liabilities": 47644862,
"long_term_liabilities": 27808861,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 2746,
"financing_cash_flow": -167264,
"investing_cash_flow": -455398,
"net_cash_flow": 15744496,
"operating_cash_flow": 15819774,
"quarter": 1
},
{
"change_in_working_capital": 42875,
"financing_cash_flow": -115479,
"investing_cash_flow": -203842,
"net_cash_flow": 15632245,
"operating_cash_flow": 15925814,
"quarter": 2
},
{
"change_in_working_capital": 77767,
"financing_cash_flow": -66101,
"investing_cash_flow": -106052,
"net_cash_flow": 15361805,
"operating_cash_flow": 15888778,
"quarter": 3
},
{
"change_in_working_capital": 99138,
"financing_cash_flow": -189187,
"investing_cash_flow": -197004,
"net_cash_flow": 16319021,
"operating_cash_flow": 16533525,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6672380832529257,
"current_ratio": 1.5099819759245277,
"debt_to_equity_ratio": 0.6548158737003749,
"profit_margin": 0.16329157655919305,
"quarter": 1,
"return_on_assets": 0.10895435855470434,
"return_on_equity": 0.1625850519945207
},
{
"asset_turnover_ratio": 0.6624079818749388,
"current_ratio": 1.8065309079025365,
"debt_to_equity_ratio": 0.6483699187035005,
"profit_margin": 0.1745722587369496,
"quarter": 2,
"return_on_assets": 0.11563805760129242,
"return_on_equity": 0.17085675260765887
},
{
"asset_turnover_ratio": 0.6576128405172531,
"current_ratio": 2.3736719440942866,
"debt_to_equity_ratio": 0.6560042311720842,
"profit_margin": 0.163900001485178,
"quarter": 3,
"return_on_assets": 0.1077827455374499,
"return_on_equity": 0.16112246139992537
},
{
"asset_turnover_ratio": 0.6528524170905547,
"current_ratio": 2.3672428227846933,
"debt_to_equity_ratio": 0.6457877223396166,
"profit_margin": 0.18133813537279492,
"quarter": 4,
"return_on_assets": 0.11838703998882338,
"return_on_equity": 0.17421512404121017
}
],
"income_statement": [
{
"depreciation": 4883151,
"expenses": 52037301,
"income_tax": 4002115,
"marketing_expense": 10262172,
"net_income": 14938738,
"net_profit": 10936623,
"operational_expense": 32137971,
"product_revenue": 16845385,
"quarter": 1,
"rd_expense": 6141060,
"revenue": 66976039,
"salaries_expense": 25719665,
"service_revenue": 50130654
},
{
"depreciation": 4010764,
"expenses": 52881636,
"income_tax": 3456140,
"marketing_expense": 8461807,
"net_income": 15371190,
"net_profit": 11915050,
"operational_expense": 29330717,
"product_revenue": 20203476,
"quarter": 2,
"rd_expense": 7721974,
"revenue": 68252826,
"salaries_expense": 17048850,
"service_revenue": 48049350
},
{
"depreciation": 4488885,
"expenses": 53739672,
"income_tax": 4414388,
"marketing_expense": 6831363,
"net_income": 15814281,
"net_profit": 11399893,
"operational_expense": 28265375,
"product_revenue": 16910731,
"quarter": 3,
"rd_expense": 6454336,
"revenue": 69553953,
"salaries_expense": 21078748,
"service_revenue": 52643222
},
{
"depreciation": 3680299,
"expenses": 54611630,
"income_tax": 3415028,
"marketing_expense": 7193253,
"net_income": 16268254,
"net_profit": 12853226,
"operational_expense": 32790075,
"product_revenue": 23428141,
"quarter": 4,
"rd_expense": 8743186,
"revenue": 70879884,
"salaries_expense": 22622102,
"service_revenue": 47451743
}
],
"market_conditions": {
"gdp_growth": [
0.052726704754379614,
0.05490755721335773,
0.05732133024007471,
0.04115119708047106
],
"inflation_rate": [
0.011554992923172228,
0.009548467162560826,
0.009493664425740608,
0.012105419761022244
],
"interest_rate": [
0.012953776927381828,
0.013324146026937137,
0.016422805448130406,
0.011882322002785863
],
"year": 2003
},
"random_event": null,
"year": 2003
},
{
"advertising_kpis": [
{
"average_project_size": 91018,
"billable_hours_per_employee": 142,
"client_concentration": 0.13,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.62,
"gross_billings": 119141612,
"net_revenue": 92638959,
"new_client_acquisition": 3,
"organic_growth": 0.15,
"quarter": 1,
"revenue_per_employee": 346962
},
{
"average_project_size": 138315,
"billable_hours_per_employee": 148,
"client_concentration": 0.22,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.65,
"gross_billings": 123150679,
"net_revenue": 97111043,
"new_client_acquisition": 3,
"organic_growth": 0.1,
"quarter": 2,
"revenue_per_employee": 363712
},
{
"average_project_size": 197633,
"billable_hours_per_employee": 88,
"client_concentration": 0.24,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.7,
"gross_billings": 120814530,
"net_revenue": 101799015,
"new_client_acquisition": 1,
"organic_growth": 0.08,
"quarter": 3,
"revenue_per_employee": 381270
},
{
"average_project_size": 187574,
"billable_hours_per_employee": 136,
"client_concentration": 0.24,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.79,
"gross_billings": 135700290,
"net_revenue": 106713296,
"new_client_acquisition": 2,
"organic_growth": 0.11,
"quarter": 4,
"revenue_per_employee": 399675
}
],
"balance_sheet": [
{
"assets": 133293486,
"current_assets": 48285802,
"current_liabilities": 26936593,
"equity": 91576816,
"fixed_assets": 85007684,
"liabilities": 64736877,
"long_term_liabilities": 37800284,
"quarter": 1
},
{
"assets": 135115460,
"current_assets": 48351055,
"current_liabilities": 26888401,
"equity": 92658878,
"fixed_assets": 86764405,
"liabilities": 66586942,
"long_term_liabilities": 39698541,
"quarter": 2
},
{
"assets": 136962338,
"current_assets": 61514085,
"current_liabilities": 34003438,
"equity": 94474508,
"fixed_assets": 75448253,
"liabilities": 68489877,
"long_term_liabilities": 34486439,
"quarter": 3
},
{
"assets": 138834461,
"current_assets": 49129012,
"current_liabilities": 30006526,
"equity": 94923802,
"fixed_assets": 89705449,
"liabilities": 70447196,
"long_term_liabilities": 40440670,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -88599,
"financing_cash_flow": 175433,
"investing_cash_flow": -324302,
"net_cash_flow": 28502276,
"operating_cash_flow": 29127837,
"quarter": 1
},
{
"change_in_working_capital": 52576,
"financing_cash_flow": 193680,
"investing_cash_flow": -462586,
"net_cash_flow": 27592072,
"operating_cash_flow": 27727773,
"quarter": 2
},
{
"change_in_working_capital": -48006,
"financing_cash_flow": -119482,
"investing_cash_flow": -350962,
"net_cash_flow": 32100316,
"operating_cash_flow": 32686667,
"quarter": 3
},
{
"change_in_working_capital": -14768,
"financing_cash_flow": -183356,
"investing_cash_flow": -434054,
"net_cash_flow": 31710824,
"operating_cash_flow": 31686785,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6949998966941265,
"current_ratio": 1.7925727281100472,
"debt_to_equity_ratio": 0.70691338515198,
"profit_margin": 0.24849380054022413,
"quarter": 1,
"return_on_assets": 0.17270316570458663,
"return_on_equity": 0.25137592685030674
},
{
"asset_turnover_ratio": 0.7187263618833848,
"current_ratio": 1.7982123592994614,
"debt_to_equity_ratio": 0.7186245229518105,
"profit_margin": 0.2484821422420517,
"quarter": 2,
"return_on_assets": 0.17859066608661955,
"return_on_equity": 0.26042145686244983
},
{
"asset_turnover_ratio": 0.7432628303994051,
"current_ratio": 1.8090548667461215,
"debt_to_equity_ratio": 0.7249561648947672,
"profit_margin": 0.25542532999950934,
"quarter": 3,
"return_on_assets": 0.1898481537311374,
"return_on_equity": 0.27522818113008857
},
{
"asset_turnover_ratio": 0.7686369452610184,
"current_ratio": 1.6372775708857465,
"debt_to_equity_ratio": 0.7421446941200269,
"profit_margin": 0.24867132770409414,
"quarter": 4,
"return_on_assets": 0.1911379697004766,
"return_on_equity": 0.27955619603184456
}
],
"income_statement": [
{
"depreciation": 6107630,
"expenses": 62621881,
"income_tax": 6996871,
"marketing_expense": 9998813,
"net_income": 30017078,
"net_profit": 23020207,
"operational_expense": 35366282,
"product_revenue": 25373787,
"quarter": 1,
"rd_expense": 10040150,
"revenue": 92638959,
"salaries_expense": 28233405,
"service_revenue": 67265172
},
{
"depreciation": 3597413,
"expenses": 65496351,
"income_tax": 7484332,
"marketing_expense": 8061721,
"net_income": 31614692,
"net_profit": 24130360,
"operational_expense": 45077247,
"product_revenue": 20008184,
"quarter": 2,
"rd_expense": 10132228,
"revenue": 97111043,
"salaries_expense": 26917773,
"service_revenue": 77102859
},
{
"depreciation": 6684620,
"expenses": 68502767,
"income_tax": 7294201,
"marketing_expense": 9577713,
"net_income": 33296248,
"net_profit": 26002047,
"operational_expense": 42767350,
"product_revenue": 22960973,
"quarter": 3,
"rd_expense": 12018133,
"revenue": 101799015,
"salaries_expense": 29232773,
"service_revenue": 78838042
},
{
"depreciation": 5150248,
"expenses": 71647182,
"income_tax": 8529577,
"marketing_expense": 12992549,
"net_income": 35066114,
"net_profit": 26536537,
"operational_expense": 41500223,
"product_revenue": 28168706,
"quarter": 4,
"rd_expense": 13484452,
"revenue": 106713296,
"salaries_expense": 29316878,
"service_revenue": 78544590
}
],
"market_conditions": {
"gdp_growth": [
0.031990863493214235,
0.035103936586001055,
0.027484194925157458,
0.027156280335786088
],
"inflation_rate": [
0.011727188099584406,
0.0020465967405336087,
0.010778847723783784,
0.00650879176514636
],
"interest_rate": [
0.009112740452809694,
0.006594592775686414,
0.007191334451321649,
0.006840836177578799
],
"year": 2004
},
"random_event": {
"description": "Craig, Mcdonald and Garcia Economic Slowdown Impact in 2004",
"impact": 0.07,
"type": "Economic Slowdown Impact"
},
"year": 2004
},
{
"advertising_kpis": [
{
"average_project_size": 178779,
"billable_hours_per_employee": 132,
"client_concentration": 0.2,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.72,
"gross_billings": 110734497,
"net_revenue": 92400466,
"new_client_acquisition": 3,
"organic_growth": -0.05,
"quarter": 1,
"revenue_per_employee": 346069
},
{
"average_project_size": 167643,
"billable_hours_per_employee": 90,
"client_concentration": 0.25,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.72,
"gross_billings": 117738664,
"net_revenue": 95017927,
"new_client_acquisition": 3,
"organic_growth": 0.07,
"quarter": 2,
"revenue_per_employee": 355872
},
{
"average_project_size": 168576,
"billable_hours_per_employee": 150,
"client_concentration": 0.12,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.77,
"gross_billings": 118291183,
"net_revenue": 97709535,
"new_client_acquisition": 5,
"organic_growth": -0.02,
"quarter": 3,
"revenue_per_employee": 365953
},
{
"average_project_size": 167134,
"billable_hours_per_employee": 149,
"client_concentration": 0.24,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.63,
"gross_billings": 128974791,
"net_revenue": 100477389,
"new_client_acquisition": 1,
"organic_growth": 0.02,
"quarter": 4,
"revenue_per_employee": 376320
}
],
"balance_sheet": [
{
"assets": 129581937,
"current_assets": 59303161,
"current_liabilities": 29404302,
"equity": 81665062,
"fixed_assets": 70278776,
"liabilities": 68927664,
"long_term_liabilities": 39523362,
"quarter": 1
},
{
"assets": 134054275,
"current_assets": 46043650,
"current_liabilities": 36207260,
"equity": 86562521,
"fixed_assets": 88010625,
"liabilities": 69772647,
"long_term_liabilities": 33565387,
"quarter": 2
},
{
"assets": 138680970,
"current_assets": 56850871,
"current_liabilities": 32303975,
"equity": 91230238,
"fixed_assets": 81830099,
"liabilities": 70627988,
"long_term_liabilities": 38324013,
"quarter": 3
},
{
"assets": 143467348,
"current_assets": 71533085,
"current_liabilities": 30663379,
"equity": 94427266,
"fixed_assets": 71934263,
"liabilities": 71493815,
"long_term_liabilities": 40830436,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -44743,
"financing_cash_flow": 156392,
"investing_cash_flow": -282367,
"net_cash_flow": 24828054,
"operating_cash_flow": 25369227,
"quarter": 1
},
{
"change_in_working_capital": 93100,
"financing_cash_flow": -154813,
"investing_cash_flow": -112234,
"net_cash_flow": 28601781,
"operating_cash_flow": 28815506,
"quarter": 2
},
{
"change_in_working_capital": -98741,
"financing_cash_flow": -190794,
"investing_cash_flow": -160394,
"net_cash_flow": 26865112,
"operating_cash_flow": 27268350,
"quarter": 3
},
{
"change_in_working_capital": 37179,
"financing_cash_flow": 80699,
"investing_cash_flow": -162361,
"net_cash_flow": 28564297,
"operating_cash_flow": 28756692,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7130659422076705,
"current_ratio": 2.016819205570668,
"debt_to_equity_ratio": 0.8440287965494963,
"profit_margin": 0.22738834455661727,
"quarter": 1,
"return_on_assets": 0.16214288415830672,
"return_on_equity": 0.25728002263685296
},
{
"asset_turnover_ratio": 0.7088019162387772,
"current_ratio": 1.271668996770261,
"debt_to_equity_ratio": 0.8060376037338377,
"profit_margin": 0.23449146601567092,
"quarter": 2,
"return_on_assets": 0.16620800045354764,
"return_on_equity": 0.2573965353897214
},
{
"asset_turnover_ratio": 0.7045633946748425,
"current_ratio": 1.7598723067362454,
"debt_to_equity_ratio": 0.7741730104880358,
"profit_margin": 0.2372056729161591,
"quarter": 3,
"return_on_assets": 0.16712643414593942,
"return_on_equity": 0.2540523461091924
},
{
"asset_turnover_ratio": 0.7003502218497829,
"current_ratio": 2.3328506946347956,
"debt_to_equity_ratio": 0.7571310494153246,
"profit_margin": 0.22347050638427715,
"quarter": 4,
"return_on_assets": 0.15650761872311184,
"return_on_equity": 0.2377886594746903
}
],
"income_statement": [
{
"depreciation": 4358438,
"expenses": 63721736,
"income_tax": 7667941,
"marketing_expense": 8432698,
"net_income": 28678730,
"net_profit": 21010789,
"operational_expense": 32457536,
"product_revenue": 32581692,
"quarter": 1,
"rd_expense": 10166286,
"revenue": 92400466,
"salaries_expense": 29522128,
"service_revenue": 59818774
},
{
"depreciation": 6534613,
"expenses": 65850285,
"income_tax": 6886749,
"marketing_expense": 12918972,
"net_income": 29167642,
"net_profit": 22280893,
"operational_expense": 36152972,
"product_revenue": 31491195,
"quarter": 2,
"rd_expense": 9269589,
"revenue": 95017927,
"salaries_expense": 24524272,
"service_revenue": 63526732
},
{
"depreciation": 4091094,
"expenses": 68049936,
"income_tax": 6482343,
"marketing_expense": 9523721,
"net_income": 29659599,
"net_profit": 23177256,
"operational_expense": 44950268,
"product_revenue": 23602298,
"quarter": 3,
"rd_expense": 9328229,
"revenue": 97709535,
"salaries_expense": 29445161,
"service_revenue": 74107237
},
{
"depreciation": 6302959,
"expenses": 70323065,
"income_tax": 7700591,
"marketing_expense": 13838563,
"net_income": 30154324,
"net_profit": 22453733,
"operational_expense": 37725941,
"product_revenue": 24687049,
"quarter": 4,
"rd_expense": 12708140,
"revenue": 100477389,
"salaries_expense": 27682102,
"service_revenue": 75790340
}
],
"market_conditions": {
"gdp_growth": [
0.043042575935253194,
0.04688621752364866,
0.05686475534978297,
0.05440777398547639
],
"inflation_rate": [
0.004198543355972863,
0.01131638214288113,
0.011316098929609966,
0.00496262383327653
],
"interest_rate": [
0.01366055964848082,
0.017693252826187732,
0.010987155312938264,
0.0163715229037392
],
"year": 2005
},
"random_event": null,
"year": 2005
},
{
"advertising_kpis": [
{
"average_project_size": 139647,
"billable_hours_per_employee": 103,
"client_concentration": 0.23,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.62,
"gross_billings": 47848186,
"net_revenue": 42263640,
"new_client_acquisition": 1,
"organic_growth": 0.1,
"quarter": 1,
"revenue_per_employee": 158291
},
{
"average_project_size": 116839,
"billable_hours_per_employee": 160,
"client_concentration": 0.3,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.75,
"gross_billings": 53772033,
"net_revenue": 43013880,
"new_client_acquisition": 3,
"organic_growth": 0,
"quarter": 2,
"revenue_per_employee": 161101
},
{
"average_project_size": 55021,
"billable_hours_per_employee": 159,
"client_concentration": 0.38,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.8,
"gross_billings": 53984648,
"net_revenue": 43777438,
"new_client_acquisition": 4,
"organic_growth": -0.02,
"quarter": 3,
"revenue_per_employee": 163960
},
{
"average_project_size": 72212,
"billable_hours_per_employee": 103,
"client_concentration": 0.28,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.71,
"gross_billings": 51780924,
"net_revenue": 44554551,
"new_client_acquisition": 3,
"organic_growth": 0.01,
"quarter": 4,
"revenue_per_employee": 166871
}
],
"balance_sheet": [
{
"assets": 50754504,
"current_assets": 25114778,
"current_liabilities": 12307987,
"equity": 33031086,
"fixed_assets": 25639726,
"liabilities": 28828666,
"long_term_liabilities": 16520679,
"quarter": 1
},
{
"assets": 52098157,
"current_assets": 16298267,
"current_liabilities": 14650340,
"equity": 34649820,
"fixed_assets": 35799890,
"liabilities": 29212509,
"long_term_liabilities": 14562169,
"quarter": 2
},
{
"assets": 53477382,
"current_assets": 16377342,
"current_liabilities": 17522552,
"equity": 35994093,
"fixed_assets": 37100040,
"liabilities": 29601463,
"long_term_liabilities": 12078911,
"quarter": 3
},
{
"assets": 54893120,
"current_assets": 21106178,
"current_liabilities": 12738118,
"equity": 38412392,
"fixed_assets": 33786942,
"liabilities": 29995595,
"long_term_liabilities": 17257477,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -5911,
"financing_cash_flow": 134982,
"investing_cash_flow": -452736,
"net_cash_flow": 12617062,
"operating_cash_flow": 12990728,
"quarter": 1
},
{
"change_in_working_capital": -7337,
"financing_cash_flow": 118764,
"investing_cash_flow": -149301,
"net_cash_flow": 13818219,
"operating_cash_flow": 13966644,
"quarter": 2
},
{
"change_in_working_capital": -90045,
"financing_cash_flow": 148177,
"investing_cash_flow": -338224,
"net_cash_flow": 14243949,
"operating_cash_flow": 14513899,
"quarter": 3
},
{
"change_in_working_capital": 9703,
"financing_cash_flow": -130848,
"investing_cash_flow": -144342,
"net_cash_flow": 15539974,
"operating_cash_flow": 15695554,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8327071820069407,
"current_ratio": 2.0405268546351243,
"debt_to_equity_ratio": 0.8727737864870686,
"profit_margin": 0.2627612765961474,
"quarter": 1,
"return_on_assets": 0.21880320217492422,
"return_on_equity": 0.33620596065173275
},
{
"asset_turnover_ratio": 0.8256315093833357,
"current_ratio": 1.1124838740943896,
"debt_to_equity_ratio": 0.8430782324410343,
"profit_margin": 0.273497113024912,
"quarter": 2,
"return_on_assets": 0.22580783423874284,
"return_on_equity": 0.3395161071543806
},
{
"asset_turnover_ratio": 0.8186159524413518,
"current_ratio": 0.9346436523629663,
"debt_to_equity_ratio": 0.8223978028839343,
"profit_margin": 0.2768132296823766,
"quarter": 3,
"return_on_assets": 0.22660372566480536,
"return_on_equity": 0.33667118657497497
},
{
"asset_turnover_ratio": 0.8116600222395812,
"current_ratio": 1.6569306392043157,
"debt_to_equity_ratio": 0.7808832889136401,
"profit_margin": 0.30333303100731507,
"quarter": 4,
"return_on_assets": 0.2462032946933969,
"return_on_equity": 0.3518361210101157
}
],
"income_statement": [
{
"depreciation": 1885480,
"expenses": 26562914,
"income_tax": 4595478,
"marketing_expense": 2671728,
"net_income": 15700726,
"net_profit": 11105248,
"operational_expense": 17897426,
"product_revenue": 11131099,
"quarter": 1,
"rd_expense": 5005658,
"revenue": 42263640,
"salaries_expense": 12991440,
"service_revenue": 31132541
},
{
"depreciation": 2202472,
"expenses": 26811583,
"income_tax": 4438125,
"marketing_expense": 4320647,
"net_income": 16202297,
"net_profit": 11764172,
"operational_expense": 17861608,
"product_revenue": 13695756,
"quarter": 2,
"rd_expense": 5103321,
"revenue": 43013880,
"salaries_expense": 11738334,
"service_revenue": 29318124
},
{
"depreciation": 2395725,
"expenses": 27062580,
"income_tax": 4596684,
"marketing_expense": 3676048,
"net_income": 16714858,
"net_profit": 12118174,
"operational_expense": 18060731,
"product_revenue": 10509381,
"quarter": 3,
"rd_expense": 2842292,
"revenue": 43777438,
"salaries_expense": 9682773,
"service_revenue": 33268057
},
{
"depreciation": 2180687,
"expenses": 27315927,
"income_tax": 3723757,
"marketing_expense": 2994593,
"net_income": 17238624,
"net_profit": 13514867,
"operational_expense": 17116307,
"product_revenue": 15062337,
"quarter": 4,
"rd_expense": 4847005,
"revenue": 44554551,
"salaries_expense": 11566303,
"service_revenue": 29492214
}
],
"market_conditions": {
"gdp_growth": [
0.030479742541625027,
0.040337613786861126,
0.03404093844480299,
0.03396114645273117
],
"inflation_rate": [
0.01280197367534,
0.011597728939957098,
0.01169816887244659,
0.013201158960445072
],
"interest_rate": [
0.007654134174103014,
0.005953319268297792,
0.011095769344572185,
0.005838475263265972
],
"year": 2006
},
"random_event": {
"description": "Craig, Mcdonald and Garcia Industry Recognition in 2006",
"impact": -0.05,
"type": "Industry Recognition"
},
"year": 2006
},
{
"advertising_kpis": [
{
"average_project_size": 53570,
"billable_hours_per_employee": 124,
"client_concentration": 0.14,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.66,
"gross_billings": 116406596,
"net_revenue": 96292703,
"new_client_acquisition": 4,
"organic_growth": -0.04,
"quarter": 1,
"revenue_per_employee": 360647
},
{
"average_project_size": 196182,
"billable_hours_per_employee": 150,
"client_concentration": 0.25,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.73,
"gross_billings": 122906634,
"net_revenue": 99063451,
"new_client_acquisition": 5,
"organic_growth": 0.11,
"quarter": 2,
"revenue_per_employee": 371024
},
{
"average_project_size": 111801,
"billable_hours_per_employee": 151,
"client_concentration": 0.3,
"client_retention_rate": 0.9,
"employee_utilization_rate": 0.76,
"gross_billings": 127127380,
"net_revenue": 101913925,
"new_client_acquisition": 3,
"organic_growth": 0.07,
"quarter": 3,
"revenue_per_employee": 381700
},
{
"average_project_size": 139026,
"billable_hours_per_employee": 138,
"client_concentration": 0.16,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.77,
"gross_billings": 116558505,
"net_revenue": 104846419,
"new_client_acquisition": 4,
"organic_growth": 0.03,
"quarter": 4,
"revenue_per_employee": 392683
}
],
"balance_sheet": [
{
"assets": 98167058,
"current_assets": 44433271,
"current_liabilities": 20114878,
"equity": 75623447,
"fixed_assets": 53733787,
"liabilities": 47805691,
"long_term_liabilities": 27690813,
"quarter": 1
},
{
"assets": 99702022,
"current_assets": 32527937,
"current_liabilities": 21165057,
"equity": 76037565,
"fixed_assets": 67174085,
"liabilities": 49073743,
"long_term_liabilities": 27908686,
"quarter": 2
},
{
"assets": 101260987,
"current_assets": 45092050,
"current_liabilities": 26855017,
"equity": 78090245,
"fixed_assets": 56168937,
"liabilities": 50375431,
"long_term_liabilities": 23520414,
"quarter": 3
},
{
"assets": 102844329,
"current_assets": 36563946,
"current_liabilities": 27383214,
"equity": 76289242,
"fixed_assets": 66280383,
"liabilities": 51711646,
"long_term_liabilities": 24328432,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -23006,
"financing_cash_flow": 87394,
"investing_cash_flow": -159372,
"net_cash_flow": 31120298,
"operating_cash_flow": 31354231,
"quarter": 1
},
{
"change_in_working_capital": -22058,
"financing_cash_flow": 120981,
"investing_cash_flow": -417030,
"net_cash_flow": 29574517,
"operating_cash_flow": 29670807,
"quarter": 2
},
{
"change_in_working_capital": 37762,
"financing_cash_flow": -42530,
"investing_cash_flow": -163173,
"net_cash_flow": 32643920,
"operating_cash_flow": 33030164,
"quarter": 3
},
{
"change_in_working_capital": 59754,
"financing_cash_flow": 156278,
"investing_cash_flow": -378040,
"net_cash_flow": 29377338,
"operating_cash_flow": 29732802,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9809064767938752,
"current_ratio": 2.2089754161074207,
"debt_to_equity_ratio": 0.6321543502242102,
"profit_margin": 0.2623467740852596,
"quarter": 1,
"return_on_assets": 0.2573376498662107,
"return_on_equity": 0.33405089297238727
},
{
"asset_turnover_ratio": 0.9935952051203134,
"current_ratio": 1.5368698038469728,
"debt_to_equity_ratio": 0.6453881446624441,
"profit_margin": 0.2564950619376262,
"quarter": 2,
"return_on_assets": 0.2548522636782632,
"return_on_equity": 0.33416753942607186
},
{
"asset_turnover_ratio": 1.0064480706671366,
"current_ratio": 1.6790922158045924,
"debt_to_equity_ratio": 0.645092495227797,
"profit_margin": 0.2669378988200091,
"quarter": 3,
"return_on_assets": 0.2686591332553375,
"return_on_equity": 0.34837499869541966
},
{
"asset_turnover_ratio": 1.0194671890950837,
"current_ratio": 1.3352686065266115,
"debt_to_equity_ratio": 0.677836673223205,
"profit_margin": 0.23993722665911937,
"quarter": 4,
"return_on_assets": 0.2446081300214424,
"return_on_equity": 0.3297523784546188
}
],
"income_statement": [
{
"depreciation": 6092151,
"expenses": 64297327,
"income_tax": 6733296,
"marketing_expense": 6926699,
"net_income": 31995376,
"net_profit": 25262080,
"operational_expense": 42577546,
"product_revenue": 38309426,
"quarter": 1,
"rd_expense": 10107171,
"revenue": 96292703,
"salaries_expense": 21965449,
"service_revenue": 57983277
},
{
"depreciation": 4261521,
"expenses": 65983471,
"income_tax": 7670694,
"marketing_expense": 9959042,
"net_income": 33079980,
"net_profit": 25409286,
"operational_expense": 42223245,
"product_revenue": 24018479,
"quarter": 2,
"rd_expense": 8287562,
"revenue": 99063451,
"salaries_expense": 24823704,
"service_revenue": 75044972
},
{
"depreciation": 5825475,
"expenses": 67713833,
"income_tax": 6995403,
"marketing_expense": 10601469,
"net_income": 34200092,
"net_profit": 27204689,
"operational_expense": 46914548,
"product_revenue": 21670251,
"quarter": 3,
"rd_expense": 7488915,
"revenue": 101913925,
"salaries_expense": 31589400,
"service_revenue": 80243674
},
{
"depreciation": 4576243,
"expenses": 69489573,
"income_tax": 10200287,
"marketing_expense": 13117150,
"net_income": 35356846,
"net_profit": 25156559,
"operational_expense": 41507651,
"product_revenue": 29884804,
"quarter": 4,
"rd_expense": 12712670,
"revenue": 104846419,
"salaries_expense": 26724511,
"service_revenue": 74961615
}
],
"market_conditions": {
"gdp_growth": [
0.04114813493438493,
0.041790839041894574,
0.047567244033285244,
0.04720694582418333
],
"inflation_rate": [
0.0049780242959675865,
0.007799152881550966,
0.006462517096708715,
0.011400959168715141
],
"interest_rate": [
0.019163711805688564,
0.020980486236460164,
0.01560343642506174,
0.016184808763979777
],
"year": 2007
},
"random_event": null,
"year": 2007
},
{
"advertising_kpis": [
{
"average_project_size": 131413,
"billable_hours_per_employee": 137,
"client_concentration": 0.17,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.69,
"gross_billings": 56453131,
"net_revenue": 44874954,
"new_client_acquisition": 5,
"organic_growth": -0.04,
"quarter": 1,
"revenue_per_employee": 168071
},
{
"average_project_size": 187658,
"billable_hours_per_employee": 147,
"client_concentration": 0.37,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.76,
"gross_billings": 56009423,
"net_revenue": 46254534,
"new_client_acquisition": 1,
"organic_growth": 0.1,
"quarter": 2,
"revenue_per_employee": 173238
},
{
"average_project_size": 102910,
"billable_hours_per_employee": 81,
"client_concentration": 0.25,
"client_retention_rate": 0.9,
"employee_utilization_rate": 0.7,
"gross_billings": 61168715,
"net_revenue": 47676526,
"new_client_acquisition": 3,
"organic_growth": 0.09,
"quarter": 3,
"revenue_per_employee": 178564
},
{
"average_project_size": 66698,
"billable_hours_per_employee": 96,
"client_concentration": 0.2,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.68,
"gross_billings": 56836444,
"net_revenue": 49142234,
"new_client_acquisition": 1,
"organic_growth": 0.06,
"quarter": 4,
"revenue_per_employee": 184053
}
],
"balance_sheet": [
{
"assets": 66908997,
"current_assets": 31757493,
"current_liabilities": 20968367,
"equity": 40265317,
"fixed_assets": 35151504,
"liabilities": 37480401,
"long_term_liabilities": 16512034,
"quarter": 1
},
{
"assets": 68223808,
"current_assets": 32697928,
"current_liabilities": 21150501,
"equity": 40383936,
"fixed_assets": 35525880,
"liabilities": 38211054,
"long_term_liabilities": 17060553,
"quarter": 2
},
{
"assets": 69564457,
"current_assets": 26682887,
"current_liabilities": 15945809,
"equity": 41456708,
"fixed_assets": 42881570,
"liabilities": 38955950,
"long_term_liabilities": 23010141,
"quarter": 3
},
{
"assets": 70931451,
"current_assets": 33253819,
"current_liabilities": 19227021,
"equity": 42148837,
"fixed_assets": 37677632,
"liabilities": 39715367,
"long_term_liabilities": 20488346,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 13488,
"financing_cash_flow": 12986,
"investing_cash_flow": -196885,
"net_cash_flow": 12621124,
"operating_cash_flow": 12870878,
"quarter": 1
},
{
"change_in_working_capital": -42897,
"financing_cash_flow": 189525,
"investing_cash_flow": -484187,
"net_cash_flow": 11776354,
"operating_cash_flow": 11994342,
"quarter": 2
},
{
"change_in_working_capital": -64604,
"financing_cash_flow": 103467,
"investing_cash_flow": -173478,
"net_cash_flow": 12457700,
"operating_cash_flow": 12810456,
"quarter": 3
},
{
"change_in_working_capital": 96449,
"financing_cash_flow": -106515,
"investing_cash_flow": -485340,
"net_cash_flow": 13416095,
"operating_cash_flow": 13735766,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6706863951345736,
"current_ratio": 1.5145429780011004,
"debt_to_equity_ratio": 0.9308358605496636,
"profit_margin": 0.24148706648256396,
"quarter": 1,
"return_on_assets": 0.16196209009081394,
"return_on_equity": 0.2691328867471725
},
{
"asset_turnover_ratio": 0.6779822961509272,
"current_ratio": 1.5459647031528947,
"debt_to_equity_ratio": 0.9461943976931818,
"profit_margin": 0.2242197921613479,
"quarter": 2,
"return_on_assets": 0.15201704953203432,
"return_on_equity": 0.25681454130672154
},
{
"asset_turnover_ratio": 0.6853575526363987,
"current_ratio": 1.67334796246462,
"debt_to_equity_ratio": 0.9396778441742166,
"profit_margin": 0.22753757268304323,
"quarter": 3,
"return_on_assets": 0.1559445939468772,
"return_on_equity": 0.26167540847671744
},
{
"asset_turnover_ratio": 0.6928130371955876,
"current_ratio": 1.7295356883419433,
"debt_to_equity_ratio": 0.9422648363939436,
"profit_margin": 0.22247163203854348,
"quarter": 4,
"return_on_assets": 0.1541312470824825,
"return_on_equity": 0.2593844522922424
}
],
"income_statement": [
{
"depreciation": 2034157,
"expenses": 30978833,
"income_tax": 3059400,
"marketing_expense": 6108477,
"net_income": 13896121,
"net_profit": 10836721,
"operational_expense": 20063072,
"product_revenue": 12243190,
"quarter": 1,
"rd_expense": 3179225,
"revenue": 44874954,
"salaries_expense": 15470770,
"service_revenue": 32631764
},
{
"depreciation": 1623160,
"expenses": 31898695,
"income_tax": 3984657,
"marketing_expense": 5833282,
"net_income": 14355839,
"net_profit": 10371182,
"operational_expense": 20041152,
"product_revenue": 15402938,
"quarter": 2,
"rd_expense": 4192138,
"revenue": 46254534,
"salaries_expense": 12001761,
"service_revenue": 30851596
},
{
"depreciation": 1962255,
"expenses": 32845870,
"income_tax": 3982455,
"marketing_expense": 5735388,
"net_income": 14830656,
"net_profit": 10848201,
"operational_expense": 22990717,
"product_revenue": 10358653,
"quarter": 3,
"rd_expense": 3670777,
"revenue": 47676526,
"salaries_expense": 10181818,
"service_revenue": 37317873
},
{
"depreciation": 2803013,
"expenses": 33821171,
"income_tax": 4388310,
"marketing_expense": 5947364,
"net_income": 15321063,
"net_profit": 10932753,
"operational_expense": 16957843,
"product_revenue": 10670158,
"quarter": 4,
"rd_expense": 3984522,
"revenue": 49142234,
"salaries_expense": 10995492,
"service_revenue": 38472076
}
],
"market_conditions": {
"gdp_growth": [
0.06262846126323225,
0.06601682731024926,
0.05155525601562031,
0.05142097749068525
],
"inflation_rate": [
0.010831369076494193,
0.010304732580023578,
0.007566533718361339,
0.002291729079112576
],
"interest_rate": [
0.021490039077698572,
0.014591706037795743,
0.01688339549380932,
0.021921208229656777
],
"year": 2008
},
"random_event": {
"description": "Craig, Mcdonald and Garcia Introduction of New Service in 2008",
"impact": 0.04,
"type": "Introduction of New Service"
},
"year": 2008
},
{
"advertising_kpis": [
{
"average_project_size": 85061,
"billable_hours_per_employee": 91,
"client_concentration": 0.38,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.77,
"gross_billings": 66450765,
"net_revenue": 59507810,
"new_client_acquisition": 2,
"organic_growth": 0.02,
"quarter": 1,
"revenue_per_employee": 222876
},
{
"average_project_size": 149951,
"billable_hours_per_employee": 125,
"client_concentration": 0.28,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.64,
"gross_billings": 76347345,
"net_revenue": 62326930,
"new_client_acquisition": 3,
"organic_growth": 0,
"quarter": 2,
"revenue_per_employee": 233434
},
{
"average_project_size": 78165,
"billable_hours_per_employee": 144,
"client_concentration": 0.1,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.77,
"gross_billings": 76398384,
"net_revenue": 65279604,
"new_client_acquisition": 2,
"organic_growth": 0.02,
"quarter": 3,
"revenue_per_employee": 244493
},
{
"average_project_size": 89551,
"billable_hours_per_employee": 126,
"client_concentration": 0.1,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.62,
"gross_billings": 82743192,
"net_revenue": 68372157,
"new_client_acquisition": 2,
"organic_growth": 0.09,
"quarter": 4,
"revenue_per_employee": 256075
}
],
"balance_sheet": [
{
"assets": 65104281,
"current_assets": 22687535,
"current_liabilities": 14765405,
"equity": 48080633,
"fixed_assets": 42416746,
"liabilities": 27678900,
"long_term_liabilities": 12913495,
"quarter": 1
},
{
"assets": 66466128,
"current_assets": 24804990,
"current_liabilities": 13345113,
"equity": 50196070,
"fixed_assets": 41661138,
"liabilities": 28358581,
"long_term_liabilities": 15013468,
"quarter": 2
},
{
"assets": 67856463,
"current_assets": 28262992,
"current_liabilities": 13325163,
"equity": 51535245,
"fixed_assets": 39593471,
"liabilities": 29054951,
"long_term_liabilities": 15729788,
"quarter": 3
},
{
"assets": 69275880,
"current_assets": 22877589,
"current_liabilities": 13443738,
"equity": 53048709,
"fixed_assets": 46398291,
"liabilities": 29768422,
"long_term_liabilities": 16324684,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 89228,
"financing_cash_flow": -159671,
"investing_cash_flow": -256033,
"net_cash_flow": 14977081,
"operating_cash_flow": 15048550,
"quarter": 1
},
{
"change_in_working_capital": 33021,
"financing_cash_flow": 25585,
"investing_cash_flow": -111476,
"net_cash_flow": 15223305,
"operating_cash_flow": 15423663,
"quarter": 2
},
{
"change_in_working_capital": -81020,
"financing_cash_flow": -88183,
"investing_cash_flow": -423615,
"net_cash_flow": 15087210,
"operating_cash_flow": 15782114,
"quarter": 3
},
{
"change_in_working_capital": -75239,
"financing_cash_flow": 81758,
"investing_cash_flow": -312697,
"net_cash_flow": 16157004,
"operating_cash_flow": 16143186,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9140383564024,
"current_ratio": 1.5365332004100125,
"debt_to_equity_ratio": 0.5756766971017208,
"profit_margin": 0.1790563625177939,
"quarter": 1,
"return_on_assets": 0.1636643832991566,
"return_on_equity": 0.22161214058891446
},
{
"asset_turnover_ratio": 0.9377247009183385,
"current_ratio": 1.8587321066520757,
"debt_to_equity_ratio": 0.5649562007543618,
"profit_margin": 0.19395344837295853,
"quarter": 2,
"return_on_assets": 0.18187493936761293,
"return_on_equity": 0.2408260845918814
},
{
"asset_turnover_ratio": 0.9620248553184978,
"current_ratio": 2.121024110549342,
"debt_to_equity_ratio": 0.5637879668564688,
"profit_margin": 0.19506449518290583,
"quarter": 3,
"return_on_assets": 0.1876568927561108,
"return_on_equity": 0.24708785220677615
},
{
"asset_turnover_ratio": 0.9869547236354125,
"current_ratio": 1.701728269325094,
"debt_to_equity_ratio": 0.5611526191900353,
"profit_margin": 0.1980521252240148,
"quarter": 4,
"return_on_assets": 0.19546848051587362,
"return_on_equity": 0.25526070766396974
}
],
"income_statement": [
{
"depreciation": 4393298,
"expenses": 44360641,
"income_tax": 4491917,
"marketing_expense": 8639756,
"net_income": 15147169,
"net_profit": 10655252,
"operational_expense": 29952430,
"product_revenue": 16909557,
"quarter": 1,
"rd_expense": 8769185,
"revenue": 59507810,
"salaries_expense": 15270862,
"service_revenue": 42598253
},
{
"depreciation": 3335140,
"expenses": 46563801,
"income_tax": 3674606,
"marketing_expense": 6654471,
"net_income": 15763129,
"net_profit": 12088523,
"operational_expense": 28360069,
"product_revenue": 13588744,
"quarter": 2,
"rd_expense": 8477981,
"revenue": 62326930,
"salaries_expense": 21654243,
"service_revenue": 48738186
},
{
"depreciation": 3048381,
"expenses": 48876381,
"income_tax": 3669490,
"marketing_expense": 6736633,
"net_income": 16403223,
"net_profit": 12733733,
"operational_expense": 30315378,
"product_revenue": 22599301,
"quarter": 3,
"rd_expense": 5378503,
"revenue": 65279604,
"salaries_expense": 15124355,
"service_revenue": 42680303
},
{
"depreciation": 2601935,
"expenses": 51303814,
"income_tax": 3527092,
"marketing_expense": 5371929,
"net_income": 17068343,
"net_profit": 13541251,
"operational_expense": 29242981,
"product_revenue": 24957637,
"quarter": 4,
"rd_expense": 7278732,
"revenue": 68372157,
"salaries_expense": 25570254,
"service_revenue": 43414520
}
],
"market_conditions": {
"gdp_growth": [
0.052832718569806945,
0.04484985269667037,
0.04487873182136349,
0.04750314824776444
],
"inflation_rate": [
0.010106884473230663,
0.00856854512695,
0.0031463726946910197,
0.0025789820271138394
],
"interest_rate": [
0.012124634472696984,
0.006353011055962406,
0.008188184722105512,
0.013600466262988962
],
"year": 2009
},
"random_event": null,
"year": 2009
},
{
"advertising_kpis": [
{
"average_project_size": 143616,
"billable_hours_per_employee": 84,
"client_concentration": 0.21,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.79,
"gross_billings": 64605548,
"net_revenue": 50162251,
"new_client_acquisition": 4,
"organic_growth": 0.13,
"quarter": 1,
"revenue_per_employee": 187874
},
{
"average_project_size": 93253,
"billable_hours_per_employee": 136,
"client_concentration": 0.21,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.71,
"gross_billings": 60268264,
"net_revenue": 51888430,
"new_client_acquisition": 2,
"organic_growth": 0.07,
"quarter": 2,
"revenue_per_employee": 194339
},
{
"average_project_size": 194971,
"billable_hours_per_employee": 124,
"client_concentration": 0.37,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.75,
"gross_billings": 68723848,
"net_revenue": 53674010,
"new_client_acquisition": 1,
"organic_growth": 0.13,
"quarter": 3,
"revenue_per_employee": 201026
},
{
"average_project_size": 142536,
"billable_hours_per_employee": 98,
"client_concentration": 0.37,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.69,
"gross_billings": 71598230,
"net_revenue": 55521035,
"new_client_acquisition": 2,
"organic_growth": -0.02,
"quarter": 4,
"revenue_per_employee": 207944
}
],
"balance_sheet": [
{
"assets": 58990098,
"current_assets": 27752685,
"current_liabilities": 18584191,
"equity": 35033264,
"fixed_assets": 31237413,
"liabilities": 31983888,
"long_term_liabilities": 13399697,
"quarter": 1
},
{
"assets": 60597893,
"current_assets": 18382227,
"current_liabilities": 18155797,
"equity": 35690212,
"fixed_assets": 42215666,
"liabilities": 32286140,
"long_term_liabilities": 14130343,
"quarter": 2
},
{
"assets": 62249509,
"current_assets": 19790414,
"current_liabilities": 17126673,
"equity": 37353527,
"fixed_assets": 42459095,
"liabilities": 32591249,
"long_term_liabilities": 15464576,
"quarter": 3
},
{
"assets": 63946140,
"current_assets": 24010735,
"current_liabilities": 13224093,
"equity": 38573623,
"fixed_assets": 39935405,
"liabilities": 32899241,
"long_term_liabilities": 19675148,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -33285,
"financing_cash_flow": -36626,
"investing_cash_flow": -303432,
"net_cash_flow": 10535641,
"operating_cash_flow": 10660281,
"quarter": 1
},
{
"change_in_working_capital": -7460,
"financing_cash_flow": 150788,
"investing_cash_flow": -377236,
"net_cash_flow": 10083733,
"operating_cash_flow": 10546091,
"quarter": 2
},
{
"change_in_working_capital": -92162,
"financing_cash_flow": -40730,
"investing_cash_flow": -495055,
"net_cash_flow": 11275793,
"operating_cash_flow": 11410393,
"quarter": 3
},
{
"change_in_working_capital": 31420,
"financing_cash_flow": -88570,
"investing_cash_flow": -126011,
"net_cash_flow": 9920218,
"operating_cash_flow": 9978177,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8503503588008957,
"current_ratio": 1.4933491051614785,
"debt_to_equity_ratio": 0.9129576964338807,
"profit_margin": 0.16002180603896743,
"quarter": 1,
"return_on_assets": 0.1360746001812033,
"return_on_equity": 0.22912663804320374
},
{
"asset_turnover_ratio": 0.8562744912599519,
"current_ratio": 1.0124714987725407,
"debt_to_equity_ratio": 0.9046216929168143,
"profit_margin": 0.14219854021407086,
"quarter": 2,
"return_on_assets": 0.12176098267971132,
"return_on_equity": 0.20673620543357937
},
{
"asset_turnover_ratio": 0.8622398933299217,
"current_ratio": 1.1555317252802106,
"debt_to_equity_ratio": 0.8725079428242479,
"profit_margin": 0.14337045061473885,
"quarter": 3,
"return_on_assets": 0.12361972204471525,
"return_on_equity": 0.2060117910686185
},
{
"asset_turnover_ratio": 0.8682468558696428,
"current_ratio": 1.8156810451953114,
"debt_to_equity_ratio": 0.8528947617909782,
"profit_margin": 0.13556526819069564,
"quarter": 4,
"return_on_assets": 0.11770411787169639,
"return_on_equity": 0.19512618765419054
}
],
"income_statement": [
{
"depreciation": 2633227,
"expenses": 39872963,
"income_tax": 2262234,
"marketing_expense": 6900701,
"net_income": 10289288,
"net_profit": 8027054,
"operational_expense": 23708657,
"product_revenue": 16398711,
"quarter": 1,
"rd_expense": 6789648,
"revenue": 50162251,
"salaries_expense": 18222626,
"service_revenue": 33763540
},
{
"depreciation": 3167632,
"expenses": 41473947,
"income_tax": 3036024,
"marketing_expense": 6261516,
"net_income": 10414483,
"net_profit": 7378459,
"operational_expense": 21861366,
"product_revenue": 12238011,
"quarter": 2,
"rd_expense": 4594100,
"revenue": 51888430,
"salaries_expense": 14745365,
"service_revenue": 39650419
},
{
"depreciation": 3715126,
"expenses": 43139215,
"income_tax": 2839528,
"marketing_expense": 4792743,
"net_income": 10534795,
"net_profit": 7695267,
"operational_expense": 29582610,
"product_revenue": 17537850,
"quarter": 3,
"rd_expense": 4630380,
"revenue": 53674010,
"salaries_expense": 18518267,
"service_revenue": 36136160
},
{
"depreciation": 2451453,
"expenses": 44871347,
"income_tax": 3122964,
"marketing_expense": 6632330,
"net_income": 10649688,
"net_profit": 7526724,
"operational_expense": 26051016,
"product_revenue": 13188947,
"quarter": 4,
"rd_expense": 4500722,
"revenue": 55521035,
"salaries_expense": 15523281,
"service_revenue": 42332088
}
],
"market_conditions": {
"gdp_growth": [
0.026388307435854234,
0.03289989122056897,
0.028735021890951146,
0.04213953130730509
],
"inflation_rate": [
0.0021977589782462567,
0.010882401227057047,
0.003987108682718016,
0.010937321067639547
],
"interest_rate": [
0.013288625715657854,
0.015170375680809116,
0.010527896536410068,
0.016146864095879784
],
"year": 2010
},
"random_event": null,
"year": 2010
}
] |
{
"advertising_type": "Traditional Advertising",
"financial_health": "Good",
"founding_year": 1997,
"industry": "Advertising",
"location": "East Connie",
"name": "Eaton, Jordan and Wood",
"num_employees": 622,
"region": "North America",
"revenue_size": "Large",
"website": "www.eaton,jordanandwood.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 160945,
"billable_hours_per_employee": 148,
"client_concentration": 0.36,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.79,
"gross_billings": 121972544,
"net_revenue": 94087130,
"new_client_acquisition": 4,
"organic_growth": 0.1,
"quarter": 1,
"revenue_per_employee": 151265
},
{
"average_project_size": 178789,
"billable_hours_per_employee": 97,
"client_concentration": 0.21,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.66,
"gross_billings": 124409640,
"net_revenue": 98066570,
"new_client_acquisition": 3,
"organic_growth": 0,
"quarter": 2,
"revenue_per_employee": 157663
},
{
"average_project_size": 80436,
"billable_hours_per_employee": 97,
"client_concentration": 0.19,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.73,
"gross_billings": 116427966,
"net_revenue": 102214322,
"new_client_acquisition": 1,
"organic_growth": 0.04,
"quarter": 3,
"revenue_per_employee": 164332
},
{
"average_project_size": 130149,
"billable_hours_per_employee": 102,
"client_concentration": 0.29,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.75,
"gross_billings": 125488522,
"net_revenue": 106537504,
"new_client_acquisition": 1,
"organic_growth": 0.02,
"quarter": 4,
"revenue_per_employee": 171282
}
],
"balance_sheet": [
{
"assets": 103611578,
"current_assets": 46875588,
"current_liabilities": 19137853,
"equity": 84049067,
"fixed_assets": 56735990,
"liabilities": 44925699,
"long_term_liabilities": 25787846,
"quarter": 1
},
{
"assets": 106157689,
"current_assets": 45931104,
"current_liabilities": 26268739,
"equity": 87473473,
"fixed_assets": 60226585,
"liabilities": 45812281,
"long_term_liabilities": 19543542,
"quarter": 2
},
{
"assets": 108766367,
"current_assets": 52194078,
"current_liabilities": 24179102,
"equity": 89844800,
"fixed_assets": 56572289,
"liabilities": 46716359,
"long_term_liabilities": 22537257,
"quarter": 3
},
{
"assets": 111439150,
"current_assets": 51419026,
"current_liabilities": 24267251,
"equity": 94622129,
"fixed_assets": 60020124,
"liabilities": 47638278,
"long_term_liabilities": 23371027,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 58836,
"financing_cash_flow": -145240,
"investing_cash_flow": -178369,
"net_cash_flow": 28930813,
"operating_cash_flow": 29407072,
"quarter": 1
},
{
"change_in_working_capital": 58809,
"financing_cash_flow": 42434,
"investing_cash_flow": -265135,
"net_cash_flow": 32133841,
"operating_cash_flow": 32438768,
"quarter": 2
},
{
"change_in_working_capital": -38902,
"financing_cash_flow": 93214,
"investing_cash_flow": -348579,
"net_cash_flow": 32808417,
"operating_cash_flow": 32967084,
"quarter": 3
},
{
"change_in_working_capital": 23517,
"financing_cash_flow": 66718,
"investing_cash_flow": -211451,
"net_cash_flow": 33923832,
"operating_cash_flow": 34291031,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9080754469350906,
"current_ratio": 2.4493650358794166,
"debt_to_equity_ratio": 0.5345175217709436,
"profit_margin": 0.26957127930249336,
"quarter": 1,
"return_on_assets": 0.24479105993347577,
"return_on_equity": 0.3017664431658712
},
{
"asset_turnover_ratio": 0.9237820729123069,
"current_ratio": 1.74850814117876,
"debt_to_equity_ratio": 0.5237277019971529,
"profit_margin": 0.2766290796139806,
"quarter": 2,
"return_on_assets": 0.25554498459362657,
"return_on_equity": 0.31012904906610944
},
{
"asset_turnover_ratio": 0.9397603764774087,
"current_ratio": 2.158644187861071,
"debt_to_equity_ratio": 0.5199673102950867,
"profit_margin": 0.271926589700414,
"quarter": 3,
"return_on_assets": 0.2555458343110789,
"return_on_equity": 0.30936450412266486
},
{
"asset_turnover_ratio": 0.9560150449819476,
"current_ratio": 2.118864885025502,
"debt_to_equity_ratio": 0.5034581075638237,
"profit_margin": 0.2892995972573189,
"quarter": 4,
"return_on_assets": 0.27657476748521503,
"return_on_equity": 0.32572990404813235
}
],
"income_statement": [
{
"depreciation": 4043884,
"expenses": 59825715,
"income_tax": 8898227,
"marketing_expense": 8044613,
"net_income": 34261415,
"net_profit": 25363188,
"operational_expense": 36353211,
"product_revenue": 21860311,
"quarter": 1,
"rd_expense": 8888507,
"revenue": 94087130,
"salaries_expense": 22903867,
"service_revenue": 72226819
},
{
"depreciation": 5310703,
"expenses": 62174131,
"income_tax": 8764374,
"marketing_expense": 9353364,
"net_income": 35892439,
"net_profit": 27128065,
"operational_expense": 38817504,
"product_revenue": 33765312,
"quarter": 2,
"rd_expense": 12268030,
"revenue": 98066570,
"salaries_expense": 23719983,
"service_revenue": 64301258
},
{
"depreciation": 5172292,
"expenses": 64614733,
"income_tax": 9804797,
"marketing_expense": 12535373,
"net_income": 37599589,
"net_profit": 27794792,
"operational_expense": 42296287,
"product_revenue": 25996502,
"quarter": 3,
"rd_expense": 12671812,
"revenue": 102214322,
"salaries_expense": 22415497,
"service_revenue": 76217820
},
{
"depreciation": 3469774,
"expenses": 67151139,
"income_tax": 8565108,
"marketing_expense": 12213980,
"net_income": 39386365,
"net_profit": 30821257,
"operational_expense": 45805192,
"product_revenue": 33778437,
"quarter": 4,
"rd_expense": 11692591,
"revenue": 106537504,
"salaries_expense": 20707144,
"service_revenue": 72759067
}
],
"market_conditions": {
"gdp_growth": [
0.03134824370315585,
0.02220130937422557,
0.03021597471742823,
0.02817768441859861
],
"inflation_rate": [
0.023485790965857314,
0.01723415626103896,
0.01790843758932315,
0.021000603322871608
],
"interest_rate": [
0.037378692646094766,
0.037433763072393676,
0.031044019228350043,
0.029379845016946234
],
"year": 1997
},
"random_event": null,
"year": 1997
},
{
"advertising_kpis": [
{
"average_project_size": 197027,
"billable_hours_per_employee": 119,
"client_concentration": 0.17,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.75,
"gross_billings": 65152829,
"net_revenue": 53359538,
"new_client_acquisition": 2,
"organic_growth": -0.01,
"quarter": 1,
"revenue_per_employee": 85787
},
{
"average_project_size": 157437,
"billable_hours_per_employee": 154,
"client_concentration": 0.18,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.71,
"gross_billings": 69142529,
"net_revenue": 53915853,
"new_client_acquisition": 2,
"organic_growth": 0.09,
"quarter": 2,
"revenue_per_employee": 86681
},
{
"average_project_size": 100538,
"billable_hours_per_employee": 108,
"client_concentration": 0.1,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.73,
"gross_billings": 70441979,
"net_revenue": 54477969,
"new_client_acquisition": 1,
"organic_growth": 0.09,
"quarter": 3,
"revenue_per_employee": 87585
},
{
"average_project_size": 57647,
"billable_hours_per_employee": 111,
"client_concentration": 0.4,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.62,
"gross_billings": 60669599,
"net_revenue": 55045946,
"new_client_acquisition": 5,
"organic_growth": -0.03,
"quarter": 4,
"revenue_per_employee": 88498
}
],
"balance_sheet": [
{
"assets": 61379022,
"current_assets": 29610830,
"current_liabilities": 16536912,
"equity": 41967286,
"fixed_assets": 31768192,
"liabilities": 32488086,
"long_term_liabilities": 15951174,
"quarter": 1
},
{
"assets": 62857279,
"current_assets": 28528620,
"current_liabilities": 17285798,
"equity": 42567808,
"fixed_assets": 34328659,
"liabilities": 33295853,
"long_term_liabilities": 16010055,
"quarter": 2
},
{
"assets": 64371138,
"current_assets": 31497418,
"current_liabilities": 18551315,
"equity": 42671340,
"fixed_assets": 32873720,
"liabilities": 34123705,
"long_term_liabilities": 15572390,
"quarter": 3
},
{
"assets": 65921457,
"current_assets": 27687930,
"current_liabilities": 20198175,
"equity": 43160922,
"fixed_assets": 38233527,
"liabilities": 34972139,
"long_term_liabilities": 14773964,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -30636,
"financing_cash_flow": -85007,
"investing_cash_flow": -365629,
"net_cash_flow": 15342375,
"operating_cash_flow": 15692667,
"quarter": 1
},
{
"change_in_working_capital": 74554,
"financing_cash_flow": -189128,
"investing_cash_flow": -104809,
"net_cash_flow": 14921565,
"operating_cash_flow": 15267481,
"quarter": 2
},
{
"change_in_working_capital": 70903,
"financing_cash_flow": 157625,
"investing_cash_flow": -187231,
"net_cash_flow": 15384208,
"operating_cash_flow": 15849308,
"quarter": 3
},
{
"change_in_working_capital": -13807,
"financing_cash_flow": -58240,
"investing_cash_flow": -277065,
"net_cash_flow": 15250342,
"operating_cash_flow": 15542244,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.869344871607762,
"current_ratio": 1.7905900448644825,
"debt_to_equity_ratio": 0.7741288297746964,
"profit_margin": 0.24506115476487073,
"quarter": 1,
"return_on_assets": 0.21304265812511644,
"return_on_equity": 0.3115843612093477
},
{
"asset_turnover_ratio": 0.8577503490089031,
"current_ratio": 1.650408040172632,
"debt_to_equity_ratio": 0.7821838747252384,
"profit_margin": 0.2412348368113549,
"quarter": 2,
"return_on_assets": 0.20691926546804548,
"return_on_equity": 0.30554502595012645
},
{
"asset_turnover_ratio": 0.8463104846771545,
"current_ratio": 1.6978536561963398,
"debt_to_equity_ratio": 0.7996867452486844,
"profit_margin": 0.22805378445734642,
"quarter": 3,
"return_on_assets": 0.19300430885655617,
"return_on_equity": 0.2911534299133798
},
{
"asset_turnover_ratio": 0.8350232004125758,
"current_ratio": 1.3708134522054591,
"debt_to_equity_ratio": 0.810273214274709,
"profit_margin": 0.2218438393265146,
"quarter": 4,
"return_on_assets": 0.1852447527062395,
"return_on_equity": 0.2829319540486183
}
],
"income_statement": [
{
"depreciation": 2616317,
"expenses": 36736643,
"income_tax": 3546545,
"marketing_expense": 4107559,
"net_income": 16622895,
"net_profit": 13076350,
"operational_expense": 24460212,
"product_revenue": 10901698,
"quarter": 1,
"rd_expense": 6866056,
"revenue": 53359538,
"salaries_expense": 16757844,
"service_revenue": 42457840
},
{
"depreciation": 2261099,
"expenses": 37481305,
"income_tax": 3428166,
"marketing_expense": 7463183,
"net_income": 16434548,
"net_profit": 13006382,
"operational_expense": 25007627,
"product_revenue": 20221549,
"quarter": 2,
"rd_expense": 6974470,
"revenue": 53915853,
"salaries_expense": 15292045,
"service_revenue": 33694304
},
{
"depreciation": 3425401,
"expenses": 38241061,
"income_tax": 3813001,
"marketing_expense": 5853514,
"net_income": 16236908,
"net_profit": 12423907,
"operational_expense": 23788763,
"product_revenue": 13966554,
"quarter": 3,
"rd_expense": 6846996,
"revenue": 54477969,
"salaries_expense": 18980988,
"service_revenue": 40511415
},
{
"depreciation": 3330640,
"expenses": 39016218,
"income_tax": 3818124,
"marketing_expense": 7649091,
"net_income": 16029728,
"net_profit": 12211604,
"operational_expense": 24988009,
"product_revenue": 17804637,
"quarter": 4,
"rd_expense": 7637528,
"revenue": 55045946,
"salaries_expense": 12445832,
"service_revenue": 37241309
}
],
"market_conditions": {
"gdp_growth": [
0.018286401101173126,
0.006509862778283692,
0.018335322573105165,
0.007200341057914034
],
"inflation_rate": [
0.021410404106178248,
0.020724650366179983,
0.02266924945514076,
0.022727409908549247
],
"interest_rate": [
0.03858801263500839,
0.04176847271314715,
0.03738245964997168,
0.03909872895378596
],
"year": 1998
},
"random_event": null,
"year": 1998
},
{
"advertising_kpis": [
{
"average_project_size": 139953,
"billable_hours_per_employee": 122,
"client_concentration": 0.19,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.76,
"gross_billings": 83906859,
"net_revenue": 66478932,
"new_client_acquisition": 3,
"organic_growth": 0.12,
"quarter": 1,
"revenue_per_employee": 106879
},
{
"average_project_size": 173994,
"billable_hours_per_employee": 132,
"client_concentration": 0.2,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.66,
"gross_billings": 78867309,
"net_revenue": 67938278,
"new_client_acquisition": 4,
"organic_growth": 0.04,
"quarter": 2,
"revenue_per_employee": 109226
},
{
"average_project_size": 51485,
"billable_hours_per_employee": 98,
"client_concentration": 0.28,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.68,
"gross_billings": 82364965,
"net_revenue": 69429661,
"new_client_acquisition": 2,
"organic_growth": -0.03,
"quarter": 3,
"revenue_per_employee": 111623
},
{
"average_project_size": 107949,
"billable_hours_per_employee": 134,
"client_concentration": 0.28,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.75,
"gross_billings": 91992423,
"net_revenue": 70953782,
"new_client_acquisition": 1,
"organic_growth": 0.08,
"quarter": 4,
"revenue_per_employee": 114074
}
],
"balance_sheet": [
{
"assets": 84768099,
"current_assets": 39078590,
"current_liabilities": 21977594,
"equity": 56537953,
"fixed_assets": 45689509,
"liabilities": 42154843,
"long_term_liabilities": 20177249,
"quarter": 1
},
{
"assets": 87326604,
"current_assets": 32239817,
"current_liabilities": 17911513,
"equity": 59402031,
"fixed_assets": 55086787,
"liabilities": 42909445,
"long_term_liabilities": 24997932,
"quarter": 2
},
{
"assets": 89962331,
"current_assets": 36610304,
"current_liabilities": 23215984,
"equity": 62468448,
"fixed_assets": 53352027,
"liabilities": 43677555,
"long_term_liabilities": 20461571,
"quarter": 3
},
{
"assets": 92677611,
"current_assets": 40433881,
"current_liabilities": 18454170,
"equity": 65520778,
"fixed_assets": 52243730,
"liabilities": 44459416,
"long_term_liabilities": 26005246,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -73693,
"financing_cash_flow": -30817,
"investing_cash_flow": -145680,
"net_cash_flow": 16961225,
"operating_cash_flow": 17227920,
"quarter": 1
},
{
"change_in_working_capital": 65684,
"financing_cash_flow": 91533,
"investing_cash_flow": -249748,
"net_cash_flow": 18420851,
"operating_cash_flow": 18933659,
"quarter": 2
},
{
"change_in_working_capital": -61405,
"financing_cash_flow": 42829,
"investing_cash_flow": -185282,
"net_cash_flow": 19964389,
"operating_cash_flow": 20216899,
"quarter": 3
},
{
"change_in_working_capital": 84880,
"financing_cash_flow": -176707,
"investing_cash_flow": -253570,
"net_cash_flow": 21020969,
"operating_cash_flow": 21289739,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7842446956372113,
"current_ratio": 1.778110470145185,
"debt_to_equity_ratio": 0.7456025689504535,
"profit_margin": 0.20946029939229469,
"quarter": 1,
"return_on_assets": 0.1642681287449893,
"return_on_equity": 0.2462893730871367
},
{
"asset_turnover_ratio": 0.7779791597071609,
"current_ratio": 1.799949395676401,
"debt_to_equity_ratio": 0.7223565302001206,
"profit_margin": 0.2205659672445628,
"quarter": 2,
"return_on_assets": 0.17159572585692215,
"return_on_equity": 0.25226194707046296
},
{
"asset_turnover_ratio": 0.7717636951848214,
"current_ratio": 1.5769438848682873,
"debt_to_equity_ratio": 0.6991938554324256,
"profit_margin": 0.23309449832975562,
"quarter": 3,
"return_on_assets": 0.17989387135822438,
"return_on_equity": 0.2590695385933071
},
{
"asset_turnover_ratio": 0.7655978745503054,
"current_ratio": 2.1910430542256845,
"debt_to_equity_ratio": 0.6785544579461495,
"profit_margin": 0.2438570927762526,
"quarter": 4,
"return_on_assets": 0.1866964719235156,
"return_on_equity": 0.2640778013960701
}
],
"income_statement": [
{
"depreciation": 3303223,
"expenses": 46709467,
"income_tax": 5844768,
"marketing_expense": 6035337,
"net_income": 19769465,
"net_profit": 13924697,
"operational_expense": 29834038,
"product_revenue": 17533720,
"quarter": 1,
"rd_expense": 4886391,
"revenue": 66478932,
"salaries_expense": 16928899,
"service_revenue": 48945212
},
{
"depreciation": 3948787,
"expenses": 47551777,
"income_tax": 5401629,
"marketing_expense": 9202502,
"net_income": 20386501,
"net_profit": 14984872,
"operational_expense": 30938102,
"product_revenue": 15305781,
"quarter": 2,
"rd_expense": 6919524,
"revenue": 67938278,
"salaries_expense": 18246186,
"service_revenue": 52632497
},
{
"depreciation": 4033227,
"expenses": 48409278,
"income_tax": 4836711,
"marketing_expense": 5231589,
"net_income": 21020383,
"net_profit": 16183672,
"operational_expense": 24794865,
"product_revenue": 14979407,
"quarter": 3,
"rd_expense": 7662594,
"revenue": 69429661,
"salaries_expense": 20391924,
"service_revenue": 54450254
},
{
"depreciation": 3987156,
"expenses": 49282241,
"income_tax": 4368958,
"marketing_expense": 8994938,
"net_income": 21671541,
"net_profit": 17302583,
"operational_expense": 28441513,
"product_revenue": 20082089,
"quarter": 4,
"rd_expense": 8523523,
"revenue": 70953782,
"salaries_expense": 15634537,
"service_revenue": 50871693
}
],
"market_conditions": {
"gdp_growth": [
0.03175356303029359,
0.020090021848680556,
0.023407363469151406,
0.02879099771148628
],
"inflation_rate": [
0.022909524746630053,
0.02198912017117151,
0.020944115260985385,
0.020143694017794735
],
"interest_rate": [
0.031334121375164434,
0.028024092810329047,
0.029432975780486408,
0.0322967650454854
],
"year": 1999
},
"random_event": null,
"year": 1999
},
{
"advertising_kpis": [
{
"average_project_size": 68199,
"billable_hours_per_employee": 105,
"client_concentration": 0.12,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.67,
"gross_billings": 73326444,
"net_revenue": 60194202,
"new_client_acquisition": 5,
"organic_growth": 0,
"quarter": 1,
"revenue_per_employee": 96775
},
{
"average_project_size": 128197,
"billable_hours_per_employee": 90,
"client_concentration": 0.26,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.72,
"gross_billings": 75462954,
"net_revenue": 62980053,
"new_client_acquisition": 1,
"organic_growth": 0.14,
"quarter": 2,
"revenue_per_employee": 101254
},
{
"average_project_size": 93416,
"billable_hours_per_employee": 159,
"client_concentration": 0.29,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.72,
"gross_billings": 75047040,
"net_revenue": 65894837,
"new_client_acquisition": 3,
"organic_growth": 0.06,
"quarter": 3,
"revenue_per_employee": 105940
},
{
"average_project_size": 164831,
"billable_hours_per_employee": 111,
"client_concentration": 0.29,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.75,
"gross_billings": 86276077,
"net_revenue": 68944520,
"new_client_acquisition": 2,
"organic_growth": 0.12,
"quarter": 4,
"revenue_per_employee": 110843
}
],
"balance_sheet": [
{
"assets": 64620029,
"current_assets": 29871848,
"current_liabilities": 17468948,
"equity": 36417048,
"fixed_assets": 34748181,
"liabilities": 38438526,
"long_term_liabilities": 20969578,
"quarter": 1
},
{
"assets": 66413879,
"current_assets": 28472542,
"current_liabilities": 21923121,
"equity": 38774209,
"fixed_assets": 37941337,
"liabilities": 39489993,
"long_term_liabilities": 17566872,
"quarter": 2
},
{
"assets": 68257527,
"current_assets": 32794636,
"current_liabilities": 17591844,
"equity": 39073910,
"fixed_assets": 35462891,
"liabilities": 40570223,
"long_term_liabilities": 22978379,
"quarter": 3
},
{
"assets": 70152353,
"current_assets": 27250655,
"current_liabilities": 17593804,
"equity": 41208035,
"fixed_assets": 42901698,
"liabilities": 41680002,
"long_term_liabilities": 24086198,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 57717,
"financing_cash_flow": 150937,
"investing_cash_flow": -171455,
"net_cash_flow": 14211253,
"operating_cash_flow": 14465700,
"quarter": 1
},
{
"change_in_working_capital": 15066,
"financing_cash_flow": 49380,
"investing_cash_flow": -125614,
"net_cash_flow": 15613265,
"operating_cash_flow": 15946418,
"quarter": 2
},
{
"change_in_working_capital": 50848,
"financing_cash_flow": 97309,
"investing_cash_flow": -309705,
"net_cash_flow": 15437701,
"operating_cash_flow": 15643449,
"quarter": 3
},
{
"change_in_working_capital": -7050,
"financing_cash_flow": -195345,
"investing_cash_flow": -190812,
"net_cash_flow": 17105515,
"operating_cash_flow": 17695665,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9315099812165049,
"current_ratio": 1.7099969614655675,
"debt_to_equity_ratio": 1.0555091121059565,
"profit_margin": 0.1700420415906502,
"quarter": 1,
"return_on_assets": 0.15839585896812272,
"return_on_equity": 0.2810646541147432
},
{
"asset_turnover_ratio": 0.9482965601211156,
"current_ratio": 1.298744918663725,
"debt_to_equity_ratio": 1.0184603121110736,
"profit_margin": 0.18815994010039971,
"quarter": 2,
"return_on_assets": 0.1784314239498042,
"return_on_equity": 0.3056238490899969
},
{
"asset_turnover_ratio": 0.9653856489702594,
"current_ratio": 1.8641954760399193,
"debt_to_equity_ratio": 1.0382944271510068,
"profit_margin": 0.17279966865992855,
"quarter": 3,
"return_on_assets": 0.1668183202711109,
"return_on_equity": 0.2914119933223985
},
{
"asset_turnover_ratio": 0.9827827157843159,
"current_ratio": 1.5488779458950435,
"debt_to_equity_ratio": 1.0114532760419175,
"profit_margin": 0.18472365896520854,
"quarter": 4,
"return_on_assets": 0.18154321922744346,
"return_on_equity": 0.30905826982529017
}
],
"income_statement": [
{
"depreciation": 4230155,
"expenses": 45734811,
"income_tax": 4223846,
"marketing_expense": 7787686,
"net_income": 14459391,
"net_profit": 10235545,
"operational_expense": 22904350,
"product_revenue": 16521581,
"quarter": 1,
"rd_expense": 6858102,
"revenue": 60194202,
"salaries_expense": 17073798,
"service_revenue": 43672621
},
{
"depreciation": 4096095,
"expenses": 47657711,
"income_tax": 3472019,
"marketing_expense": 8009062,
"net_income": 15322342,
"net_profit": 11850323,
"operational_expense": 28690216,
"product_revenue": 19039240,
"quarter": 2,
"rd_expense": 8240908,
"revenue": 62980053,
"salaries_expense": 23261638,
"service_revenue": 43940813
},
{
"depreciation": 4256843,
"expenses": 49661459,
"income_tax": 4846772,
"marketing_expense": 9045774,
"net_income": 16233378,
"net_profit": 11386606,
"operational_expense": 34590559,
"product_revenue": 14679367,
"quarter": 3,
"rd_expense": 7799541,
"revenue": 65894837,
"salaries_expense": 20453264,
"service_revenue": 51215470
},
{
"depreciation": 4959981,
"expenses": 51749453,
"income_tax": 4459383,
"marketing_expense": 8950274,
"net_income": 17195067,
"net_profit": 12735684,
"operational_expense": 33129073,
"product_revenue": 23414039,
"quarter": 4,
"rd_expense": 7879704,
"revenue": 68944520,
"salaries_expense": 18360672,
"service_revenue": 45530481
}
],
"market_conditions": {
"gdp_growth": [
0.031021928864291875,
0.02450941381152425,
0.028400771791360552,
0.02575858727714759
],
"inflation_rate": [
0.018267328864876215,
0.017699309467512466,
0.013844038682692919,
0.018491838162036884
],
"interest_rate": [
0.032637761330624605,
0.03599178251867179,
0.03637071107447403,
0.029613593675896097
],
"year": 2000
},
"random_event": null,
"year": 2000
},
{
"advertising_kpis": [
{
"average_project_size": 80456,
"billable_hours_per_employee": 99,
"client_concentration": 0.24,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.61,
"gross_billings": 34104374,
"net_revenue": 29638974,
"new_client_acquisition": 1,
"organic_growth": 0.13,
"quarter": 1,
"revenue_per_employee": 47651
},
{
"average_project_size": 132019,
"billable_hours_per_employee": 146,
"client_concentration": 0.21,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.79,
"gross_billings": 39039976,
"net_revenue": 30927069,
"new_client_acquisition": 5,
"organic_growth": 0.09,
"quarter": 2,
"revenue_per_employee": 49722
},
{
"average_project_size": 132951,
"billable_hours_per_employee": 84,
"client_concentration": 0.35,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.67,
"gross_billings": 37222757,
"net_revenue": 32271145,
"new_client_acquisition": 5,
"organic_growth": 0.02,
"quarter": 3,
"revenue_per_employee": 51883
},
{
"average_project_size": 119471,
"billable_hours_per_employee": 145,
"client_concentration": 0.23,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.64,
"gross_billings": 40178570,
"net_revenue": 33673633,
"new_client_acquisition": 1,
"organic_growth": -0.01,
"quarter": 4,
"revenue_per_employee": 54138
}
],
"balance_sheet": [
{
"assets": 41554545,
"current_assets": 14714675,
"current_liabilities": 12715804,
"equity": 25057687,
"fixed_assets": 26839870,
"liabilities": 24651960,
"long_term_liabilities": 11936156,
"quarter": 1
},
{
"assets": 42783334,
"current_assets": 15814216,
"current_liabilities": 13279699,
"equity": 26406359,
"fixed_assets": 26969118,
"liabilities": 24896723,
"long_term_liabilities": 11617024,
"quarter": 2
},
{
"assets": 44048460,
"current_assets": 20952958,
"current_liabilities": 14821031,
"equity": 27823685,
"fixed_assets": 23095502,
"liabilities": 25143917,
"long_term_liabilities": 10322886,
"quarter": 3
},
{
"assets": 45350996,
"current_assets": 14236018,
"current_liabilities": 14087821,
"equity": 28933898,
"fixed_assets": 31114978,
"liabilities": 25393564,
"long_term_liabilities": 11305743,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -95323,
"financing_cash_flow": -191912,
"investing_cash_flow": -269658,
"net_cash_flow": 9012844,
"operating_cash_flow": 9293439,
"quarter": 1
},
{
"change_in_working_capital": 52547,
"financing_cash_flow": 127301,
"investing_cash_flow": -398081,
"net_cash_flow": 9668171,
"operating_cash_flow": 9734722,
"quarter": 2
},
{
"change_in_working_capital": 48015,
"financing_cash_flow": -152627,
"investing_cash_flow": -355390,
"net_cash_flow": 9667297,
"operating_cash_flow": 10015316,
"quarter": 3
},
{
"change_in_working_capital": -13186,
"financing_cash_flow": 100003,
"investing_cash_flow": -224846,
"net_cash_flow": 9989517,
"operating_cash_flow": 10531659,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7132546873031578,
"current_ratio": 1.1571958013822798,
"debt_to_equity_ratio": 0.9838082820652999,
"profit_margin": 0.27514791841310027,
"quarter": 1,
"return_on_assets": 0.1962505425098506,
"return_on_equity": 0.3254531034727986
},
{
"asset_turnover_ratio": 0.722876552818441,
"current_ratio": 1.1908565096242016,
"debt_to_equity_ratio": 0.942830588647227,
"profit_margin": 0.27547867533130926,
"quarter": 2,
"return_on_assets": 0.19913707519848733,
"return_on_equity": 0.3226400125818179
},
{
"asset_turnover_ratio": 0.7326282235519698,
"current_ratio": 1.4137314738765474,
"debt_to_equity_ratio": 0.9036875237769548,
"profit_margin": 0.2763813307522866,
"quarter": 3,
"return_on_assets": 0.20248476337197713,
"return_on_equity": 0.32055933640709344
},
{
"asset_turnover_ratio": 0.7425114323839768,
"current_ratio": 1.0105195118535364,
"debt_to_equity_ratio": 0.8776406137880213,
"profit_margin": 0.2665725435684353,
"quarter": 4,
"return_on_assets": 0.19793316115923892,
"return_on_equity": 0.31024046604436084
}
],
"income_statement": [
{
"depreciation": 1138337,
"expenses": 18758867,
"income_tax": 2725005,
"marketing_expense": 2983144,
"net_income": 10880107,
"net_profit": 8155102,
"operational_expense": 10016651,
"product_revenue": 10497842,
"quarter": 1,
"rd_expense": 1971564,
"revenue": 29638974,
"salaries_expense": 8510878,
"service_revenue": 19141132
},
{
"depreciation": 1214974,
"expenses": 19528276,
"income_tax": 2879045,
"marketing_expense": 2127634,
"net_income": 11398793,
"net_profit": 8519748,
"operational_expense": 11656011,
"product_revenue": 6928760,
"quarter": 2,
"rd_expense": 3813074,
"revenue": 30927069,
"salaries_expense": 8317130,
"service_revenue": 23998309
},
{
"depreciation": 1096174,
"expenses": 20329243,
"income_tax": 3022760,
"marketing_expense": 3255001,
"net_income": 11941902,
"net_profit": 8919142,
"operational_expense": 12685043,
"product_revenue": 12633349,
"quarter": 3,
"rd_expense": 3107468,
"revenue": 32271145,
"salaries_expense": 7881960,
"service_revenue": 19637796
},
{
"depreciation": 1555193,
"expenses": 21163063,
"income_tax": 3534104,
"marketing_expense": 3261356,
"net_income": 12510570,
"net_profit": 8976466,
"operational_expense": 11217717,
"product_revenue": 12890481,
"quarter": 4,
"rd_expense": 3888832,
"revenue": 33673633,
"salaries_expense": 10507382,
"service_revenue": 20783152
}
],
"market_conditions": {
"gdp_growth": [
0.020094687283058597,
0.02161589917136791,
0.0290649802305121,
0.025187659964457605
],
"inflation_rate": [
0.01370086340905861,
0.01373933255851848,
0.02020721878846158,
0.016399757964576045
],
"interest_rate": [
0.03313612058291642,
0.03760589798083821,
0.03659716740570183,
0.04091267367308707
],
"year": 2001
},
"random_event": {
"description": "Eaton, Jordan and Wood Data Privacy Regulation Impact in 2001",
"impact": 0.08,
"type": "Data Privacy Regulation Impact"
},
"year": 2001
},
{
"advertising_kpis": [
{
"average_project_size": 107656,
"billable_hours_per_employee": 94,
"client_concentration": 0.23,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.77,
"gross_billings": 55718038,
"net_revenue": 44943468,
"new_client_acquisition": 5,
"organic_growth": 0.03,
"quarter": 1,
"revenue_per_employee": 72256
},
{
"average_project_size": 150987,
"billable_hours_per_employee": 86,
"client_concentration": 0.12,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.75,
"gross_billings": 56969509,
"net_revenue": 45748341,
"new_client_acquisition": 5,
"organic_growth": 0.03,
"quarter": 2,
"revenue_per_employee": 73550
},
{
"average_project_size": 102040,
"billable_hours_per_employee": 89,
"client_concentration": 0.34,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.65,
"gross_billings": 58301829,
"net_revenue": 46567629,
"new_client_acquisition": 5,
"organic_growth": 0.05,
"quarter": 3,
"revenue_per_employee": 74868
},
{
"average_project_size": 179182,
"billable_hours_per_employee": 119,
"client_concentration": 0.11,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.66,
"gross_billings": 61145643,
"net_revenue": 47401589,
"new_client_acquisition": 5,
"organic_growth": 0.04,
"quarter": 4,
"revenue_per_employee": 76208
}
],
"balance_sheet": [
{
"assets": 49684654,
"current_assets": 16312229,
"current_liabilities": 15673546,
"equity": 33245019,
"fixed_assets": 33372425,
"liabilities": 27884593,
"long_term_liabilities": 12211047,
"quarter": 1
},
{
"assets": 50705917,
"current_assets": 24166719,
"current_liabilities": 14092458,
"equity": 34179388,
"fixed_assets": 26539198,
"liabilities": 28357870,
"long_term_liabilities": 14265412,
"quarter": 2
},
{
"assets": 51748171,
"current_assets": 18192263,
"current_liabilities": 13685151,
"equity": 35609276,
"fixed_assets": 33555908,
"liabilities": 28839179,
"long_term_liabilities": 15154028,
"quarter": 3
},
{
"assets": 52811849,
"current_assets": 20549553,
"current_liabilities": 17567266,
"equity": 36010548,
"fixed_assets": 32262296,
"liabilities": 29328657,
"long_term_liabilities": 11761391,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 78945,
"financing_cash_flow": -475,
"investing_cash_flow": -204870,
"net_cash_flow": 13879229,
"operating_cash_flow": 14085134,
"quarter": 1
},
{
"change_in_working_capital": -52272,
"financing_cash_flow": 190474,
"investing_cash_flow": -350602,
"net_cash_flow": 13782363,
"operating_cash_flow": 14101178,
"quarter": 2
},
{
"change_in_working_capital": 73483,
"financing_cash_flow": -134240,
"investing_cash_flow": -459472,
"net_cash_flow": 14706519,
"operating_cash_flow": 14838917,
"quarter": 3
},
{
"change_in_working_capital": -90434,
"financing_cash_flow": 94297,
"investing_cash_flow": -378724,
"net_cash_flow": 14563234,
"operating_cash_flow": 14973420,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9045744386184112,
"current_ratio": 1.0407491068071004,
"debt_to_equity_ratio": 0.8387600259756206,
"profit_margin": 0.25465231121016296,
"quarter": 1,
"return_on_assets": 0.2303519714558141,
"return_on_equity": 0.34426083498403176
},
{
"asset_turnover_ratio": 0.9022288463888741,
"current_ratio": 1.714868974596199,
"debt_to_equity_ratio": 0.8296775237754404,
"profit_margin": 0.25861792452758015,
"quarter": 2,
"return_on_assets": 0.23333255170200354,
"return_on_equity": 0.3461542670102812
},
{
"asset_turnover_ratio": 0.899889370003048,
"current_ratio": 1.3293432421754061,
"debt_to_equity_ratio": 0.8098782744136668,
"profit_margin": 0.27272773539747963,
"quarter": 3,
"return_on_assets": 0.24542478998919595,
"return_on_equity": 0.35665661947184774
},
{
"asset_turnover_ratio": 0.8975559443109065,
"current_ratio": 1.1697638665003423,
"debt_to_equity_ratio": 0.8144462839054823,
"profit_margin": 0.2642813514120803,
"quarter": 4,
"return_on_assets": 0.23720729793043224,
"return_on_equity": 0.3478801822177213
}
],
"income_statement": [
{
"depreciation": 2640176,
"expenses": 28922223,
"income_tax": 4576287,
"marketing_expense": 3862434,
"net_income": 16021245,
"net_profit": 11444958,
"operational_expense": 16893698,
"product_revenue": 12941498,
"quarter": 1,
"rd_expense": 4234420,
"revenue": 44943468,
"salaries_expense": 12156043,
"service_revenue": 32001970
},
{
"depreciation": 2269837,
"expenses": 29422000,
"income_tax": 4495000,
"marketing_expense": 3012672,
"net_income": 16326341,
"net_profit": 11831341,
"operational_expense": 19637659,
"product_revenue": 14858231,
"quarter": 2,
"rd_expense": 3489123,
"revenue": 45748341,
"salaries_expense": 11400505,
"service_revenue": 30890110
},
{
"depreciation": 2138633,
"expenses": 29930414,
"income_tax": 3936931,
"marketing_expense": 4851711,
"net_income": 16637215,
"net_profit": 12700284,
"operational_expense": 15744543,
"product_revenue": 9723833,
"quarter": 3,
"rd_expense": 3093529,
"revenue": 46567629,
"salaries_expense": 13795969,
"service_revenue": 36843796
},
{
"depreciation": 2446064,
"expenses": 30447613,
"income_tax": 4426620,
"marketing_expense": 5277185,
"net_income": 16953976,
"net_profit": 12527356,
"operational_expense": 19430551,
"product_revenue": 11557288,
"quarter": 4,
"rd_expense": 5729502,
"revenue": 47401589,
"salaries_expense": 10491806,
"service_revenue": 35844301
}
],
"market_conditions": {
"gdp_growth": [
0.017845484215559797,
0.03461299292930978,
0.021478663139954064,
0.028937304821958165
],
"inflation_rate": [
0.01586195442072713,
0.0170093465574781,
0.013088151315279694,
0.015270984898165075
],
"interest_rate": [
0.029017857416474342,
0.028665883394082152,
0.029466867076100852,
0.033839636479858326
],
"year": 2002
},
"random_event": {
"description": "Eaton, Jordan and Wood Data Privacy Regulation Impact in 2002",
"impact": 0.02,
"type": "Data Privacy Regulation Impact"
},
"year": 2002
},
{
"advertising_kpis": [
{
"average_project_size": 172046,
"billable_hours_per_employee": 125,
"client_concentration": 0.24,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.77,
"gross_billings": 36432734,
"net_revenue": 28039578,
"new_client_acquisition": 2,
"organic_growth": -0.04,
"quarter": 1,
"revenue_per_employee": 45080
},
{
"average_project_size": 103971,
"billable_hours_per_employee": 107,
"client_concentration": 0.27,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.62,
"gross_billings": 37664126,
"net_revenue": 29153665,
"new_client_acquisition": 2,
"organic_growth": 0.04,
"quarter": 2,
"revenue_per_employee": 46871
},
{
"average_project_size": 95383,
"billable_hours_per_employee": 88,
"client_concentration": 0.13,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.79,
"gross_billings": 34123293,
"net_revenue": 30312019,
"new_client_acquisition": 3,
"organic_growth": -0.04,
"quarter": 3,
"revenue_per_employee": 48733
},
{
"average_project_size": 173657,
"billable_hours_per_employee": 82,
"client_concentration": 0.1,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.64,
"gross_billings": 36402758,
"net_revenue": 31516397,
"new_client_acquisition": 4,
"organic_growth": 0.1,
"quarter": 4,
"revenue_per_employee": 50669
}
],
"balance_sheet": [
{
"assets": 36758008,
"current_assets": 16964703,
"current_liabilities": 8735217,
"equity": 28444830,
"fixed_assets": 19793305,
"liabilities": 16039964,
"long_term_liabilities": 7304747,
"quarter": 1
},
{
"assets": 38044008,
"current_assets": 12643967,
"current_liabilities": 9011548,
"equity": 29921394,
"fixed_assets": 25400041,
"liabilities": 16328725,
"long_term_liabilities": 7317177,
"quarter": 2
},
{
"assets": 39375000,
"current_assets": 16119494,
"current_liabilities": 6934855,
"equity": 31740880,
"fixed_assets": 23255506,
"liabilities": 16622685,
"long_term_liabilities": 9687830,
"quarter": 3
},
{
"assets": 40752558,
"current_assets": 17853973,
"current_liabilities": 7143680,
"equity": 32283338,
"fixed_assets": 22898585,
"liabilities": 16921936,
"long_term_liabilities": 9778256,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 35529,
"financing_cash_flow": 192856,
"investing_cash_flow": -103661,
"net_cash_flow": 8803717,
"operating_cash_flow": 8920477,
"quarter": 1
},
{
"change_in_working_capital": 63195,
"financing_cash_flow": 47374,
"investing_cash_flow": -463232,
"net_cash_flow": 8996811,
"operating_cash_flow": 9193909,
"quarter": 2
},
{
"change_in_working_capital": 48574,
"financing_cash_flow": -16346,
"investing_cash_flow": -289523,
"net_cash_flow": 9667056,
"operating_cash_flow": 9934853,
"quarter": 3
},
{
"change_in_working_capital": 86055,
"financing_cash_flow": -20365,
"investing_cash_flow": -415909,
"net_cash_flow": 9506627,
"operating_cash_flow": 9638916,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7628154931573006,
"current_ratio": 1.9421043575677628,
"debt_to_equity_ratio": 0.5638973409227617,
"profit_margin": 0.27556712872069616,
"quarter": 1,
"return_on_assets": 0.21020687519301917,
"return_on_equity": 0.2716411383017582
},
{
"asset_turnover_ratio": 0.7663142379740852,
"current_ratio": 1.4030849083864392,
"debt_to_equity_ratio": 0.5457207307921549,
"profit_margin": 0.28147785192702185,
"quarter": 2,
"return_on_assets": 0.21570048560603813,
"return_on_equity": 0.2742556379559054
},
{
"asset_turnover_ratio": 0.769829053968254,
"current_ratio": 2.3244168767768034,
"debt_to_equity_ratio": 0.5236995634651591,
"profit_margin": 0.29653468480605005,
"quarter": 3,
"return_on_assets": 0.22828101587301589,
"return_on_equity": 0.283185752883978
},
{
"asset_turnover_ratio": 0.7733599692073317,
"current_ratio": 2.4992683042913457,
"debt_to_equity_ratio": 0.524169340853167,
"profit_margin": 0.2682005814306756,
"quarter": 4,
"return_on_assets": 0.20741559339661575,
"return_on_equity": 0.2618290586927535
}
],
"income_statement": [
{
"depreciation": 1193691,
"expenses": 17384140,
"income_tax": 2928652,
"marketing_expense": 3263693,
"net_income": 10655438,
"net_profit": 7726786,
"operational_expense": 11585643,
"product_revenue": 10914799,
"quarter": 1,
"rd_expense": 2606368,
"revenue": 28039578,
"salaries_expense": 8347349,
"service_revenue": 17124779
},
{
"depreciation": 987798,
"expenses": 18068489,
"income_tax": 2879065,
"marketing_expense": 3041166,
"net_income": 11085176,
"net_profit": 8206111,
"operational_expense": 12465332,
"product_revenue": 9911688,
"quarter": 2,
"rd_expense": 3491208,
"revenue": 29153665,
"salaries_expense": 8873672,
"service_revenue": 19241977
},
{
"depreciation": 946288,
"expenses": 18779778,
"income_tax": 2543676,
"marketing_expense": 1988081,
"net_income": 11532241,
"net_profit": 8988565,
"operational_expense": 10845336,
"product_revenue": 8958481,
"quarter": 3,
"rd_expense": 2604958,
"revenue": 30312019,
"salaries_expense": 5861279,
"service_revenue": 21353538
},
{
"depreciation": 1186200,
"expenses": 19519068,
"income_tax": 3544613,
"marketing_expense": 3027902,
"net_income": 11997329,
"net_profit": 8452716,
"operational_expense": 13422131,
"product_revenue": 11446522,
"quarter": 4,
"rd_expense": 3410893,
"revenue": 31516397,
"salaries_expense": 7232909,
"service_revenue": 20069875
}
],
"market_conditions": {
"gdp_growth": [
0.020330400228277423,
0.019824646735812527,
0.0229494269621411,
0.035596060489015306
],
"inflation_rate": [
0.009007879733910895,
0.010566020146761664,
0.009174327096802373,
0.01787414209874795
],
"interest_rate": [
0.019669056861764744,
0.02819306474549947,
0.025941118611982412,
0.02106816630113081
],
"year": 2003
},
"random_event": {
"description": "Eaton, Jordan and Wood Expansion to New Market in 2003",
"impact": -0.04,
"type": "Expansion to New Market"
},
"year": 2003
},
{
"advertising_kpis": [
{
"average_project_size": 65824,
"billable_hours_per_employee": 100,
"client_concentration": 0.29,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.69,
"gross_billings": 96521965,
"net_revenue": 86922602,
"new_client_acquisition": 2,
"organic_growth": 0.04,
"quarter": 1,
"revenue_per_employee": 139747
},
{
"average_project_size": 90597,
"billable_hours_per_employee": 95,
"client_concentration": 0.23,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.76,
"gross_billings": 102651455,
"net_revenue": 87991379,
"new_client_acquisition": 2,
"organic_growth": 0.07,
"quarter": 2,
"revenue_per_employee": 141465
},
{
"average_project_size": 173692,
"billable_hours_per_employee": 89,
"client_concentration": 0.13,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.72,
"gross_billings": 112393382,
"net_revenue": 89073298,
"new_client_acquisition": 2,
"organic_growth": 0.1,
"quarter": 3,
"revenue_per_employee": 143205
},
{
"average_project_size": 187706,
"billable_hours_per_employee": 101,
"client_concentration": 0.14,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.66,
"gross_billings": 101912150,
"net_revenue": 90168521,
"new_client_acquisition": 4,
"organic_growth": 0.12,
"quarter": 4,
"revenue_per_employee": 144965
}
],
"balance_sheet": [
{
"assets": 124715070,
"current_assets": 48355482,
"current_liabilities": 32201513,
"equity": 79821859,
"fixed_assets": 76359588,
"liabilities": 66715494,
"long_term_liabilities": 34513981,
"quarter": 1
},
{
"assets": 128383984,
"current_assets": 55513051,
"current_liabilities": 35428408,
"equity": 84875703,
"fixed_assets": 72870933,
"liabilities": 67349174,
"long_term_liabilities": 31920766,
"quarter": 2
},
{
"assets": 132160831,
"current_assets": 63205072,
"current_liabilities": 32023695,
"equity": 86627261,
"fixed_assets": 68955759,
"liabilities": 67988872,
"long_term_liabilities": 35965177,
"quarter": 3
},
{
"assets": 136048787,
"current_assets": 56826667,
"current_liabilities": 28131130,
"equity": 89281270,
"fixed_assets": 79222120,
"liabilities": 68634647,
"long_term_liabilities": 40503517,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -31810,
"financing_cash_flow": -43245,
"investing_cash_flow": -142973,
"net_cash_flow": 26041298,
"operating_cash_flow": 26334092,
"quarter": 1
},
{
"change_in_working_capital": 16571,
"financing_cash_flow": 14066,
"investing_cash_flow": -473837,
"net_cash_flow": 26408473,
"operating_cash_flow": 26812892,
"quarter": 2
},
{
"change_in_working_capital": -2075,
"financing_cash_flow": 154119,
"investing_cash_flow": -282398,
"net_cash_flow": 25934275,
"operating_cash_flow": 25990762,
"quarter": 3
},
{
"change_in_working_capital": -53840,
"financing_cash_flow": 15946,
"investing_cash_flow": -146106,
"net_cash_flow": 25172931,
"operating_cash_flow": 25055935,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6969695161939933,
"current_ratio": 1.5016524844655592,
"debt_to_equity_ratio": 0.8358048138167266,
"profit_margin": 0.25105418496330795,
"quarter": 1,
"return_on_assets": 0.174977113832354,
"return_on_equity": 0.27338730610120215
},
{
"asset_turnover_ratio": 0.6853766042966855,
"current_ratio": 1.566907861058843,
"debt_to_equity_ratio": 0.7935035778142538,
"profit_margin": 0.27094578208622005,
"quarter": 2,
"return_on_assets": 0.18569990007476322,
"return_on_equity": 0.28089184722275584
},
{
"asset_turnover_ratio": 0.6739765278866928,
"current_ratio": 1.9736970390206376,
"debt_to_equity_ratio": 0.7848438380153795,
"profit_margin": 0.2520991419897802,
"quarter": 3,
"return_on_assets": 0.1699089044014864,
"return_on_equity": 0.2592174996736882
},
{
"asset_turnover_ratio": 0.6627660781716488,
"current_ratio": 2.020063431508084,
"debt_to_equity_ratio": 0.768746311516402,
"profit_margin": 0.24251401439755232,
"quarter": 4,
"return_on_assets": 0.16073006222392855,
"return_on_equity": 0.24492404733938036
}
],
"income_statement": [
{
"depreciation": 4511809,
"expenses": 56949345,
"income_tax": 8150974,
"marketing_expense": 5879572,
"net_income": 29973257,
"net_profit": 21822283,
"operational_expense": 38224123,
"product_revenue": 22069966,
"quarter": 1,
"rd_expense": 9259221,
"revenue": 86922602,
"salaries_expense": 20884384,
"service_revenue": 64852636
},
{
"depreciation": 2971999,
"expenses": 58116985,
"income_tax": 6033501,
"marketing_expense": 7171707,
"net_income": 29874394,
"net_profit": 23840893,
"operational_expense": 38167593,
"product_revenue": 26566209,
"quarter": 2,
"rd_expense": 10352308,
"revenue": 87991379,
"salaries_expense": 24224203,
"service_revenue": 61425170
},
{
"depreciation": 3535460,
"expenses": 59308565,
"income_tax": 7309431,
"marketing_expense": 6001697,
"net_income": 29764733,
"net_profit": 22455302,
"operational_expense": 33276912,
"product_revenue": 30413269,
"quarter": 3,
"rd_expense": 7928055,
"revenue": 89073298,
"salaries_expense": 24343339,
"service_revenue": 58660029
},
{
"depreciation": 3188805,
"expenses": 60524577,
"income_tax": 7776814,
"marketing_expense": 8207160,
"net_income": 29643944,
"net_profit": 21867130,
"operational_expense": 36813173,
"product_revenue": 18530271,
"quarter": 4,
"rd_expense": 8187163,
"revenue": 90168521,
"salaries_expense": 22308027,
"service_revenue": 71638250
}
],
"market_conditions": {
"gdp_growth": [
0.015585722118317904,
0.022773486988610963,
0.018743674040769345,
0.014535678837559199
],
"inflation_rate": [
0.012282486409746225,
0.01392248860731854,
0.008186604750732624,
0.010837841663987774
],
"interest_rate": [
0.036569899554836305,
0.035067519043866346,
0.0341863800436515,
0.030329541300801864
],
"year": 2004
},
"random_event": null,
"year": 2004
},
{
"advertising_kpis": [
{
"average_project_size": 198167,
"billable_hours_per_employee": 138,
"client_concentration": 0.32,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.67,
"gross_billings": 78453466,
"net_revenue": 62080814,
"new_client_acquisition": 1,
"organic_growth": 0.13,
"quarter": 1,
"revenue_per_employee": 99808
},
{
"average_project_size": 181127,
"billable_hours_per_employee": 83,
"client_concentration": 0.35,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.73,
"gross_billings": 83193160,
"net_revenue": 64901359,
"new_client_acquisition": 3,
"organic_growth": 0,
"quarter": 2,
"revenue_per_employee": 104343
},
{
"average_project_size": 91360,
"billable_hours_per_employee": 93,
"client_concentration": 0.14,
"client_retention_rate": 0.9,
"employee_utilization_rate": 0.68,
"gross_billings": 82201445,
"net_revenue": 67850053,
"new_client_acquisition": 3,
"organic_growth": 0.14,
"quarter": 3,
"revenue_per_employee": 109084
},
{
"average_project_size": 63979,
"billable_hours_per_employee": 134,
"client_concentration": 0.3,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.74,
"gross_billings": 87029734,
"net_revenue": 70932715,
"new_client_acquisition": 5,
"organic_growth": 0,
"quarter": 4,
"revenue_per_employee": 114040
}
],
"balance_sheet": [
{
"assets": 65832424,
"current_assets": 31327684,
"current_liabilities": 18612955,
"equity": 47715714,
"fixed_assets": 34504740,
"liabilities": 37150208,
"long_term_liabilities": 18537253,
"quarter": 1
},
{
"assets": 67795936,
"current_assets": 31218479,
"current_liabilities": 16434163,
"equity": 49340160,
"fixed_assets": 36577457,
"liabilities": 37799461,
"long_term_liabilities": 21365298,
"quarter": 2
},
{
"assets": 69818011,
"current_assets": 27917653,
"current_liabilities": 15601095,
"equity": 52543832,
"fixed_assets": 41900358,
"liabilities": 38460061,
"long_term_liabilities": 22858966,
"quarter": 3
},
{
"assets": 71900397,
"current_assets": 28192197,
"current_liabilities": 20988111,
"equity": 54647901,
"fixed_assets": 43708200,
"liabilities": 39132206,
"long_term_liabilities": 18144095,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -71412,
"financing_cash_flow": -46587,
"investing_cash_flow": -113987,
"net_cash_flow": 22446093,
"operating_cash_flow": 22611251,
"quarter": 1
},
{
"change_in_working_capital": -14584,
"financing_cash_flow": 166794,
"investing_cash_flow": -338751,
"net_cash_flow": 21667181,
"operating_cash_flow": 21742552,
"quarter": 2
},
{
"change_in_working_capital": -98480,
"financing_cash_flow": 1476,
"investing_cash_flow": -491831,
"net_cash_flow": 23109071,
"operating_cash_flow": 23377926,
"quarter": 3
},
{
"change_in_working_capital": -79677,
"financing_cash_flow": 176521,
"investing_cash_flow": -478211,
"net_cash_flow": 24860942,
"operating_cash_flow": 25178252,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9430127318416833,
"current_ratio": 1.6831117896110532,
"debt_to_equity_ratio": 0.7785738677199716,
"profit_margin": 0.30659227503041436,
"quarter": 1,
"return_on_assets": 0.2891204188379878,
"return_on_equity": 0.3988937061698375
},
{
"asset_turnover_ratio": 0.9573045646865912,
"current_ratio": 1.8996086992687125,
"debt_to_equity_ratio": 0.7660992789646406,
"profit_margin": 0.2980474569107251,
"quarter": 2,
"return_on_assets": 0.28532219099386724,
"return_on_equity": 0.39204747207953927
},
{
"asset_turnover_ratio": 0.9718130325998545,
"current_ratio": 1.7894675341698771,
"debt_to_equity_ratio": 0.7319614793226349,
"profit_margin": 0.31224562197468,
"quarter": 3,
"return_on_assets": 0.3034443648072415,
"return_on_equity": 0.40320397644389544
},
{
"asset_turnover_ratio": 0.9865413538676289,
"current_ratio": 1.3432460405798312,
"debt_to_equity_ratio": 0.7160788481153192,
"profit_margin": 0.3084572471249691,
"quarter": 4,
"return_on_assets": 0.30430583018894874,
"return_on_equity": 0.4003760364007393
}
],
"income_statement": [
{
"depreciation": 3577753,
"expenses": 38035714,
"income_tax": 5011602,
"marketing_expense": 5734303,
"net_income": 24045100,
"net_profit": 19033498,
"operational_expense": 20023218,
"product_revenue": 15393697,
"quarter": 1,
"rd_expense": 4307094,
"revenue": 62080814,
"salaries_expense": 11673404,
"service_revenue": 46687117
},
{
"depreciation": 2398867,
"expenses": 39555962,
"income_tax": 6001712,
"marketing_expense": 7416702,
"net_income": 25345397,
"net_profit": 19343685,
"operational_expense": 23051691,
"product_revenue": 20557119,
"quarter": 2,
"rd_expense": 4310994,
"revenue": 64901359,
"salaries_expense": 14470072,
"service_revenue": 44344240
},
{
"depreciation": 2192044,
"expenses": 41136974,
"income_tax": 5527197,
"marketing_expense": 5329194,
"net_income": 26713079,
"net_profit": 21185882,
"operational_expense": 27716292,
"product_revenue": 25644574,
"quarter": 3,
"rd_expense": 5482365,
"revenue": 67850053,
"salaries_expense": 18610214,
"service_revenue": 42205479
},
{
"depreciation": 3298542,
"expenses": 42781177,
"income_tax": 6271828,
"marketing_expense": 6779017,
"net_income": 28151538,
"net_profit": 21879710,
"operational_expense": 23231884,
"product_revenue": 15619427,
"quarter": 4,
"rd_expense": 7979005,
"revenue": 70932715,
"salaries_expense": 15359079,
"service_revenue": 55313288
}
],
"market_conditions": {
"gdp_growth": [
0.009011747123899794,
0.008675395039265014,
0.015013308750597682,
0.003502368885260669
],
"inflation_rate": [
0.019787206279839164,
0.019346845353782068,
0.01654981766583441,
0.013841874095080482
],
"interest_rate": [
0.025328182657468536,
0.01978919635233408,
0.021031918471527185,
0.024246341546777735
],
"year": 2005
},
"random_event": null,
"year": 2005
}
] |
{
"advertising_type": "Traditional Advertising",
"financial_health": "Excellent",
"founding_year": 1996,
"industry": "Advertising",
"location": "Jessicaville",
"name": "Clark, Robertson and Smith",
"num_employees": 948,
"region": "Europe",
"revenue_size": "Small",
"website": "www.clark,robertsonandsmith.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 177507,
"billable_hours_per_employee": 128,
"client_concentration": 0.29,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.67,
"gross_billings": 2934709,
"net_revenue": 2654600,
"new_client_acquisition": 2,
"organic_growth": 0.13,
"quarter": 1,
"revenue_per_employee": 2800
},
{
"average_project_size": 141068,
"billable_hours_per_employee": 84,
"client_concentration": 0.22,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.6,
"gross_billings": 3470189,
"net_revenue": 2761413,
"new_client_acquisition": 4,
"organic_growth": 0.13,
"quarter": 2,
"revenue_per_employee": 2913
},
{
"average_project_size": 54378,
"billable_hours_per_employee": 86,
"client_concentration": 0.29,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.67,
"gross_billings": 3662039,
"net_revenue": 2872525,
"new_client_acquisition": 4,
"organic_growth": 0.02,
"quarter": 3,
"revenue_per_employee": 3030
},
{
"average_project_size": 112957,
"billable_hours_per_employee": 107,
"client_concentration": 0.32,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.67,
"gross_billings": 3455756,
"net_revenue": 2988108,
"new_client_acquisition": 4,
"organic_growth": 0.09,
"quarter": 4,
"revenue_per_employee": 3152
}
],
"balance_sheet": [
{
"assets": 2745912,
"current_assets": 1016423,
"current_liabilities": 681979,
"equity": 1687787,
"fixed_assets": 1729489,
"liabilities": 1593309,
"long_term_liabilities": 911330,
"quarter": 1
},
{
"assets": 2798119,
"current_assets": 1021275,
"current_liabilities": 847482,
"equity": 1732827,
"fixed_assets": 1776844,
"liabilities": 1625269,
"long_term_liabilities": 777787,
"quarter": 2
},
{
"assets": 2851319,
"current_assets": 945382,
"current_liabilities": 782732,
"equity": 1721744,
"fixed_assets": 1905937,
"liabilities": 1657869,
"long_term_liabilities": 875137,
"quarter": 3
},
{
"assets": 2905531,
"current_assets": 1224405,
"current_liabilities": 996513,
"equity": 1800066,
"fixed_assets": 1681126,
"liabilities": 1691124,
"long_term_liabilities": 694611,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 40612,
"financing_cash_flow": 137051,
"investing_cash_flow": -152559,
"net_cash_flow": 600274,
"operating_cash_flow": 650481,
"quarter": 1
},
{
"change_in_working_capital": -55162,
"financing_cash_flow": -160958,
"investing_cash_flow": -402295,
"net_cash_flow": -60018,
"operating_cash_flow": 662899,
"quarter": 2
},
{
"change_in_working_capital": 46503,
"financing_cash_flow": -122686,
"investing_cash_flow": -195506,
"net_cash_flow": 104537,
"operating_cash_flow": 673719,
"quarter": 3
},
{
"change_in_working_capital": 53048,
"financing_cash_flow": 91935,
"investing_cash_flow": -487021,
"net_cash_flow": 605593,
"operating_cash_flow": 712891,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.966746203082983,
"current_ratio": 1.4904021971351025,
"debt_to_equity_ratio": 0.944022557348765,
"profit_margin": 0.20160626836434867,
"quarter": 1,
"return_on_assets": 0.194902094458963,
"return_on_equity": 0.31709214492113047
},
{
"asset_turnover_ratio": 0.986881901734701,
"current_ratio": 1.2050698421913386,
"debt_to_equity_ratio": 0.9379291758496376,
"profit_margin": 0.2027863995715237,
"quarter": 2,
"return_on_assets": 0.2001262276550783,
"return_on_equity": 0.3231580532851808
},
{
"asset_turnover_ratio": 1.0074372597383878,
"current_ratio": 1.2077978158552352,
"debt_to_equity_ratio": 0.9629009887648803,
"profit_margin": 0.18391275968007242,
"quarter": 3,
"return_on_assets": 0.1852805666430168,
"return_on_equity": 0.30683655642186064
},
{
"asset_turnover_ratio": 1.0284206225987609,
"current_ratio": 1.2286894400775503,
"debt_to_equity_ratio": 0.9394788857741883,
"profit_margin": 0.1959965971778798,
"quarter": 4,
"return_on_assets": 0.20156694249691365,
"return_on_equity": 0.325354181457791
}
],
"income_statement": [
{
"depreciation": 115297,
"expenses": 1980658,
"income_tax": 138758,
"marketing_expense": 359602,
"net_income": 673942,
"net_profit": 535184,
"operational_expense": 1196854,
"product_revenue": 605393,
"quarter": 1,
"rd_expense": 391729,
"revenue": 2654600,
"salaries_expense": 881949,
"service_revenue": 2049207
},
{
"depreciation": 102922,
"expenses": 2052392,
"income_tax": 149044,
"marketing_expense": 293895,
"net_income": 709021,
"net_profit": 559977,
"operational_expense": 1197051,
"product_revenue": 907759,
"quarter": 2,
"rd_expense": 325076,
"revenue": 2761413,
"salaries_expense": 690697,
"service_revenue": 1853654
},
{
"depreciation": 145425,
"expenses": 2126724,
"income_tax": 217507,
"marketing_expense": 341541,
"net_income": 745801,
"net_profit": 528294,
"operational_expense": 1112761,
"product_revenue": 1073327,
"quarter": 3,
"rd_expense": 292338,
"revenue": 2872525,
"salaries_expense": 719181,
"service_revenue": 1799198
},
{
"depreciation": 127232,
"expenses": 2203749,
"income_tax": 198700,
"marketing_expense": 250210,
"net_income": 784359,
"net_profit": 585659,
"operational_expense": 1164872,
"product_revenue": 1192782,
"quarter": 4,
"rd_expense": 295707,
"revenue": 2988108,
"salaries_expense": 931091,
"service_revenue": 1795326
}
],
"market_conditions": {
"gdp_growth": [
-0.00007228122150733374,
0.004500426790619627,
-0.0004945032886639594,
-0.0012598875412503695
],
"inflation_rate": [
0.03445269424428191,
0.037159749832773106,
0.036782514275441686,
0.040682652712830385
],
"interest_rate": [
0.04914471641956429,
0.05137892876548552,
0.05216570127415236,
0.05487186623600231
],
"year": 1996
},
"random_event": null,
"year": 1996
},
{
"advertising_kpis": [
{
"average_project_size": 193707,
"billable_hours_per_employee": 117,
"client_concentration": 0.31,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.73,
"gross_billings": 1771106,
"net_revenue": 1388535,
"new_client_acquisition": 5,
"organic_growth": 0.06,
"quarter": 1,
"revenue_per_employee": 1465
},
{
"average_project_size": 141030,
"billable_hours_per_employee": 149,
"client_concentration": 0.19,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.61,
"gross_billings": 1759642,
"net_revenue": 1432774,
"new_client_acquisition": 5,
"organic_growth": 0,
"quarter": 2,
"revenue_per_employee": 1511
},
{
"average_project_size": 149104,
"billable_hours_per_employee": 111,
"client_concentration": 0.21,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.68,
"gross_billings": 1805699,
"net_revenue": 1478424,
"new_client_acquisition": 4,
"organic_growth": 0.1,
"quarter": 3,
"revenue_per_employee": 1560
},
{
"average_project_size": 170511,
"billable_hours_per_employee": 108,
"client_concentration": 0.32,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.7,
"gross_billings": 1763826,
"net_revenue": 1525527,
"new_client_acquisition": 5,
"organic_growth": -0.01,
"quarter": 4,
"revenue_per_employee": 1609
}
],
"balance_sheet": [
{
"assets": 1767583,
"current_assets": 783750,
"current_liabilities": 448298,
"equity": 1348272,
"fixed_assets": 983833,
"liabilities": 820244,
"long_term_liabilities": 371946,
"quarter": 1
},
{
"assets": 1819775,
"current_assets": 864401,
"current_liabilities": 435327,
"equity": 1415331,
"fixed_assets": 955374,
"liabilities": 827062,
"long_term_liabilities": 391735,
"quarter": 2
},
{
"assets": 1873508,
"current_assets": 756731,
"current_liabilities": 408569,
"equity": 1457281,
"fixed_assets": 1116777,
"liabilities": 833936,
"long_term_liabilities": 425367,
"quarter": 3
},
{
"assets": 1928827,
"current_assets": 911451,
"current_liabilities": 405422,
"equity": 1490489,
"fixed_assets": 1017376,
"liabilities": 840868,
"long_term_liabilities": 435446,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -35054,
"financing_cash_flow": 152495,
"investing_cash_flow": -310866,
"net_cash_flow": 491872,
"operating_cash_flow": 446805,
"quarter": 1
},
{
"change_in_working_capital": 12101,
"financing_cash_flow": 10179,
"investing_cash_flow": -268827,
"net_cash_flow": 98374,
"operating_cash_flow": 500357,
"quarter": 2
},
{
"change_in_working_capital": -7416,
"financing_cash_flow": 57061,
"investing_cash_flow": -494827,
"net_cash_flow": 515386,
"operating_cash_flow": 468287,
"quarter": 3
},
{
"change_in_working_capital": 17223,
"financing_cash_flow": 8247,
"investing_cash_flow": -314650,
"net_cash_flow": 337254,
"operating_cash_flow": 451467,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7855557560804782,
"current_ratio": 1.748279046527087,
"debt_to_equity_ratio": 0.6083668577260375,
"profit_margin": 0.2887453323106728,
"quarter": 1,
"return_on_assets": 0.2268255578380195,
"return_on_equity": 0.29736803849668314
},
{
"asset_turnover_ratio": 0.7873357970078718,
"current_ratio": 1.985636085057899,
"debt_to_equity_ratio": 0.5843594183975339,
"profit_margin": 0.29496487233855445,
"quarter": 2,
"return_on_assets": 0.23223640285200092,
"return_on_equity": 0.29860011545002546
},
{
"asset_turnover_ratio": 0.7891207296686217,
"current_ratio": 1.8521498204709608,
"debt_to_equity_ratio": 0.5722547676117372,
"profit_margin": 0.28253667418818956,
"quarter": 3,
"return_on_assets": 0.22295554649352978,
"return_on_equity": 0.28663586501162097
},
{
"asset_turnover_ratio": 0.7909091898858737,
"current_ratio": 2.2481537755721197,
"debt_to_equity_ratio": 0.564155790482184,
"profit_margin": 0.26386291425848246,
"quarter": 4,
"return_on_assets": 0.2086916037571021,
"return_on_equity": 0.2700657301060256
}
],
"income_statement": [
{
"depreciation": 45872,
"expenses": 859639,
"income_tax": 127963,
"marketing_expense": 126784,
"net_income": 528896,
"net_profit": 400933,
"operational_expense": 475283,
"product_revenue": 534289,
"quarter": 1,
"rd_expense": 86269,
"revenue": 1388535,
"salaries_expense": 375488,
"service_revenue": 854246
},
{
"depreciation": 77739,
"expenses": 891679,
"income_tax": 118477,
"marketing_expense": 143855,
"net_income": 541095,
"net_profit": 422618,
"operational_expense": 557372,
"product_revenue": 425323,
"quarter": 2,
"rd_expense": 126729,
"revenue": 1432774,
"salaries_expense": 386039,
"service_revenue": 1007451
},
{
"depreciation": 50578,
"expenses": 924913,
"income_tax": 135802,
"marketing_expense": 160586,
"net_income": 553511,
"net_profit": 417709,
"operational_expense": 591965,
"product_revenue": 504019,
"quarter": 3,
"rd_expense": 121116,
"revenue": 1478424,
"salaries_expense": 360008,
"service_revenue": 974405
},
{
"depreciation": 48937,
"expenses": 959386,
"income_tax": 163611,
"marketing_expense": 141645,
"net_income": 566141,
"net_profit": 402530,
"operational_expense": 546124,
"product_revenue": 329595,
"quarter": 4,
"rd_expense": 151213,
"revenue": 1525527,
"salaries_expense": 421847,
"service_revenue": 1195932
}
],
"market_conditions": {
"gdp_growth": [
-0.010963658373693253,
0.006348574491754093,
0.007439675025004049,
0.007630616533767355
],
"inflation_rate": [
0.03030536349483116,
0.030313199703538934,
0.03558106535260977,
0.03419970756297035
],
"interest_rate": [
0.05078180953413831,
0.04943571065508487,
0.05490811367291775,
0.054005921600956394
],
"year": 1997
},
"random_event": null,
"year": 1997
},
{
"advertising_kpis": [
{
"average_project_size": 174617,
"billable_hours_per_employee": 154,
"client_concentration": 0.28,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.7,
"gross_billings": 3054553,
"net_revenue": 2498009,
"new_client_acquisition": 1,
"organic_growth": 0.08,
"quarter": 1,
"revenue_per_employee": 2635
},
{
"average_project_size": 66483,
"billable_hours_per_employee": 134,
"client_concentration": 0.32,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.63,
"gross_billings": 3245456,
"net_revenue": 2604607,
"new_client_acquisition": 3,
"organic_growth": 0,
"quarter": 2,
"revenue_per_employee": 2747
},
{
"average_project_size": 110400,
"billable_hours_per_employee": 126,
"client_concentration": 0.18,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.79,
"gross_billings": 3270376,
"net_revenue": 2715754,
"new_client_acquisition": 2,
"organic_growth": 0.09,
"quarter": 3,
"revenue_per_employee": 2865
},
{
"average_project_size": 143527,
"billable_hours_per_employee": 155,
"client_concentration": 0.2,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.8,
"gross_billings": 3517641,
"net_revenue": 2831644,
"new_client_acquisition": 1,
"organic_growth": 0.12,
"quarter": 4,
"revenue_per_employee": 2987
}
],
"balance_sheet": [
{
"assets": 2887134,
"current_assets": 1395933,
"current_liabilities": 554784,
"equity": 2402519,
"fixed_assets": 1491201,
"liabilities": 1206453,
"long_term_liabilities": 651669,
"quarter": 1
},
{
"assets": 2956463,
"current_assets": 1097353,
"current_liabilities": 607597,
"equity": 2446857,
"fixed_assets": 1859110,
"liabilities": 1229467,
"long_term_liabilities": 621870,
"quarter": 2
},
{
"assets": 3027456,
"current_assets": 1344747,
"current_liabilities": 559840,
"equity": 2615144,
"fixed_assets": 1682709,
"liabilities": 1252919,
"long_term_liabilities": 693079,
"quarter": 3
},
{
"assets": 3100154,
"current_assets": 1146909,
"current_liabilities": 651204,
"equity": 2706682,
"fixed_assets": 1953245,
"liabilities": 1276819,
"long_term_liabilities": 625615,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -19625,
"financing_cash_flow": 71293,
"investing_cash_flow": -398139,
"net_cash_flow": 694314,
"operating_cash_flow": 827095,
"quarter": 1
},
{
"change_in_working_capital": -5907,
"financing_cash_flow": -39944,
"investing_cash_flow": -373012,
"net_cash_flow": 110699,
"operating_cash_flow": 869661,
"quarter": 2
},
{
"change_in_working_capital": 58067,
"financing_cash_flow": -20273,
"investing_cash_flow": -305081,
"net_cash_flow": 408231,
"operating_cash_flow": 990370,
"quarter": 3
},
{
"change_in_working_capital": -56806,
"financing_cash_flow": 52725,
"investing_cash_flow": -324977,
"net_cash_flow": 839371,
"operating_cash_flow": 1029049,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8652210115637168,
"current_ratio": 2.5161738622599064,
"debt_to_equity_ratio": 0.5021616894601042,
"profit_margin": 0.28896533199039715,
"quarter": 1,
"return_on_assets": 0.2500188768515767,
"return_on_equity": 0.3004504855112488
},
{
"asset_turnover_ratio": 0.8809875178549503,
"current_ratio": 1.806054012774915,
"debt_to_equity_ratio": 0.502467859789109,
"profit_margin": 0.27637989147690994,
"quarter": 2,
"return_on_assets": 0.24348723457726343,
"return_on_equity": 0.2941982306281078
},
{
"asset_turnover_ratio": 0.8970416085320481,
"current_ratio": 2.4020202200628753,
"debt_to_equity_ratio": 0.47910134202934906,
"profit_margin": 0.309529876417378,
"quarter": 3,
"return_on_assets": 0.27766117823017084,
"return_on_equity": 0.32143813113159353
},
{
"asset_turnover_ratio": 0.9133881736197621,
"current_ratio": 1.7612130760867561,
"debt_to_equity_ratio": 0.4717284852819799,
"profit_margin": 0.311955528307937,
"quarter": 4,
"return_on_assets": 0.2849364902517746,
"return_on_equity": 0.3263578802386095
}
],
"income_statement": [
{
"depreciation": 105257,
"expenses": 1526714,
"income_tax": 249457,
"marketing_expense": 174610,
"net_income": 971295,
"net_profit": 721838,
"operational_expense": 832537,
"product_revenue": 814367,
"quarter": 1,
"rd_expense": 184374,
"revenue": 2498009,
"salaries_expense": 498784,
"service_revenue": 1683642
},
{
"depreciation": 149800,
"expenses": 1578436,
"income_tax": 306310,
"marketing_expense": 240176,
"net_income": 1026171,
"net_profit": 719861,
"operational_expense": 1012402,
"product_revenue": 655545,
"quarter": 2,
"rd_expense": 192892,
"revenue": 2604607,
"salaries_expense": 594635,
"service_revenue": 1949062
},
{
"depreciation": 149763,
"expenses": 1631911,
"income_tax": 243236,
"marketing_expense": 291774,
"net_income": 1083843,
"net_profit": 840607,
"operational_expense": 997520,
"product_revenue": 826078,
"quarter": 3,
"rd_expense": 176255,
"revenue": 2715754,
"salaries_expense": 639088,
"service_revenue": 1889676
},
{
"depreciation": 145702,
"expenses": 1687197,
"income_tax": 261100,
"marketing_expense": 216090,
"net_income": 1144447,
"net_profit": 883347,
"operational_expense": 854962,
"product_revenue": 1083525,
"quarter": 4,
"rd_expense": 268294,
"revenue": 2831644,
"salaries_expense": 726994,
"service_revenue": 1748119
}
],
"market_conditions": {
"gdp_growth": [
0.014903126010818052,
0.006312043965912429,
0.00872414857063768,
0.01392418778227265
],
"inflation_rate": [
0.0198594575225329,
0.018335749717763,
0.018387068787417738,
0.019025885706498186
],
"interest_rate": [
0.05782112363834058,
0.052903852486991226,
0.05105451484783931,
0.0571397842524111
],
"year": 1998
},
"random_event": null,
"year": 1998
},
{
"advertising_kpis": [
{
"average_project_size": 187338,
"billable_hours_per_employee": 128,
"client_concentration": 0.31,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.75,
"gross_billings": 2220654,
"net_revenue": 1814543,
"new_client_acquisition": 3,
"organic_growth": 0.02,
"quarter": 1,
"revenue_per_employee": 1914
},
{
"average_project_size": 187781,
"billable_hours_per_employee": 139,
"client_concentration": 0.23,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.67,
"gross_billings": 2260087,
"net_revenue": 1853795,
"new_client_acquisition": 3,
"organic_growth": 0.02,
"quarter": 2,
"revenue_per_employee": 1955
},
{
"average_project_size": 166984,
"billable_hours_per_employee": 151,
"client_concentration": 0.16,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.79,
"gross_billings": 2100737,
"net_revenue": 1893896,
"new_client_acquisition": 3,
"organic_growth": 0.03,
"quarter": 3,
"revenue_per_employee": 1998
},
{
"average_project_size": 72765,
"billable_hours_per_employee": 101,
"client_concentration": 0.23,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.67,
"gross_billings": 2500884,
"net_revenue": 1934864,
"new_client_acquisition": 1,
"organic_growth": 0.12,
"quarter": 4,
"revenue_per_employee": 2041
}
],
"balance_sheet": [
{
"assets": 2024181,
"current_assets": 942065,
"current_liabilities": 380346,
"equity": 1450568,
"fixed_assets": 1082116,
"liabilities": 867304,
"long_term_liabilities": 486958,
"quarter": 1
},
{
"assets": 2059898,
"current_assets": 950577,
"current_liabilities": 466708,
"equity": 1465006,
"fixed_assets": 1109321,
"liabilities": 882665,
"long_term_liabilities": 415957,
"quarter": 2
},
{
"assets": 2096245,
"current_assets": 990671,
"current_liabilities": 387681,
"equity": 1485341,
"fixed_assets": 1105574,
"liabilities": 898298,
"long_term_liabilities": 510617,
"quarter": 3
},
{
"assets": 2133233,
"current_assets": 987156,
"current_liabilities": 526849,
"equity": 1521458,
"fixed_assets": 1146077,
"liabilities": 914208,
"long_term_liabilities": 387359,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -12426,
"financing_cash_flow": 154066,
"investing_cash_flow": -187945,
"net_cash_flow": 47878,
"operating_cash_flow": 403922,
"quarter": 1
},
{
"change_in_working_capital": 28540,
"financing_cash_flow": 167050,
"investing_cash_flow": -211866,
"net_cash_flow": 7488,
"operating_cash_flow": 397137,
"quarter": 2
},
{
"change_in_working_capital": -15365,
"financing_cash_flow": 134255,
"investing_cash_flow": -369468,
"net_cash_flow": 201634,
"operating_cash_flow": 434308,
"quarter": 3
},
{
"change_in_working_capital": 97839,
"financing_cash_flow": 41611,
"investing_cash_flow": -214571,
"net_cash_flow": 355926,
"operating_cash_flow": 428440,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8964331747012743,
"current_ratio": 2.4768631719539576,
"debt_to_equity_ratio": 0.5979064752565891,
"profit_margin": 0.16185397645577979,
"quarter": 1,
"return_on_assets": 0.14509127395227997,
"return_on_equity": 0.20246620634124013
},
{
"asset_turnover_ratio": 0.8999450458226572,
"current_ratio": 2.0367703146292757,
"debt_to_equity_ratio": 0.6024992389109669,
"profit_margin": 0.15523453240514729,
"quarter": 2,
"return_on_assets": 0.13970254837860904,
"return_on_equity": 0.19643127741456348
},
{
"asset_turnover_ratio": 0.9034707298049608,
"current_ratio": 2.555376714360518,
"debt_to_equity_ratio": 0.6047756037165877,
"profit_margin": 0.15174750883892252,
"quarter": 3,
"return_on_assets": 0.13709943255678606,
"return_on_equity": 0.19348688281007526
},
{
"asset_turnover_ratio": 0.9070101578214851,
"current_ratio": 1.8736981563977535,
"debt_to_equity_ratio": 0.6008762647407947,
"profit_margin": 0.15630710995708225,
"quarter": 4,
"return_on_assets": 0.1417721364707934,
"return_on_equity": 0.19877840860542978
}
],
"income_statement": [
{
"depreciation": 110231,
"expenses": 1427352,
"income_tax": 93500,
"marketing_expense": 226478,
"net_income": 387191,
"net_profit": 293691,
"operational_expense": 835987,
"product_revenue": 637656,
"quarter": 1,
"rd_expense": 199626,
"revenue": 1814543,
"salaries_expense": 515915,
"service_revenue": 1176887
},
{
"depreciation": 109364,
"expenses": 1456922,
"income_tax": 109100,
"marketing_expense": 206041,
"net_income": 396873,
"net_profit": 287773,
"operational_expense": 907239,
"product_revenue": 555720,
"quarter": 2,
"rd_expense": 190005,
"revenue": 1853795,
"salaries_expense": 635217,
"service_revenue": 1298075
},
{
"depreciation": 146914,
"expenses": 1487105,
"income_tax": 119397,
"marketing_expense": 195957,
"net_income": 406791,
"net_profit": 287394,
"operational_expense": 801337,
"product_revenue": 552235,
"quarter": 3,
"rd_expense": 264135,
"revenue": 1893896,
"salaries_expense": 475335,
"service_revenue": 1341661
},
{
"depreciation": 126007,
"expenses": 1517913,
"income_tax": 114518,
"marketing_expense": 229622,
"net_income": 416951,
"net_profit": 302433,
"operational_expense": 848432,
"product_revenue": 533078,
"quarter": 4,
"rd_expense": 251478,
"revenue": 1934864,
"salaries_expense": 528291,
"service_revenue": 1401786
}
],
"market_conditions": {
"gdp_growth": [
-0.008604844296828519,
-0.021953793464882944,
-0.02204900059293989,
-0.014932881852849451
],
"inflation_rate": [
0.035731643416794134,
0.04290304351799746,
0.040191392161036385,
0.036110622656226304
],
"interest_rate": [
0.03996929083716817,
0.04444561209414176,
0.04410915472053644,
0.03868695432769557
],
"year": 1999
},
"random_event": null,
"year": 1999
},
{
"advertising_kpis": [
{
"average_project_size": 54500,
"billable_hours_per_employee": 116,
"client_concentration": 0.12,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.66,
"gross_billings": 4450844,
"net_revenue": 3518824,
"new_client_acquisition": 1,
"organic_growth": 0.1,
"quarter": 1,
"revenue_per_employee": 3712
},
{
"average_project_size": 127152,
"billable_hours_per_employee": 92,
"client_concentration": 0.37,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.78,
"gross_billings": 4456862,
"net_revenue": 3618046,
"new_client_acquisition": 4,
"organic_growth": 0.13,
"quarter": 2,
"revenue_per_employee": 3817
},
{
"average_project_size": 58724,
"billable_hours_per_employee": 80,
"client_concentration": 0.13,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.62,
"gross_billings": 4142382,
"net_revenue": 3720065,
"new_client_acquisition": 1,
"organic_growth": 0.08,
"quarter": 3,
"revenue_per_employee": 3924
},
{
"average_project_size": 73576,
"billable_hours_per_employee": 102,
"client_concentration": 0.19,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.7,
"gross_billings": 4371418,
"net_revenue": 3824962,
"new_client_acquisition": 2,
"organic_growth": 0,
"quarter": 4,
"revenue_per_employee": 4035
}
],
"balance_sheet": [
{
"assets": 4387670,
"current_assets": 1476195,
"current_liabilities": 1149874,
"equity": 3287335,
"fixed_assets": 2911475,
"liabilities": 2106586,
"long_term_liabilities": 956712,
"quarter": 1
},
{
"assets": 4495748,
"current_assets": 1410986,
"current_liabilities": 923435,
"equity": 3291103,
"fixed_assets": 3084762,
"liabilities": 2166075,
"long_term_liabilities": 1242640,
"quarter": 2
},
{
"assets": 4606488,
"current_assets": 1727828,
"current_liabilities": 1319166,
"equity": 3405976,
"fixed_assets": 2878660,
"liabilities": 2227245,
"long_term_liabilities": 908079,
"quarter": 3
},
{
"assets": 4719956,
"current_assets": 1596308,
"current_liabilities": 1148835,
"equity": 3486315,
"fixed_assets": 3123648,
"liabilities": 2290142,
"long_term_liabilities": 1141307,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 38005,
"financing_cash_flow": 53945,
"investing_cash_flow": -196346,
"net_cash_flow": 708881,
"operating_cash_flow": 1148595,
"quarter": 1
},
{
"change_in_working_capital": 88967,
"financing_cash_flow": 64494,
"investing_cash_flow": -116815,
"net_cash_flow": 724493,
"operating_cash_flow": 1106828,
"quarter": 2
},
{
"change_in_working_capital": -11490,
"financing_cash_flow": -63546,
"investing_cash_flow": -167949,
"net_cash_flow": 1245017,
"operating_cash_flow": 1254544,
"quarter": 3
},
{
"change_in_working_capital": 65818,
"financing_cash_flow": 73946,
"investing_cash_flow": -432663,
"net_cash_flow": 556198,
"operating_cash_flow": 1225439,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8019800942185716,
"current_ratio": 1.2837884846513619,
"debt_to_equity_ratio": 0.6408187787371837,
"profit_margin": 0.2859622987679975,
"quarter": 1,
"return_on_assets": 0.22933607130891795,
"return_on_equity": 0.3060993175322868
},
{
"asset_turnover_ratio": 0.8047706410590629,
"current_ratio": 1.5279754395274165,
"debt_to_equity_ratio": 0.6581608050553265,
"profit_margin": 0.26573183425528585,
"quarter": 2,
"return_on_assets": 0.21385317860342706,
"return_on_equity": 0.29213002449330816
},
{
"asset_turnover_ratio": 0.8075707567239945,
"current_ratio": 1.3097881540306526,
"debt_to_equity_ratio": 0.653922693524558,
"profit_margin": 0.2759986720662139,
"quarter": 3,
"return_on_assets": 0.22288845645532995,
"return_on_equity": 0.30145045061973424
},
{
"asset_turnover_ratio": 0.8103808594825884,
"current_ratio": 1.3895015385151044,
"debt_to_equity_ratio": 0.6568947441639669,
"profit_margin": 0.27621215583318215,
"quarter": 4,
"return_on_assets": 0.2238370442436328,
"return_on_equity": 0.3030423240584973
}
],
"income_statement": [
{
"depreciation": 142344,
"expenses": 2184956,
"income_tax": 327617,
"marketing_expense": 256802,
"net_income": 1333868,
"net_profit": 1006251,
"operational_expense": 1232256,
"product_revenue": 904586,
"quarter": 1,
"rd_expense": 349417,
"revenue": 3518824,
"salaries_expense": 772233,
"service_revenue": 2614238
},
{
"depreciation": 145398,
"expenses": 2250779,
"income_tax": 405837,
"marketing_expense": 392403,
"net_income": 1367267,
"net_profit": 961430,
"operational_expense": 1287736,
"product_revenue": 1148971,
"quarter": 2,
"rd_expense": 354132,
"revenue": 3618046,
"salaries_expense": 1085326,
"service_revenue": 2469075
},
{
"depreciation": 227811,
"expenses": 2318586,
"income_tax": 374746,
"marketing_expense": 409045,
"net_income": 1401479,
"net_profit": 1026733,
"operational_expense": 1215517,
"product_revenue": 1351071,
"quarter": 3,
"rd_expense": 431271,
"revenue": 3720065,
"salaries_expense": 990995,
"service_revenue": 2368994
},
{
"depreciation": 168938,
"expenses": 2388436,
"income_tax": 380025,
"marketing_expense": 401060,
"net_income": 1436526,
"net_profit": 1056501,
"operational_expense": 1376019,
"product_revenue": 845799,
"quarter": 4,
"rd_expense": 470833,
"revenue": 3824962,
"salaries_expense": 990354,
"service_revenue": 2979163
}
],
"market_conditions": {
"gdp_growth": [
-0.00920354077248445,
-0.008351736805236279,
-0.007080643292589886,
-0.005164161969489708
],
"inflation_rate": [
0.031895886053151565,
0.028044161771752382,
0.030492040945021632,
0.03192128308492648
],
"interest_rate": [
0.044226549080330746,
0.041381369575380585,
0.04708469356384851,
0.04440196322894312
],
"year": 2000
},
"random_event": {
"description": "Clark, Robertson and Smith Industry Recognition in 2000",
"impact": 0.04,
"type": "Industry Recognition"
},
"year": 2000
}
] |
{
"advertising_type": "Social Media Campaigns",
"financial_health": "Average",
"founding_year": 1990,
"industry": "Advertising",
"location": "Gregorymouth",
"name": "Gonzales-Davies",
"num_employees": 354,
"region": "Europe",
"revenue_size": "Small",
"website": "www.gonzales-davies.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 114347,
"billable_hours_per_employee": 138,
"client_concentration": 0.19,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.76,
"gross_billings": 4170426,
"net_revenue": 3500725,
"new_client_acquisition": 3,
"organic_growth": 0,
"quarter": 1,
"revenue_per_employee": 9889
},
{
"average_project_size": 179945,
"billable_hours_per_employee": 136,
"client_concentration": 0.37,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.66,
"gross_billings": 4379449,
"net_revenue": 3542603,
"new_client_acquisition": 5,
"organic_growth": -0.02,
"quarter": 2,
"revenue_per_employee": 10007
},
{
"average_project_size": 59074,
"billable_hours_per_employee": 136,
"client_concentration": 0.32,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.77,
"gross_billings": 4377412,
"net_revenue": 3584983,
"new_client_acquisition": 2,
"organic_growth": 0.05,
"quarter": 3,
"revenue_per_employee": 10127
},
{
"average_project_size": 74723,
"billable_hours_per_employee": 137,
"client_concentration": 0.19,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.72,
"gross_billings": 4291037,
"net_revenue": 3627869,
"new_client_acquisition": 1,
"organic_growth": 0.07,
"quarter": 4,
"revenue_per_employee": 10248
}
],
"balance_sheet": [
{
"assets": 3527240,
"current_assets": 1437122,
"current_liabilities": 840731,
"equity": 2320907,
"fixed_assets": 2090118,
"liabilities": 2090525,
"long_term_liabilities": 1249794,
"quarter": 1
},
{
"assets": 3619857,
"current_assets": 1276305,
"current_liabilities": 1158813,
"equity": 2395898,
"fixed_assets": 2343552,
"liabilities": 2107590,
"long_term_liabilities": 948777,
"quarter": 2
},
{
"assets": 3714906,
"current_assets": 1594831,
"current_liabilities": 1059346,
"equity": 2538512,
"fixed_assets": 2120075,
"liabilities": 2124794,
"long_term_liabilities": 1065448,
"quarter": 3
},
{
"assets": 3812450,
"current_assets": 1759249,
"current_liabilities": 1173722,
"equity": 2594522,
"fixed_assets": 2053201,
"liabilities": 2142139,
"long_term_liabilities": 968417,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 71578,
"financing_cash_flow": -164144,
"investing_cash_flow": -120412,
"net_cash_flow": 554151,
"operating_cash_flow": 1019414,
"quarter": 1
},
{
"change_in_working_capital": 64878,
"financing_cash_flow": -149222,
"investing_cash_flow": -155314,
"net_cash_flow": 931797,
"operating_cash_flow": 1003038,
"quarter": 2
},
{
"change_in_working_capital": -96125,
"financing_cash_flow": 136916,
"investing_cash_flow": -329775,
"net_cash_flow": 870577,
"operating_cash_flow": 1112922,
"quarter": 3
},
{
"change_in_working_capital": -85234,
"financing_cash_flow": 17371,
"investing_cash_flow": -246144,
"net_cash_flow": 747549,
"operating_cash_flow": 1145067,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.992482791077443,
"current_ratio": 1.709371963208208,
"debt_to_equity_ratio": 0.9007362207964387,
"profit_margin": 0.25257396682115846,
"quarter": 1,
"return_on_assets": 0.25067531554416483,
"return_on_equity": 0.3809683024782984
},
{
"asset_turnover_ratio": 0.9786582729649265,
"current_ratio": 1.1013899567919931,
"debt_to_equity_ratio": 0.8796659957978178,
"profit_margin": 0.24942986837644524,
"quarter": 2,
"return_on_assets": 0.24410660421116082,
"return_on_equity": 0.3688099409908101
},
{
"asset_turnover_ratio": 0.9650265713318184,
"current_ratio": 1.5054864038755986,
"debt_to_equity_ratio": 0.8370234215950132,
"profit_margin": 0.26454797693601334,
"quarter": 3,
"return_on_assets": 0.25529582713532994,
"return_on_equity": 0.37360469440365063
},
{
"asset_turnover_ratio": 0.9515846765203478,
"current_ratio": 1.4988634446657727,
"debt_to_equity_ratio": 0.8256391736127117,
"profit_margin": 0.25475313469146765,
"quarter": 4,
"return_on_assets": 0.24241917926792483,
"return_on_equity": 0.3562162895516014
}
],
"income_statement": [
{
"depreciation": 135222,
"expenses": 2337775,
"income_tax": 278758,
"marketing_expense": 387422,
"net_income": 1162950,
"net_profit": 884192,
"operational_expense": 1369314,
"product_revenue": 1252064,
"quarter": 1,
"rd_expense": 382122,
"revenue": 3500725,
"salaries_expense": 937819,
"service_revenue": 2248661
},
{
"depreciation": 119407,
"expenses": 2350100,
"income_tax": 308872,
"marketing_expense": 412518,
"net_income": 1192503,
"net_profit": 883631,
"operational_expense": 1444196,
"product_revenue": 892669,
"quarter": 2,
"rd_expense": 322544,
"revenue": 3542603,
"salaries_expense": 1160131,
"service_revenue": 2649934
},
{
"depreciation": 164522,
"expenses": 2362490,
"income_tax": 274093,
"marketing_expense": 300008,
"net_income": 1222493,
"net_profit": 948400,
"operational_expense": 1292191,
"product_revenue": 1385980,
"quarter": 3,
"rd_expense": 255149,
"revenue": 3584983,
"salaries_expense": 1135597,
"service_revenue": 2199003
},
{
"depreciation": 220856,
"expenses": 2374946,
"income_tax": 328712,
"marketing_expense": 341296,
"net_income": 1252923,
"net_profit": 924211,
"operational_expense": 1616054,
"product_revenue": 1399122,
"quarter": 4,
"rd_expense": 470547,
"revenue": 3627869,
"salaries_expense": 959228,
"service_revenue": 2228747
}
],
"market_conditions": {
"gdp_growth": [
0.03205642190581316,
0.04352969162106937,
0.03125783388576201,
0.0332427646072779
],
"inflation_rate": [
0.005600140313911239,
0.008280516206753385,
0.009000897755921024,
0.004593604052428968
],
"interest_rate": [
0.012489722631225112,
0.020439821824843208,
0.020915287542938955,
0.012003027773915965
],
"year": 1990
},
"random_event": null,
"year": 1990
},
{
"advertising_kpis": [
{
"average_project_size": 141456,
"billable_hours_per_employee": 151,
"client_concentration": 0.33,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.76,
"gross_billings": 3297602,
"net_revenue": 2573146,
"new_client_acquisition": 1,
"organic_growth": -0.01,
"quarter": 1,
"revenue_per_employee": 7269
},
{
"average_project_size": 183696,
"billable_hours_per_employee": 130,
"client_concentration": 0.12,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.7,
"gross_billings": 3035244,
"net_revenue": 2589337,
"new_client_acquisition": 2,
"organic_growth": 0.07,
"quarter": 2,
"revenue_per_employee": 7315
},
{
"average_project_size": 193178,
"billable_hours_per_employee": 94,
"client_concentration": 0.26,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.65,
"gross_billings": 3374495,
"net_revenue": 2605630,
"new_client_acquisition": 4,
"organic_growth": 0.07,
"quarter": 3,
"revenue_per_employee": 7361
},
{
"average_project_size": 114450,
"billable_hours_per_employee": 100,
"client_concentration": 0.24,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.64,
"gross_billings": 3240129,
"net_revenue": 2622026,
"new_client_acquisition": 1,
"organic_growth": 0.03,
"quarter": 4,
"revenue_per_employee": 7407
}
],
"balance_sheet": [
{
"assets": 3327687,
"current_assets": 1395659,
"current_liabilities": 788267,
"equity": 2434792,
"fixed_assets": 1932028,
"liabilities": 1390025,
"long_term_liabilities": 601758,
"quarter": 1
},
{
"assets": 3407833,
"current_assets": 1329103,
"current_liabilities": 657204,
"equity": 2448859,
"fixed_assets": 2078730,
"liabilities": 1429296,
"long_term_liabilities": 772092,
"quarter": 2
},
{
"assets": 3489910,
"current_assets": 1521368,
"current_liabilities": 622355,
"equity": 2523284,
"fixed_assets": 1968542,
"liabilities": 1469677,
"long_term_liabilities": 847322,
"quarter": 3
},
{
"assets": 3573964,
"current_assets": 1673035,
"current_liabilities": 878792,
"equity": 2558214,
"fixed_assets": 1900929,
"liabilities": 1511198,
"long_term_liabilities": 632406,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -1166,
"financing_cash_flow": -24718,
"investing_cash_flow": -443133,
"net_cash_flow": 270471,
"operating_cash_flow": 657060,
"quarter": 1
},
{
"change_in_working_capital": -2830,
"financing_cash_flow": -84050,
"investing_cash_flow": -148013,
"net_cash_flow": 145316,
"operating_cash_flow": 643409,
"quarter": 2
},
{
"change_in_working_capital": 87710,
"financing_cash_flow": -91511,
"investing_cash_flow": -176696,
"net_cash_flow": 452165,
"operating_cash_flow": 661856,
"quarter": 3
},
{
"change_in_working_capital": 39476,
"financing_cash_flow": -132637,
"investing_cash_flow": -245392,
"net_cash_flow": 303929,
"operating_cash_flow": 693980,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7732536142972581,
"current_ratio": 1.7705409461514943,
"debt_to_equity_ratio": 0.5709009229535829,
"profit_margin": 0.193199297669079,
"quarter": 1,
"return_on_assets": 0.1493920552023072,
"return_on_equity": 0.20417760531495094
},
{
"asset_turnover_ratio": 0.7598192164932964,
"current_ratio": 2.022359876081095,
"debt_to_equity_ratio": 0.583657940289743,
"profit_margin": 0.18163800231487828,
"quarter": 2,
"return_on_assets": 0.1380120446042984,
"return_on_equity": 0.19205760723667634
},
{
"asset_turnover_ratio": 0.7466181076302827,
"current_ratio": 2.444534068176523,
"debt_to_equity_ratio": 0.5824461297261823,
"profit_margin": 0.19306309798398083,
"quarter": 3,
"return_on_assets": 0.14414440487003963,
"return_on_equity": 0.1993636071088312
},
{
"asset_turnover_ratio": 0.7336464497124202,
"current_ratio": 1.9037895201594917,
"debt_to_equity_ratio": 0.5907238409296486,
"profit_margin": 0.18895617358485384,
"quarter": 4,
"return_on_assets": 0.1386270259017718,
"return_on_equity": 0.1936694897299444
}
],
"income_statement": [
{
"depreciation": 159930,
"expenses": 1936960,
"income_tax": 139056,
"marketing_expense": 214581,
"net_income": 636186,
"net_profit": 497130,
"operational_expense": 1219905,
"product_revenue": 558855,
"quarter": 1,
"rd_expense": 221980,
"revenue": 2573146,
"salaries_expense": 635741,
"service_revenue": 2014291
},
{
"depreciation": 173087,
"expenses": 1954113,
"income_tax": 164902,
"marketing_expense": 229222,
"net_income": 635224,
"net_profit": 470322,
"operational_expense": 1085222,
"product_revenue": 1023315,
"quarter": 2,
"rd_expense": 297305,
"revenue": 2589337,
"salaries_expense": 894052,
"service_revenue": 1566022
},
{
"depreciation": 158805,
"expenses": 1971418,
"income_tax": 131161,
"marketing_expense": 379550,
"net_income": 634212,
"net_profit": 503051,
"operational_expense": 1373009,
"product_revenue": 841134,
"quarter": 3,
"rd_expense": 238066,
"revenue": 2605630,
"salaries_expense": 894252,
"service_revenue": 1764496
},
{
"depreciation": 198532,
"expenses": 1988877,
"income_tax": 137701,
"marketing_expense": 326153,
"net_income": 633149,
"net_profit": 495448,
"operational_expense": 1359684,
"product_revenue": 950696,
"quarter": 4,
"rd_expense": 231536,
"revenue": 2622026,
"salaries_expense": 800783,
"service_revenue": 1671330
}
],
"market_conditions": {
"gdp_growth": [
0.02740482129928399,
0.03872876629588968,
0.03675299550163412,
0.03209041126836747
],
"inflation_rate": [
0.01178600622484785,
0.005895276088390435,
0.006408754788562019,
0.007877832077464094
],
"interest_rate": [
0.019438481443695765,
0.013778409927856658,
0.02202831946040789,
0.017732769676003263
],
"year": 1991
},
"random_event": null,
"year": 1991
},
{
"advertising_kpis": [
{
"average_project_size": 175585,
"billable_hours_per_employee": 142,
"client_concentration": 0.16,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.61,
"gross_billings": 4263354,
"net_revenue": 3708251,
"new_client_acquisition": 5,
"organic_growth": 0.08,
"quarter": 1,
"revenue_per_employee": 10475
},
{
"average_project_size": 80380,
"billable_hours_per_employee": 99,
"client_concentration": 0.27,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.62,
"gross_billings": 4748323,
"net_revenue": 3725714,
"new_client_acquisition": 4,
"organic_growth": 0.01,
"quarter": 2,
"revenue_per_employee": 10525
},
{
"average_project_size": 114172,
"billable_hours_per_employee": 106,
"client_concentration": 0.24,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.74,
"gross_billings": 4680851,
"net_revenue": 3743259,
"new_client_acquisition": 3,
"organic_growth": 0.09,
"quarter": 3,
"revenue_per_employee": 10574
},
{
"average_project_size": 99253,
"billable_hours_per_employee": 107,
"client_concentration": 0.2,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.73,
"gross_billings": 4665762,
"net_revenue": 3760887,
"new_client_acquisition": 5,
"organic_growth": 0.11,
"quarter": 4,
"revenue_per_employee": 10624
}
],
"balance_sheet": [
{
"assets": 5340341,
"current_assets": 2503367,
"current_liabilities": 1083237,
"equity": 3909779,
"fixed_assets": 2836974,
"liabilities": 2528383,
"long_term_liabilities": 1445146,
"quarter": 1
},
{
"assets": 5530155,
"current_assets": 2738581,
"current_liabilities": 1498646,
"equity": 4079257,
"fixed_assets": 2791574,
"liabilities": 2550130,
"long_term_liabilities": 1051484,
"quarter": 2
},
{
"assets": 5726716,
"current_assets": 1770697,
"current_liabilities": 1411296,
"equity": 4269624,
"fixed_assets": 3956019,
"liabilities": 2572064,
"long_term_liabilities": 1160768,
"quarter": 3
},
{
"assets": 5930264,
"current_assets": 2705406,
"current_liabilities": 1532038,
"equity": 4379472,
"fixed_assets": 3224858,
"liabilities": 2594187,
"long_term_liabilities": 1062149,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 73925,
"financing_cash_flow": 56509,
"investing_cash_flow": -169145,
"net_cash_flow": 975176,
"operating_cash_flow": 1267506,
"quarter": 1
},
{
"change_in_working_capital": -10786,
"financing_cash_flow": 65603,
"investing_cash_flow": -311823,
"net_cash_flow": 847931,
"operating_cash_flow": 1274428,
"quarter": 2
},
{
"change_in_working_capital": -56314,
"financing_cash_flow": 195152,
"investing_cash_flow": -293020,
"net_cash_flow": 748270,
"operating_cash_flow": 1234089,
"quarter": 3
},
{
"change_in_working_capital": 11298,
"financing_cash_flow": 23426,
"investing_cash_flow": -477281,
"net_cash_flow": 1001447,
"operating_cash_flow": 1203492,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.69438468442371,
"current_ratio": 2.31100580943967,
"debt_to_equity_ratio": 0.6466818201233369,
"profit_margin": 0.29604819091264317,
"quarter": 1,
"return_on_assets": 0.20557132962108599,
"return_on_equity": 0.280788504925726
},
{
"asset_turnover_ratio": 0.673708783931011,
"current_ratio": 1.8273701728093226,
"debt_to_equity_ratio": 0.6251457066813882,
"profit_margin": 0.29503928642939314,
"quarter": 2,
"return_on_assets": 0.19877055887221967,
"return_on_equity": 0.26946868020328213
},
{
"asset_turnover_ratio": 0.6536484435407658,
"current_ratio": 1.254660255538172,
"debt_to_equity_ratio": 0.6024099546002177,
"profit_margin": 0.2978613021433996,
"quarter": 3,
"return_on_assets": 0.19469657653705894,
"return_on_equity": 0.2611405594497314
},
{
"asset_turnover_ratio": 0.6341854258090365,
"current_ratio": 1.7658870080246052,
"debt_to_equity_ratio": 0.5923515437477395,
"profit_margin": 0.277433222535003,
"quarter": 4,
"return_on_assets": 0.17594410636693408,
"return_on_equity": 0.23824675668665082
}
],
"income_statement": [
{
"depreciation": 169685,
"expenses": 2306517,
"income_tax": 303913,
"marketing_expense": 454499,
"net_income": 1401734,
"net_profit": 1097821,
"operational_expense": 1267921,
"product_revenue": 1383917,
"quarter": 1,
"rd_expense": 299584,
"revenue": 3708251,
"salaries_expense": 755048,
"service_revenue": 2324334
},
{
"depreciation": 175196,
"expenses": 2309796,
"income_tax": 316686,
"marketing_expense": 385227,
"net_income": 1415918,
"net_profit": 1099232,
"operational_expense": 1242961,
"product_revenue": 1124420,
"quarter": 2,
"rd_expense": 289365,
"revenue": 3725714,
"salaries_expense": 1036943,
"service_revenue": 2601294
},
{
"depreciation": 119117,
"expenses": 2313081,
"income_tax": 315206,
"marketing_expense": 351436,
"net_income": 1430178,
"net_profit": 1114972,
"operational_expense": 1600664,
"product_revenue": 1457189,
"quarter": 3,
"rd_expense": 408497,
"revenue": 3743259,
"salaries_expense": 958827,
"service_revenue": 2286070
},
{
"depreciation": 160097,
"expenses": 2316370,
"income_tax": 401122,
"marketing_expense": 349540,
"net_income": 1444517,
"net_profit": 1043395,
"operational_expense": 1615830,
"product_revenue": 1479221,
"quarter": 4,
"rd_expense": 313222,
"revenue": 3760887,
"salaries_expense": 944341,
"service_revenue": 2281666
}
],
"market_conditions": {
"gdp_growth": [
0.04033328467600629,
0.03278144398217416,
0.04548668881808904,
0.04799683828653475
],
"inflation_rate": [
0.012626888725994257,
0.004234999132244346,
0.010268172760259759,
0.009787209378532887
],
"interest_rate": [
0.014947096682210368,
0.010936075436213265,
0.011105854687537269,
0.011890277358107316
],
"year": 1992
},
"random_event": null,
"year": 1992
},
{
"advertising_kpis": [
{
"average_project_size": 117700,
"billable_hours_per_employee": 134,
"client_concentration": 0.38,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.7,
"gross_billings": 5553909,
"net_revenue": 4665180,
"new_client_acquisition": 1,
"organic_growth": -0.03,
"quarter": 1,
"revenue_per_employee": 13178
},
{
"average_project_size": 53028,
"billable_hours_per_employee": 113,
"client_concentration": 0.32,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.7,
"gross_billings": 5875513,
"net_revenue": 4604333,
"new_client_acquisition": 1,
"organic_growth": 0.01,
"quarter": 2,
"revenue_per_employee": 13007
},
{
"average_project_size": 133144,
"billable_hours_per_employee": 94,
"client_concentration": 0.12,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.8,
"gross_billings": 5804813,
"net_revenue": 4544280,
"new_client_acquisition": 4,
"organic_growth": 0.12,
"quarter": 3,
"revenue_per_employee": 12837
},
{
"average_project_size": 122253,
"billable_hours_per_employee": 87,
"client_concentration": 0.22,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.7,
"gross_billings": 5661728,
"net_revenue": 4485010,
"new_client_acquisition": 1,
"organic_growth": 0.04,
"quarter": 4,
"revenue_per_employee": 12670
}
],
"balance_sheet": [
{
"assets": 4743159,
"current_assets": 1495096,
"current_liabilities": 1401735,
"equity": 3306977,
"fixed_assets": 3248063,
"liabilities": 2537061,
"long_term_liabilities": 1135326,
"quarter": 1
},
{
"assets": 4822570,
"current_assets": 1961119,
"current_liabilities": 1064096,
"equity": 3307012,
"fixed_assets": 2861451,
"liabilities": 2605644,
"long_term_liabilities": 1541548,
"quarter": 2
},
{
"assets": 4903312,
"current_assets": 2295174,
"current_liabilities": 1343406,
"equity": 3342906,
"fixed_assets": 2608138,
"liabilities": 2676081,
"long_term_liabilities": 1332675,
"quarter": 3
},
{
"assets": 4985405,
"current_assets": 1706530,
"current_liabilities": 1435410,
"equity": 3415755,
"fixed_assets": 3278875,
"liabilities": 2748423,
"long_term_liabilities": 1313013,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -22574,
"financing_cash_flow": -38807,
"investing_cash_flow": -352581,
"net_cash_flow": 1016357,
"operating_cash_flow": 1298064,
"quarter": 1
},
{
"change_in_working_capital": -64092,
"financing_cash_flow": -93335,
"investing_cash_flow": -432663,
"net_cash_flow": 1248548,
"operating_cash_flow": 1393828,
"quarter": 2
},
{
"change_in_working_capital": 97621,
"financing_cash_flow": -151361,
"investing_cash_flow": -190874,
"net_cash_flow": 976096,
"operating_cash_flow": 1351716,
"quarter": 3
},
{
"change_in_working_capital": 39600,
"financing_cash_flow": -2785,
"investing_cash_flow": -316835,
"net_cash_flow": 1129868,
"operating_cash_flow": 1388074,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9835596909148523,
"current_ratio": 1.0666038873253503,
"debt_to_equity_ratio": 0.767184349936513,
"profit_margin": 0.2359778186479407,
"quarter": 1,
"return_on_assets": 0.23209827037212963,
"return_on_equity": 0.33289587438920804
},
{
"asset_turnover_ratio": 0.9547467429192319,
"current_ratio": 1.8429906700147356,
"debt_to_equity_ratio": 0.7879148911464489,
"profit_margin": 0.23675220710578493,
"quarter": 2,
"return_on_assets": 0.22603839861318759,
"return_on_equity": 0.32962867990802575
},
{
"asset_turnover_ratio": 0.9267776555927911,
"current_ratio": 1.70847383441789,
"debt_to_equity_ratio": 0.8005253512961478,
"profit_margin": 0.24551194028536974,
"quarter": 3,
"return_on_assets": 0.2275349804377123,
"return_on_equity": 0.33374405382622185
},
{
"asset_turnover_ratio": 0.8996280141733721,
"current_ratio": 1.1888798322430525,
"debt_to_equity_ratio": 0.8046311869557389,
"profit_margin": 0.26282505501659975,
"quarter": 4,
"return_on_assets": 0.23644478231959087,
"return_on_equity": 0.3450988141713911
}
],
"income_statement": [
{
"depreciation": 197185,
"expenses": 3116691,
"income_tax": 447610,
"marketing_expense": 516549,
"net_income": 1548489,
"net_profit": 1100879,
"operational_expense": 2018668,
"product_revenue": 1531455,
"quarter": 1,
"rd_expense": 375244,
"revenue": 4665180,
"salaries_expense": 1292630,
"service_revenue": 3133725
},
{
"depreciation": 303742,
"expenses": 3070981,
"income_tax": 443266,
"marketing_expense": 472723,
"net_income": 1533352,
"net_profit": 1090086,
"operational_expense": 1893519,
"product_revenue": 1366013,
"quarter": 2,
"rd_expense": 555074,
"revenue": 4604333,
"salaries_expense": 1159397,
"service_revenue": 3238320
},
{
"depreciation": 236041,
"expenses": 3025941,
"income_tax": 402664,
"marketing_expense": 509296,
"net_income": 1518339,
"net_profit": 1115675,
"operational_expense": 1927411,
"product_revenue": 1685055,
"quarter": 3,
"rd_expense": 326202,
"revenue": 4544280,
"salaries_expense": 1400301,
"service_revenue": 2859225
},
{
"depreciation": 209301,
"expenses": 2981563,
"income_tax": 324674,
"marketing_expense": 442514,
"net_income": 1503447,
"net_profit": 1178773,
"operational_expense": 1958773,
"product_revenue": 1566175,
"quarter": 4,
"rd_expense": 532242,
"revenue": 4485010,
"salaries_expense": 1128586,
"service_revenue": 2918835
}
],
"market_conditions": {
"gdp_growth": [
0.03251768396074346,
0.030116243021570253,
0.03215175934689546,
0.037297386857612816
],
"inflation_rate": [
0.006153421052592624,
0.006793928327893124,
0.014353559597053516,
0.00794305608699619
],
"interest_rate": [
0.0063412827495312445,
0.012228516173389003,
0.012589306780476244,
0.008234144042250618
],
"year": 1993
},
"random_event": null,
"year": 1993
},
{
"advertising_kpis": [
{
"average_project_size": 134360,
"billable_hours_per_employee": 112,
"client_concentration": 0.22,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.66,
"gross_billings": 2912813,
"net_revenue": 2479843,
"new_client_acquisition": 2,
"organic_growth": -0.02,
"quarter": 1,
"revenue_per_employee": 7005
},
{
"average_project_size": 159899,
"billable_hours_per_employee": 122,
"client_concentration": 0.16,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.67,
"gross_billings": 2959656,
"net_revenue": 2416612,
"new_client_acquisition": 2,
"organic_growth": -0.01,
"quarter": 2,
"revenue_per_employee": 6827
},
{
"average_project_size": 149009,
"billable_hours_per_employee": 158,
"client_concentration": 0.22,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.63,
"gross_billings": 2595404,
"net_revenue": 2354993,
"new_client_acquisition": 4,
"organic_growth": 0.07,
"quarter": 3,
"revenue_per_employee": 6653
},
{
"average_project_size": 90684,
"billable_hours_per_employee": 91,
"client_concentration": 0.16,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.77,
"gross_billings": 2686745,
"net_revenue": 2294946,
"new_client_acquisition": 1,
"organic_growth": -0.03,
"quarter": 4,
"revenue_per_employee": 6483
}
],
"balance_sheet": [
{
"assets": 3422871,
"current_assets": 1064969,
"current_liabilities": 853633,
"equity": 2231847,
"fixed_assets": 2357902,
"liabilities": 1751975,
"long_term_liabilities": 898342,
"quarter": 1
},
{
"assets": 3488256,
"current_assets": 1618100,
"current_liabilities": 958019,
"equity": 2193889,
"fixed_assets": 1870156,
"liabilities": 1784756,
"long_term_liabilities": 826737,
"quarter": 2
},
{
"assets": 3554889,
"current_assets": 1269461,
"current_liabilities": 921919,
"equity": 2233137,
"fixed_assets": 2285428,
"liabilities": 1818150,
"long_term_liabilities": 896231,
"quarter": 3
},
{
"assets": 3622796,
"current_assets": 1206011,
"current_liabilities": 811535,
"equity": 2266104,
"fixed_assets": 2416785,
"liabilities": 1852169,
"long_term_liabilities": 1040634,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -63568,
"financing_cash_flow": -66844,
"investing_cash_flow": -486193,
"net_cash_flow": 195528,
"operating_cash_flow": 705512,
"quarter": 1
},
{
"change_in_working_capital": -73464,
"financing_cash_flow": 147756,
"investing_cash_flow": -217589,
"net_cash_flow": 473375,
"operating_cash_flow": 587331,
"quarter": 2
},
{
"change_in_working_capital": 22525,
"financing_cash_flow": 93816,
"investing_cash_flow": -210616,
"net_cash_flow": 433886,
"operating_cash_flow": 582731,
"quarter": 3
},
{
"change_in_working_capital": -7770,
"financing_cash_flow": -68967,
"investing_cash_flow": -139818,
"net_cash_flow": 407313,
"operating_cash_flow": 647806,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7244921003450028,
"current_ratio": 1.2475724345239698,
"debt_to_equity_ratio": 0.7849888455615461,
"profit_margin": 0.22620423954258395,
"quarter": 1,
"return_on_assets": 0.16388318461315077,
"return_on_equity": 0.2513393615243339
},
{
"asset_turnover_ratio": 0.6927851625568766,
"current_ratio": 1.6890061679361266,
"debt_to_equity_ratio": 0.8135124429722743,
"profit_margin": 0.2029241764917165,
"quarter": 2,
"return_on_assets": 0.14058285859753414,
"return_on_equity": 0.22352498234869678
},
{
"asset_turnover_ratio": 0.6624659729178605,
"current_ratio": 1.3769767192128592,
"debt_to_equity_ratio": 0.8141685888505721,
"profit_margin": 0.21078533991396153,
"quarter": 3,
"return_on_assets": 0.13963811528292444,
"return_on_equity": 0.22228730257033044
},
{
"asset_turnover_ratio": 0.6334737037360094,
"current_ratio": 1.486086243969761,
"debt_to_equity_ratio": 0.8173362740633263,
"profit_margin": 0.2158991976281795,
"quarter": 4,
"return_on_assets": 0.13676646435515552,
"return_on_equity": 0.21864707003738576
}
],
"income_statement": [
{
"depreciation": 144561,
"expenses": 1764273,
"income_tax": 154619,
"marketing_expense": 286849,
"net_income": 715570,
"net_profit": 560951,
"operational_expense": 1109111,
"product_revenue": 824684,
"quarter": 1,
"rd_expense": 273882,
"revenue": 2479843,
"salaries_expense": 793400,
"service_revenue": 1655159
},
{
"depreciation": 96942,
"expenses": 1731973,
"income_tax": 194250,
"marketing_expense": 198279,
"net_income": 684639,
"net_profit": 490389,
"operational_expense": 1002869,
"product_revenue": 509325,
"quarter": 2,
"rd_expense": 227173,
"revenue": 2416612,
"salaries_expense": 655172,
"service_revenue": 1907287
},
{
"depreciation": 86333,
"expenses": 1700266,
"income_tax": 158329,
"marketing_expense": 313997,
"net_income": 654727,
"net_profit": 496398,
"operational_expense": 864153,
"product_revenue": 535017,
"quarter": 3,
"rd_expense": 244674,
"revenue": 2354993,
"salaries_expense": 762680,
"service_revenue": 1819976
},
{
"depreciation": 152329,
"expenses": 1669138,
"income_tax": 130331,
"marketing_expense": 207086,
"net_income": 625808,
"net_profit": 495477,
"operational_expense": 871133,
"product_revenue": 760188,
"quarter": 4,
"rd_expense": 200630,
"revenue": 2294946,
"salaries_expense": 665654,
"service_revenue": 1534758
}
],
"market_conditions": {
"gdp_growth": [
0.050472296937424485,
0.046725609348468644,
0.056531673453674554,
0.048816875293445194
],
"inflation_rate": [
0.005478564404012514,
0.011520716158968696,
0.003230761800296288,
0.011819761849323662
],
"interest_rate": [
0.020751817750288698,
0.015906360620581365,
0.0120250082217872,
0.012947236882077601
],
"year": 1994
},
"random_event": null,
"year": 1994
},
{
"advertising_kpis": [
{
"average_project_size": 126638,
"billable_hours_per_employee": 115,
"client_concentration": 0.27,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.77,
"gross_billings": 2508343,
"net_revenue": 2156283,
"new_client_acquisition": 4,
"organic_growth": 0.02,
"quarter": 1,
"revenue_per_employee": 6091
},
{
"average_project_size": 167034,
"billable_hours_per_employee": 134,
"client_concentration": 0.21,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.65,
"gross_billings": 2565508,
"net_revenue": 2116678,
"new_client_acquisition": 1,
"organic_growth": 0.15,
"quarter": 2,
"revenue_per_employee": 5979
},
{
"average_project_size": 186270,
"billable_hours_per_employee": 152,
"client_concentration": 0.15,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.63,
"gross_billings": 2369251,
"net_revenue": 2077802,
"new_client_acquisition": 5,
"organic_growth": 0.14,
"quarter": 3,
"revenue_per_employee": 5869
},
{
"average_project_size": 183252,
"billable_hours_per_employee": 148,
"client_concentration": 0.29,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.62,
"gross_billings": 2321892,
"net_revenue": 2039639,
"new_client_acquisition": 5,
"organic_growth": -0.04,
"quarter": 4,
"revenue_per_employee": 5762
}
],
"balance_sheet": [
{
"assets": 2873449,
"current_assets": 1270533,
"current_liabilities": 790571,
"equity": 1787966,
"fixed_assets": 1602916,
"liabilities": 1536422,
"long_term_liabilities": 745851,
"quarter": 1
},
{
"assets": 2958535,
"current_assets": 1173899,
"current_liabilities": 920567,
"equity": 1822540,
"fixed_assets": 1784636,
"liabilities": 1553692,
"long_term_liabilities": 633125,
"quarter": 2
},
{
"assets": 3046141,
"current_assets": 1230140,
"current_liabilities": 859481,
"equity": 1936547,
"fixed_assets": 1816001,
"liabilities": 1571155,
"long_term_liabilities": 711674,
"quarter": 3
},
{
"assets": 3136341,
"current_assets": 960996,
"current_liabilities": 827112,
"equity": 1968880,
"fixed_assets": 2175345,
"liabilities": 1588815,
"long_term_liabilities": 761703,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -72306,
"financing_cash_flow": 82443,
"investing_cash_flow": -176457,
"net_cash_flow": 461260,
"operating_cash_flow": 595073,
"quarter": 1
},
{
"change_in_working_capital": 82254,
"financing_cash_flow": -143045,
"investing_cash_flow": -125076,
"net_cash_flow": 426816,
"operating_cash_flow": 535304,
"quarter": 2
},
{
"change_in_working_capital": -35071,
"financing_cash_flow": -110971,
"investing_cash_flow": -115935,
"net_cash_flow": 258375,
"operating_cash_flow": 604425,
"quarter": 3
},
{
"change_in_working_capital": 31921,
"financing_cash_flow": -40707,
"investing_cash_flow": -455103,
"net_cash_flow": -149219,
"operating_cash_flow": 533979,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7504163115475514,
"current_ratio": 1.6071080269830287,
"debt_to_equity_ratio": 0.8593127609809135,
"profit_margin": 0.20912792986820375,
"quarter": 1,
"return_on_assets": 0.15693300977327246,
"return_on_equity": 0.2522078160322959
},
{
"asset_turnover_ratio": 0.7154480173464232,
"current_ratio": 1.2751912679902713,
"debt_to_equity_ratio": 0.8524871882098609,
"profit_margin": 0.1973361087515437,
"quarter": 2,
"return_on_assets": 0.14118372775715007,
"return_on_equity": 0.22918399596167985
},
{
"asset_turnover_ratio": 0.6821095937450039,
"current_ratio": 1.4312590970597372,
"debt_to_equity_ratio": 0.8113177733357362,
"profit_margin": 0.2221390681113985,
"quarter": 3,
"return_on_assets": 0.15152318950435978,
"return_on_equity": 0.23834226589904609
},
{
"asset_turnover_ratio": 0.650324374804908,
"current_ratio": 1.1618692510808692,
"debt_to_equity_ratio": 0.8069638576246394,
"profit_margin": 0.20658263545656855,
"quarter": 4,
"return_on_assets": 0.13434572324884317,
"return_on_equity": 0.21400694811263257
}
],
"income_statement": [
{
"depreciation": 144134,
"expenses": 1563253,
"income_tax": 142091,
"marketing_expense": 173220,
"net_income": 593030,
"net_profit": 450939,
"operational_expense": 966908,
"product_revenue": 769751,
"quarter": 1,
"rd_expense": 181021,
"revenue": 2156283,
"salaries_expense": 606235,
"service_revenue": 1386532
},
{
"depreciation": 117607,
"expenses": 1525390,
"income_tax": 173591,
"marketing_expense": 177555,
"net_income": 591288,
"net_profit": 417697,
"operational_expense": 853985,
"product_revenue": 437688,
"quarter": 2,
"rd_expense": 188901,
"revenue": 2116678,
"salaries_expense": 601815,
"service_revenue": 1678990
},
{
"depreciation": 142864,
"expenses": 1488444,
"income_tax": 127797,
"marketing_expense": 176108,
"net_income": 589358,
"net_profit": 461561,
"operational_expense": 880110,
"product_revenue": 778776,
"quarter": 3,
"rd_expense": 209594,
"revenue": 2077802,
"salaries_expense": 488272,
"service_revenue": 1299026
},
{
"depreciation": 112625,
"expenses": 1452392,
"income_tax": 165893,
"marketing_expense": 244738,
"net_income": 587247,
"net_profit": 421354,
"operational_expense": 859297,
"product_revenue": 812048,
"quarter": 4,
"rd_expense": 288606,
"revenue": 2039639,
"salaries_expense": 656996,
"service_revenue": 1227591
}
],
"market_conditions": {
"gdp_growth": [
0.05874403295112829,
0.052449371114978015,
0.04885169081807772,
0.06365549887030605
],
"inflation_rate": [
0.005124623238333912,
0.01171793280895239,
0.012824931504637625,
0.009807481466265953
],
"interest_rate": [
0.02087543720182991,
0.023539735351098427,
0.015333016311745927,
0.017670901706926027
],
"year": 1995
},
"random_event": null,
"year": 1995
},
{
"advertising_kpis": [
{
"average_project_size": 151416,
"billable_hours_per_employee": 114,
"client_concentration": 0.16,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.79,
"gross_billings": 1766726,
"net_revenue": 1402036,
"new_client_acquisition": 5,
"organic_growth": -0.02,
"quarter": 1,
"revenue_per_employee": 3961
},
{
"average_project_size": 83989,
"billable_hours_per_employee": 160,
"client_concentration": 0.16,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.64,
"gross_billings": 1519076,
"net_revenue": 1355580,
"new_client_acquisition": 5,
"organic_growth": 0.06,
"quarter": 2,
"revenue_per_employee": 3829
},
{
"average_project_size": 179307,
"billable_hours_per_employee": 106,
"client_concentration": 0.12,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.63,
"gross_billings": 1673886,
"net_revenue": 1310665,
"new_client_acquisition": 2,
"organic_growth": 0.02,
"quarter": 3,
"revenue_per_employee": 3702
},
{
"average_project_size": 69870,
"billable_hours_per_employee": 126,
"client_concentration": 0.19,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.76,
"gross_billings": 1450865,
"net_revenue": 1267237,
"new_client_acquisition": 1,
"organic_growth": 0.04,
"quarter": 4,
"revenue_per_employee": 3580
}
],
"balance_sheet": [
{
"assets": 1410193,
"current_assets": 627065,
"current_liabilities": 280514,
"equity": 989625,
"fixed_assets": 783128,
"liabilities": 659016,
"long_term_liabilities": 378502,
"quarter": 1
},
{
"assets": 1449937,
"current_assets": 468257,
"current_liabilities": 331449,
"equity": 998598,
"fixed_assets": 981680,
"liabilities": 674746,
"long_term_liabilities": 343297,
"quarter": 2
},
{
"assets": 1490802,
"current_assets": 546076,
"current_liabilities": 319534,
"equity": 1014780,
"fixed_assets": 944726,
"liabilities": 690851,
"long_term_liabilities": 371317,
"quarter": 3
},
{
"assets": 1532817,
"current_assets": 667020,
"current_liabilities": 366068,
"equity": 1037516,
"fixed_assets": 865797,
"liabilities": 707340,
"long_term_liabilities": 341272,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -67366,
"financing_cash_flow": -19581,
"investing_cash_flow": -465240,
"net_cash_flow": -104659,
"operating_cash_flow": 322888,
"quarter": 1
},
{
"change_in_working_capital": 92641,
"financing_cash_flow": 110920,
"investing_cash_flow": -418674,
"net_cash_flow": -222415,
"operating_cash_flow": 283027,
"quarter": 2
},
{
"change_in_working_capital": -15613,
"financing_cash_flow": 122191,
"investing_cash_flow": -145033,
"net_cash_flow": -27100,
"operating_cash_flow": 280288,
"quarter": 3
},
{
"change_in_working_capital": -32846,
"financing_cash_flow": 97530,
"investing_cash_flow": -380103,
"net_cash_flow": 10218,
"operating_cash_flow": 306452,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9942156853707258,
"current_ratio": 2.23541427522334,
"debt_to_equity_ratio": 0.665924971580144,
"profit_margin": 0.17007266575180666,
"quarter": 1,
"return_on_assets": 0.16908891194325884,
"return_on_equity": 0.24094783377541998
},
{
"asset_turnover_ratio": 0.934923379429589,
"current_ratio": 1.4127573171136434,
"debt_to_equity_ratio": 0.6756933220374965,
"profit_margin": 0.16480547072101978,
"quarter": 2,
"return_on_assets": 0.15408048763498,
"return_on_equity": 0.223720656360217
},
{
"asset_turnover_ratio": 0.8791677231449918,
"current_ratio": 1.7089761965862789,
"debt_to_equity_ratio": 0.6807889394745659,
"profit_margin": 0.16390839764547005,
"quarter": 3,
"return_on_assets": 0.14410297276231182,
"return_on_equity": 0.21170007292220974
},
{
"asset_turnover_ratio": 0.8267373078456202,
"current_ratio": 1.8221204803479134,
"debt_to_equity_ratio": 0.6817629800407897,
"profit_margin": 0.16732387075187988,
"quarter": 4,
"return_on_assets": 0.1383328864437177,
"return_on_equity": 0.20437178800134168
}
],
"income_statement": [
{
"depreciation": 84440,
"expenses": 1071737,
"income_tax": 91851,
"marketing_expense": 168348,
"net_income": 330299,
"net_profit": 238448,
"operational_expense": 543260,
"product_revenue": 411837,
"quarter": 1,
"rd_expense": 202296,
"revenue": 1402036,
"salaries_expense": 359575,
"service_revenue": 990199
},
{
"depreciation": 59620,
"expenses": 1039588,
"income_tax": 92585,
"marketing_expense": 111200,
"net_income": 315992,
"net_profit": 223407,
"operational_expense": 702609,
"product_revenue": 522613,
"quarter": 2,
"rd_expense": 136702,
"revenue": 1355580,
"salaries_expense": 480107,
"service_revenue": 832967
},
{
"depreciation": 65459,
"expenses": 1008403,
"income_tax": 87433,
"marketing_expense": 142586,
"net_income": 302262,
"net_profit": 214829,
"operational_expense": 701323,
"product_revenue": 424504,
"quarter": 3,
"rd_expense": 194206,
"revenue": 1310665,
"salaries_expense": 382225,
"service_revenue": 886161
},
{
"depreciation": 94413,
"expenses": 978154,
"income_tax": 77044,
"marketing_expense": 145077,
"net_income": 289083,
"net_profit": 212039,
"operational_expense": 507619,
"product_revenue": 392059,
"quarter": 4,
"rd_expense": 135345,
"revenue": 1267237,
"salaries_expense": 487891,
"service_revenue": 875178
}
],
"market_conditions": {
"gdp_growth": [
0.05229395054216424,
0.05728837367113875,
0.0497264495627791,
0.053282810248871396
],
"inflation_rate": [
0.004420581822301607,
0.006113376374401077,
0.005168064406104492,
0.002562300367724751
],
"interest_rate": [
0.016877731794261885,
0.012013791721906437,
0.013685488975059043,
0.011652446571088541
],
"year": 1996
},
"random_event": {
"description": "Gonzales-Davies New Ad Campaign Launch in 1996",
"impact": 0.09,
"type": "New Ad Campaign Launch"
},
"year": 1996
},
{
"advertising_kpis": [
{
"average_project_size": 183798,
"billable_hours_per_employee": 148,
"client_concentration": 0.38,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.64,
"gross_billings": 5152059,
"net_revenue": 4405320,
"new_client_acquisition": 2,
"organic_growth": 0.14,
"quarter": 1,
"revenue_per_employee": 12444
},
{
"average_project_size": 70404,
"billable_hours_per_employee": 99,
"client_concentration": 0.34,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.63,
"gross_billings": 5425721,
"net_revenue": 4367142,
"new_client_acquisition": 2,
"organic_growth": 0.01,
"quarter": 2,
"revenue_per_employee": 12337
},
{
"average_project_size": 159340,
"billable_hours_per_employee": 149,
"client_concentration": 0.14,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.73,
"gross_billings": 5410239,
"net_revenue": 4329295,
"new_client_acquisition": 1,
"organic_growth": 0.1,
"quarter": 3,
"revenue_per_employee": 12230
},
{
"average_project_size": 134011,
"billable_hours_per_employee": 142,
"client_concentration": 0.24,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.66,
"gross_billings": 5038059,
"net_revenue": 4291776,
"new_client_acquisition": 4,
"organic_growth": 0.12,
"quarter": 4,
"revenue_per_employee": 12124
}
],
"balance_sheet": [
{
"assets": 5238951,
"current_assets": 1927069,
"current_liabilities": 1258395,
"equity": 3709643,
"fixed_assets": 3311882,
"liabilities": 2789175,
"long_term_liabilities": 1530780,
"quarter": 1
},
{
"assets": 5350002,
"current_assets": 1608010,
"current_liabilities": 1671920,
"equity": 3790754,
"fixed_assets": 3741992,
"liabilities": 2852711,
"long_term_liabilities": 1180791,
"quarter": 2
},
{
"assets": 5463408,
"current_assets": 2578004,
"current_liabilities": 1613841,
"equity": 3864939,
"fixed_assets": 2885404,
"liabilities": 2917694,
"long_term_liabilities": 1303853,
"quarter": 3
},
{
"assets": 5579218,
"current_assets": 2631647,
"current_liabilities": 1453421,
"equity": 3916077,
"fixed_assets": 2947571,
"liabilities": 2984158,
"long_term_liabilities": 1530737,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -47344,
"financing_cash_flow": 119169,
"investing_cash_flow": -147844,
"net_cash_flow": 1286657,
"operating_cash_flow": 1428144,
"quarter": 1
},
{
"change_in_working_capital": -53993,
"financing_cash_flow": 156850,
"investing_cash_flow": -196813,
"net_cash_flow": 1143865,
"operating_cash_flow": 1469707,
"quarter": 2
},
{
"change_in_working_capital": 62700,
"financing_cash_flow": -43525,
"investing_cash_flow": -379770,
"net_cash_flow": 1124249,
"operating_cash_flow": 1559003,
"quarter": 3
},
{
"change_in_working_capital": 59058,
"financing_cash_flow": -99971,
"investing_cash_flow": -496649,
"net_cash_flow": 1259492,
"operating_cash_flow": 1539604,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8408782597890303,
"current_ratio": 1.5313705156171153,
"debt_to_equity_ratio": 0.7518715412776917,
"profit_margin": 0.28598762405455225,
"quarter": 1,
"return_on_assets": 0.2404807756361913,
"return_on_equity": 0.3396194728171956
},
{
"asset_turnover_ratio": 0.8162879191447031,
"current_ratio": 0.9617744868175511,
"debt_to_equity_ratio": 0.7525444805967362,
"profit_margin": 0.2961806600289159,
"quarter": 2,
"return_on_assets": 0.24176869466590853,
"return_on_equity": 0.34121523053197333
},
{
"asset_turnover_ratio": 0.792416564898686,
"current_ratio": 1.597433700098089,
"debt_to_equity_ratio": 0.7549133375714339,
"profit_margin": 0.30472051454105115,
"quarter": 3,
"return_on_assets": 0.24146558338677981,
"return_on_equity": 0.34133138970627996
},
{
"asset_turnover_ratio": 0.7692432882170942,
"current_ratio": 1.810657063576211,
"debt_to_equity_ratio": 0.7620274065091162,
"profit_margin": 0.3078019449290923,
"quarter": 4,
"return_on_assets": 0.2367745802368719,
"return_on_equity": 0.3373317225376314
}
],
"income_statement": [
{
"depreciation": 168277,
"expenses": 2677325,
"income_tax": 468128,
"marketing_expense": 470551,
"net_income": 1727995,
"net_profit": 1259867,
"operational_expense": 1704678,
"product_revenue": 992098,
"quarter": 1,
"rd_expense": 375153,
"revenue": 4405320,
"salaries_expense": 1176860,
"service_revenue": 3413222
},
{
"depreciation": 176244,
"expenses": 2635871,
"income_tax": 437808,
"marketing_expense": 379620,
"net_income": 1731271,
"net_profit": 1293463,
"operational_expense": 1376844,
"product_revenue": 1012879,
"quarter": 2,
"rd_expense": 370831,
"revenue": 4367142,
"salaries_expense": 989804,
"service_revenue": 3354263
},
{
"depreciation": 239778,
"expenses": 2595060,
"income_tax": 415010,
"marketing_expense": 407581,
"net_income": 1734235,
"net_profit": 1319225,
"operational_expense": 1779858,
"product_revenue": 1511653,
"quarter": 3,
"rd_expense": 270245,
"revenue": 4329295,
"salaries_expense": 1115717,
"service_revenue": 2817642
},
{
"depreciation": 218587,
"expenses": 2554880,
"income_tax": 415879,
"marketing_expense": 311948,
"net_income": 1736896,
"net_profit": 1321017,
"operational_expense": 1376448,
"product_revenue": 886189,
"quarter": 4,
"rd_expense": 259958,
"revenue": 4291776,
"salaries_expense": 1093004,
"service_revenue": 3405587
}
],
"market_conditions": {
"gdp_growth": [
0.04408303300602343,
0.05262449212010628,
0.05454938347080102,
0.05006685394650385
],
"inflation_rate": [
0.0008500607655729736,
0.006502440996334435,
0.006149891298079268,
0.008770482294334723
],
"interest_rate": [
0.008378715100724722,
0.016512146295979857,
0.008432736434467014,
0.015955805917864843
],
"year": 1997
},
"random_event": null,
"year": 1997
}
] |
{
"advertising_type": "Branding Services",
"financial_health": "Good",
"founding_year": 1997,
"industry": "Advertising",
"location": "Whitebury",
"name": "Ashley Ltd",
"num_employees": 606,
"region": "Asia-Pacific",
"revenue_size": "Small",
"website": "www.ashleyltd.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 160619,
"billable_hours_per_employee": 123,
"client_concentration": 0.11,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.68,
"gross_billings": 4377297,
"net_revenue": 3645902,
"new_client_acquisition": 5,
"organic_growth": 0.03,
"quarter": 1,
"revenue_per_employee": 6016
},
{
"average_project_size": 53334,
"billable_hours_per_employee": 123,
"client_concentration": 0.16,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.79,
"gross_billings": 4189207,
"net_revenue": 3732114,
"new_client_acquisition": 1,
"organic_growth": 0.02,
"quarter": 2,
"revenue_per_employee": 6159
},
{
"average_project_size": 145096,
"billable_hours_per_employee": 102,
"client_concentration": 0.37,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.6,
"gross_billings": 4566845,
"net_revenue": 3820365,
"new_client_acquisition": 5,
"organic_growth": 0.15,
"quarter": 3,
"revenue_per_employee": 6304
},
{
"average_project_size": 68718,
"billable_hours_per_employee": 123,
"client_concentration": 0.31,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.76,
"gross_billings": 4454573,
"net_revenue": 3910702,
"new_client_acquisition": 4,
"organic_growth": 0.03,
"quarter": 4,
"revenue_per_employee": 6453
}
],
"balance_sheet": [
{
"assets": 4822609,
"current_assets": 2385635,
"current_liabilities": 1512190,
"equity": 2725123,
"fixed_assets": 2436974,
"liabilities": 2733060,
"long_term_liabilities": 1220870,
"quarter": 1
},
{
"assets": 4952258,
"current_assets": 2464451,
"current_liabilities": 1508866,
"equity": 2892841,
"fixed_assets": 2487807,
"liabilities": 2797356,
"long_term_liabilities": 1288490,
"quarter": 2
},
{
"assets": 5085392,
"current_assets": 2486635,
"current_liabilities": 1492988,
"equity": 2920110,
"fixed_assets": 2598757,
"liabilities": 2863165,
"long_term_liabilities": 1370177,
"quarter": 3
},
{
"assets": 5222106,
"current_assets": 2292564,
"current_liabilities": 1459592,
"equity": 3038337,
"fixed_assets": 2929542,
"liabilities": 2930523,
"long_term_liabilities": 1470931,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -20293,
"financing_cash_flow": 90621,
"investing_cash_flow": -280323,
"net_cash_flow": 488100,
"operating_cash_flow": 838899,
"quarter": 1
},
{
"change_in_working_capital": 73965,
"financing_cash_flow": -117890,
"investing_cash_flow": -362074,
"net_cash_flow": 658285,
"operating_cash_flow": 920225,
"quarter": 2
},
{
"change_in_working_capital": -21454,
"financing_cash_flow": -98497,
"investing_cash_flow": -357815,
"net_cash_flow": 624583,
"operating_cash_flow": 938463,
"quarter": 3
},
{
"change_in_working_capital": 46254,
"financing_cash_flow": 190849,
"investing_cash_flow": -273477,
"net_cash_flow": 699351,
"operating_cash_flow": 916044,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7560019897943209,
"current_ratio": 1.5776026822026332,
"debt_to_equity_ratio": 1.0029125290858432,
"profit_margin": 0.17432558527354822,
"quarter": 1,
"return_on_assets": 0.131790489338862,
"return_on_equity": 0.23322763779836728
},
{
"asset_turnover_ratio": 0.7536186523400032,
"current_ratio": 1.6333133624854692,
"debt_to_equity_ratio": 0.9669926553170396,
"profit_margin": 0.19772681113170712,
"quarter": 2,
"return_on_assets": 0.14901061293656348,
"return_on_equity": 0.2550914481646243
},
{
"asset_turnover_ratio": 0.7512429720265419,
"current_ratio": 1.6655425227798215,
"debt_to_equity_ratio": 0.9804990222971053,
"profit_margin": 0.18267443032275713,
"quarter": 3,
"return_on_assets": 0.1372328819489235,
"return_on_equity": 0.2389920242730582
},
{
"asset_turnover_ratio": 0.74887449622815,
"current_ratio": 1.5706882471265944,
"debt_to_equity_ratio": 0.9645154569753125,
"profit_margin": 0.19095139440438058,
"quarter": 4,
"return_on_assets": 0.14299862928864332,
"return_on_equity": 0.24577721299513516
}
],
"income_statement": [
{
"depreciation": 203325,
"expenses": 2739692,
"income_tax": 270636,
"marketing_expense": 449163,
"net_income": 906210,
"net_profit": 635574,
"operational_expense": 1781657,
"product_revenue": 834687,
"quarter": 1,
"rd_expense": 514734,
"revenue": 3645902,
"salaries_expense": 1075999,
"service_revenue": 2811215
},
{
"depreciation": 182286,
"expenses": 2786148,
"income_tax": 208027,
"marketing_expense": 313650,
"net_income": 945966,
"net_profit": 737939,
"operational_expense": 1663319,
"product_revenue": 1408488,
"quarter": 2,
"rd_expense": 362719,
"revenue": 3732114,
"salaries_expense": 1065322,
"service_revenue": 2323626
},
{
"depreciation": 240580,
"expenses": 2833392,
"income_tax": 289090,
"marketing_expense": 404931,
"net_income": 986973,
"net_profit": 697883,
"operational_expense": 1954701,
"product_revenue": 812127,
"quarter": 3,
"rd_expense": 395952,
"revenue": 3820365,
"salaries_expense": 1125284,
"service_revenue": 3008238
},
{
"depreciation": 169290,
"expenses": 2881437,
"income_tax": 282511,
"marketing_expense": 465314,
"net_income": 1029265,
"net_profit": 746754,
"operational_expense": 1775240,
"product_revenue": 1262316,
"quarter": 4,
"rd_expense": 325291,
"revenue": 3910702,
"salaries_expense": 999051,
"service_revenue": 2648386
}
],
"market_conditions": {
"gdp_growth": [
0.023381384122169675,
0.019296554229309416,
0.021608237027843598,
0.02360813244471664
],
"inflation_rate": [
0.01744524785961383,
0.01592666166305089,
0.0145107702282128,
0.02106228364844382
],
"interest_rate": [
0.03254196615413571,
0.02648796488186771,
0.027250318196239312,
0.029164998361748865
],
"year": 1997
},
"random_event": null,
"year": 1997
},
{
"advertising_kpis": [
{
"average_project_size": 117464,
"billable_hours_per_employee": 115,
"client_concentration": 0.18,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.7,
"gross_billings": 3075586,
"net_revenue": 2736852,
"new_client_acquisition": 1,
"organic_growth": 0.05,
"quarter": 1,
"revenue_per_employee": 4516
},
{
"average_project_size": 156557,
"billable_hours_per_employee": 149,
"client_concentration": 0.27,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.63,
"gross_billings": 3545033,
"net_revenue": 2817458,
"new_client_acquisition": 2,
"organic_growth": 0.01,
"quarter": 2,
"revenue_per_employee": 4649
},
{
"average_project_size": 186339,
"billable_hours_per_employee": 87,
"client_concentration": 0.31,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.77,
"gross_billings": 3306398,
"net_revenue": 2900438,
"new_client_acquisition": 1,
"organic_growth": 0.02,
"quarter": 3,
"revenue_per_employee": 4786
},
{
"average_project_size": 80261,
"billable_hours_per_employee": 100,
"client_concentration": 0.27,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.65,
"gross_billings": 3851462,
"net_revenue": 2985862,
"new_client_acquisition": 1,
"organic_growth": 0.14,
"quarter": 4,
"revenue_per_employee": 4927
}
],
"balance_sheet": [
{
"assets": 3115932,
"current_assets": 1328403,
"current_liabilities": 768164,
"equity": 2102705,
"fixed_assets": 1787529,
"liabilities": 1431670,
"long_term_liabilities": 663506,
"quarter": 1
},
{
"assets": 3163319,
"current_assets": 1564747,
"current_liabilities": 631017,
"equity": 2165127,
"fixed_assets": 1598572,
"liabilities": 1461682,
"long_term_liabilities": 830665,
"quarter": 2
},
{
"assets": 3211427,
"current_assets": 969478,
"current_liabilities": 863537,
"equity": 2165381,
"fixed_assets": 2241949,
"liabilities": 1492323,
"long_term_liabilities": 628786,
"quarter": 3
},
{
"assets": 3260267,
"current_assets": 1104250,
"current_liabilities": 859183,
"equity": 2194999,
"fixed_assets": 2156017,
"liabilities": 1523606,
"long_term_liabilities": 664423,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -39779,
"financing_cash_flow": 65104,
"investing_cash_flow": -171430,
"net_cash_flow": 481763,
"operating_cash_flow": 568780,
"quarter": 1
},
{
"change_in_working_capital": -94559,
"financing_cash_flow": -30675,
"investing_cash_flow": -324629,
"net_cash_flow": 46003,
"operating_cash_flow": 598101,
"quarter": 2
},
{
"change_in_working_capital": 86525,
"financing_cash_flow": 4870,
"investing_cash_flow": -321202,
"net_cash_flow": 118767,
"operating_cash_flow": 672414,
"quarter": 3
},
{
"change_in_working_capital": 86889,
"financing_cash_flow": -141392,
"investing_cash_flow": -116269,
"net_cash_flow": 450087,
"operating_cash_flow": 658552,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.878341375870847,
"current_ratio": 1.7293221239214542,
"debt_to_equity_ratio": 0.6808705928791723,
"profit_margin": 0.15289208185170408,
"quarter": 1,
"return_on_assets": 0.1342914415333839,
"return_on_equity": 0.19900223759395635
},
{
"asset_turnover_ratio": 0.8906651526450541,
"current_ratio": 2.4797224163532836,
"debt_to_equity_ratio": 0.6751021995476478,
"profit_margin": 0.16450644517149857,
"quarter": 2,
"return_on_assets": 0.14652015809976798,
"return_on_equity": 0.21407058338841092
},
{
"asset_turnover_ratio": 0.9031617408709586,
"current_ratio": 1.1226826412765174,
"debt_to_equity_ratio": 0.6891734064351723,
"profit_margin": 0.15386538171131395,
"quarter": 3,
"return_on_assets": 0.13896532600616487,
"return_on_equity": 0.20609629437036717
},
{
"asset_turnover_ratio": 0.9158335805012289,
"current_ratio": 1.2852325988759088,
"debt_to_equity_ratio": 0.6941260565494562,
"profit_margin": 0.15350274058211666,
"quarter": 4,
"return_on_assets": 0.14058296452407118,
"return_on_equity": 0.20881011790893755
}
],
"income_statement": [
{
"depreciation": 150337,
"expenses": 2154145,
"income_tax": 164264,
"marketing_expense": 366011,
"net_income": 582707,
"net_profit": 418443,
"operational_expense": 1291803,
"product_revenue": 761350,
"quarter": 1,
"rd_expense": 285348,
"revenue": 2736852,
"salaries_expense": 909012,
"service_revenue": 1975502
},
{
"depreciation": 134611,
"expenses": 2227478,
"income_tax": 126490,
"marketing_expense": 415949,
"net_income": 589980,
"net_profit": 463490,
"operational_expense": 1480806,
"product_revenue": 1026077,
"quarter": 2,
"rd_expense": 266023,
"revenue": 2817458,
"salaries_expense": 1020511,
"service_revenue": 1791381
},
{
"depreciation": 226137,
"expenses": 2303308,
"income_tax": 150853,
"marketing_expense": 363041,
"net_income": 597130,
"net_profit": 446277,
"operational_expense": 1259910,
"product_revenue": 748157,
"quarter": 3,
"rd_expense": 350628,
"revenue": 2900438,
"salaries_expense": 884023,
"service_revenue": 2152281
},
{
"depreciation": 200214,
"expenses": 2381719,
"income_tax": 145805,
"marketing_expense": 327411,
"net_income": 604143,
"net_profit": 458338,
"operational_expense": 1506895,
"product_revenue": 801331,
"quarter": 4,
"rd_expense": 467483,
"revenue": 2985862,
"salaries_expense": 1116700,
"service_revenue": 2184531
}
],
"market_conditions": {
"gdp_growth": [
0.025769990905561077,
0.031055223819182496,
0.039477515427793604,
0.021195649372411474
],
"inflation_rate": [
0.006905487372687562,
0.014827513881951044,
0.006270240838499555,
0.014066118013693975
],
"interest_rate": [
0.035008152702393804,
0.03293474193310518,
0.034702086616998105,
0.03390232724071067
],
"year": 1998
},
"random_event": {
"description": "Ashley Ltd Data Privacy Regulation Impact in 1998",
"impact": -0.04,
"type": "Data Privacy Regulation Impact"
},
"year": 1998
},
{
"advertising_kpis": [
{
"average_project_size": 150305,
"billable_hours_per_employee": 137,
"client_concentration": 0.39,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.69,
"gross_billings": 1515627,
"net_revenue": 1303204,
"new_client_acquisition": 3,
"organic_growth": -0.03,
"quarter": 1,
"revenue_per_employee": 2151
},
{
"average_project_size": 199276,
"billable_hours_per_employee": 132,
"client_concentration": 0.19,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.73,
"gross_billings": 1598263,
"net_revenue": 1352508,
"new_client_acquisition": 3,
"organic_growth": 0.14,
"quarter": 2,
"revenue_per_employee": 2232
},
{
"average_project_size": 159455,
"billable_hours_per_employee": 126,
"client_concentration": 0.21,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.73,
"gross_billings": 1617377,
"net_revenue": 1403677,
"new_client_acquisition": 5,
"organic_growth": -0.04,
"quarter": 3,
"revenue_per_employee": 2316
},
{
"average_project_size": 194989,
"billable_hours_per_employee": 117,
"client_concentration": 0.16,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.74,
"gross_billings": 1835936,
"net_revenue": 1456783,
"new_client_acquisition": 4,
"organic_growth": 0.06,
"quarter": 4,
"revenue_per_employee": 2404
}
],
"balance_sheet": [
{
"assets": 1936522,
"current_assets": 741403,
"current_liabilities": 484980,
"equity": 1298228,
"fixed_assets": 1195119,
"liabilities": 990190,
"long_term_liabilities": 505210,
"quarter": 1
},
{
"assets": 1984132,
"current_assets": 809872,
"current_liabilities": 479220,
"equity": 1339599,
"fixed_assets": 1174260,
"liabilities": 1006241,
"long_term_liabilities": 527021,
"quarter": 2
},
{
"assets": 2032912,
"current_assets": 631440,
"current_liabilities": 539059,
"equity": 1374268,
"fixed_assets": 1401472,
"liabilities": 1022552,
"long_term_liabilities": 483493,
"quarter": 3
},
{
"assets": 2082891,
"current_assets": 892322,
"current_liabilities": 572527,
"equity": 1418929,
"fixed_assets": 1190569,
"liabilities": 1039128,
"long_term_liabilities": 466601,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -3160,
"financing_cash_flow": -79252,
"investing_cash_flow": -384410,
"net_cash_flow": 249041,
"operating_cash_flow": 411011,
"quarter": 1
},
{
"change_in_working_capital": 8018,
"financing_cash_flow": 3766,
"investing_cash_flow": -145521,
"net_cash_flow": 341372,
"operating_cash_flow": 439091,
"quarter": 2
},
{
"change_in_working_capital": 35606,
"financing_cash_flow": 144515,
"investing_cash_flow": -477991,
"net_cash_flow": 338283,
"operating_cash_flow": 441902,
"quarter": 3
},
{
"change_in_working_capital": 23452,
"financing_cash_flow": 88627,
"investing_cash_flow": -251640,
"net_cash_flow": 140236,
"operating_cash_flow": 454890,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6729611127578204,
"current_ratio": 1.5287290197533918,
"debt_to_equity_ratio": 0.76272426723195,
"profit_margin": 0.270023726139576,
"quarter": 1,
"return_on_assets": 0.18171546721390203,
"return_on_equity": 0.2710587046343169
},
{
"asset_turnover_ratio": 0.6816623087576834,
"current_ratio": 1.6899795501022494,
"debt_to_equity_ratio": 0.751150904113843,
"profit_margin": 0.26743501702023204,
"quarter": 2,
"return_on_assets": 0.18230037114466174,
"return_on_equity": 0.2700121454256087
},
{
"asset_turnover_ratio": 0.6904760265077878,
"current_ratio": 1.1713745619681704,
"debt_to_equity_ratio": 0.7440702977876222,
"profit_margin": 0.25925337524231,
"quarter": 3,
"return_on_assets": 0.1790082403960427,
"return_on_equity": 0.2648013342375723
},
{
"asset_turnover_ratio": 0.6994043375289442,
"current_ratio": 1.5585675435394313,
"debt_to_equity_ratio": 0.7323326255224891,
"profit_margin": 0.25753046267014373,
"quarter": 4,
"return_on_assets": 0.18011792263733437,
"return_on_equity": 0.2644008262569868
}
],
"income_statement": [
{
"depreciation": 59115,
"expenses": 859751,
"income_tax": 91557,
"marketing_expense": 87153,
"net_income": 443453,
"net_profit": 351896,
"operational_expense": 541584,
"product_revenue": 495329,
"quarter": 1,
"rd_expense": 102615,
"revenue": 1303204,
"salaries_expense": 336702,
"service_revenue": 807875
},
{
"depreciation": 77383,
"expenses": 897560,
"income_tax": 93240,
"marketing_expense": 178574,
"net_income": 454948,
"net_profit": 361708,
"operational_expense": 514818,
"product_revenue": 461737,
"quarter": 2,
"rd_expense": 155571,
"revenue": 1352508,
"salaries_expense": 432363,
"service_revenue": 890771
},
{
"depreciation": 77994,
"expenses": 937033,
"income_tax": 102736,
"marketing_expense": 142073,
"net_income": 466644,
"net_profit": 363908,
"operational_expense": 554067,
"product_revenue": 340648,
"quarter": 3,
"rd_expense": 146258,
"revenue": 1403677,
"salaries_expense": 346534,
"service_revenue": 1063029
},
{
"depreciation": 79724,
"expenses": 978242,
"income_tax": 103375,
"marketing_expense": 165064,
"net_income": 478541,
"net_profit": 375166,
"operational_expense": 638856,
"product_revenue": 403311,
"quarter": 4,
"rd_expense": 104492,
"revenue": 1456783,
"salaries_expense": 322445,
"service_revenue": 1053472
}
],
"market_conditions": {
"gdp_growth": [
0.02456652552227634,
0.025889636605625606,
0.029452918285232298,
0.016119541225876548
],
"inflation_rate": [
0.018145362309707647,
0.021713103479569392,
0.018704551560091334,
0.016932655893937193
],
"interest_rate": [
0.02788326184947394,
0.030323760600744414,
0.028063430733501354,
0.03218168579747631
],
"year": 1999
},
"random_event": null,
"year": 1999
},
{
"advertising_kpis": [
{
"average_project_size": 195127,
"billable_hours_per_employee": 125,
"client_concentration": 0.2,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.71,
"gross_billings": 6153619,
"net_revenue": 4737860,
"new_client_acquisition": 5,
"organic_growth": 0.04,
"quarter": 1,
"revenue_per_employee": 7818
},
{
"average_project_size": 181622,
"billable_hours_per_employee": 113,
"client_concentration": 0.18,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.79,
"gross_billings": 5811520,
"net_revenue": 4815484,
"new_client_acquisition": 3,
"organic_growth": 0.05,
"quarter": 2,
"revenue_per_employee": 7946
},
{
"average_project_size": 115800,
"billable_hours_per_employee": 107,
"client_concentration": 0.14,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.78,
"gross_billings": 6338203,
"net_revenue": 4894381,
"new_client_acquisition": 3,
"organic_growth": 0.11,
"quarter": 3,
"revenue_per_employee": 8077
},
{
"average_project_size": 144630,
"billable_hours_per_employee": 106,
"client_concentration": 0.17,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.63,
"gross_billings": 5557454,
"net_revenue": 4974570,
"new_client_acquisition": 2,
"organic_growth": 0.06,
"quarter": 4,
"revenue_per_employee": 8209
}
],
"balance_sheet": [
{
"assets": 6277675,
"current_assets": 2592506,
"current_liabilities": 1488521,
"equity": 4299892,
"fixed_assets": 3685169,
"liabilities": 2769353,
"long_term_liabilities": 1280832,
"quarter": 1
},
{
"assets": 6354797,
"current_assets": 2786256,
"current_liabilities": 1500547,
"equity": 4323879,
"fixed_assets": 3568541,
"liabilities": 2791625,
"long_term_liabilities": 1291078,
"quarter": 2
},
{
"assets": 6432867,
"current_assets": 2762822,
"current_liabilities": 1302197,
"equity": 4426237,
"fixed_assets": 3670045,
"liabilities": 2814077,
"long_term_liabilities": 1511880,
"quarter": 3
},
{
"assets": 6511896,
"current_assets": 2388607,
"current_liabilities": 1577498,
"equity": 4464143,
"fixed_assets": 4123289,
"liabilities": 2836709,
"long_term_liabilities": 1259211,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -28624,
"financing_cash_flow": 68380,
"investing_cash_flow": -112468,
"net_cash_flow": 696105,
"operating_cash_flow": 1099743,
"quarter": 1
},
{
"change_in_working_capital": 17507,
"financing_cash_flow": 24834,
"investing_cash_flow": -363726,
"net_cash_flow": 605605,
"operating_cash_flow": 1129273,
"quarter": 2
},
{
"change_in_working_capital": 24932,
"financing_cash_flow": 172873,
"investing_cash_flow": -455489,
"net_cash_flow": 983117,
"operating_cash_flow": 1115397,
"quarter": 3
},
{
"change_in_working_capital": -40571,
"financing_cash_flow": 78171,
"investing_cash_flow": -219492,
"net_cash_flow": 539323,
"operating_cash_flow": 1033459,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7547157187971661,
"current_ratio": 1.7416657205373656,
"debt_to_equity_ratio": 0.6440517575790276,
"profit_margin": 0.1670733200221197,
"quarter": 1,
"return_on_assets": 0.12609286081232304,
"return_on_equity": 0.18409067018427439
},
{
"asset_turnover_ratio": 0.7577714913631387,
"current_ratio": 1.8568268771321392,
"debt_to_equity_ratio": 0.64562976901065,
"profit_margin": 0.15797103676390578,
"quarter": 2,
"return_on_assets": 0.1197059481207661,
"return_on_equity": 0.17593161140725724
},
{
"asset_turnover_ratio": 0.7608397624263022,
"current_ratio": 2.1216620833867688,
"debt_to_equity_ratio": 0.6357718757490843,
"profit_margin": 0.16497428377561943,
"quarter": 3,
"return_on_assets": 0.12551899487429166,
"return_on_equity": 0.1824229023434579
},
{
"asset_turnover_ratio": 0.7639203697356346,
"current_ratio": 1.5141743444365698,
"debt_to_equity_ratio": 0.635443129845975,
"profit_margin": 0.158597828556036,
"quarter": 4,
"return_on_assets": 0.12115611182979581,
"return_on_equity": 0.17673179376198297
}
],
"income_statement": [
{
"depreciation": 308173,
"expenses": 3685637,
"income_tax": 260653,
"marketing_expense": 533003,
"net_income": 1052223,
"net_profit": 791570,
"operational_expense": 2058550,
"product_revenue": 1440190,
"quarter": 1,
"rd_expense": 482025,
"revenue": 4737860,
"salaries_expense": 1601822,
"service_revenue": 3297670
},
{
"depreciation": 368566,
"expenses": 3769534,
"income_tax": 285243,
"marketing_expense": 475497,
"net_income": 1045950,
"net_profit": 760707,
"operational_expense": 2539243,
"product_revenue": 1163837,
"quarter": 2,
"rd_expense": 738970,
"revenue": 4815484,
"salaries_expense": 1282340,
"service_revenue": 3651647
},
{
"depreciation": 307950,
"expenses": 3855341,
"income_tax": 231593,
"marketing_expense": 579507,
"net_income": 1039040,
"net_profit": 807447,
"operational_expense": 2126067,
"product_revenue": 1877028,
"quarter": 3,
"rd_expense": 477837,
"revenue": 4894381,
"salaries_expense": 1318350,
"service_revenue": 3017353
},
{
"depreciation": 244503,
"expenses": 3943102,
"income_tax": 242512,
"marketing_expense": 670278,
"net_income": 1031468,
"net_profit": 788956,
"operational_expense": 2329026,
"product_revenue": 1315034,
"quarter": 4,
"rd_expense": 397359,
"revenue": 4974570,
"salaries_expense": 1502911,
"service_revenue": 3659536
}
],
"market_conditions": {
"gdp_growth": [
0.028014443331851165,
0.03077823088730925,
0.019315703647467326,
0.02274627255620961
],
"inflation_rate": [
0.007799802491350279,
0.014542262990901157,
0.015093205717575792,
0.013522630886693948
],
"interest_rate": [
0.03897171969461185,
0.03895481736452368,
0.04235764754997603,
0.038489199673431625
],
"year": 2000
},
"random_event": {
"description": "Ashley Ltd Partnership with Major Brand in 2000",
"impact": 0.04,
"type": "Partnership with Major Brand"
},
"year": 2000
},
{
"advertising_kpis": [
{
"average_project_size": 159971,
"billable_hours_per_employee": 132,
"client_concentration": 0.12,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.7,
"gross_billings": 4259512,
"net_revenue": 3761764,
"new_client_acquisition": 4,
"organic_growth": 0,
"quarter": 1,
"revenue_per_employee": 6208
},
{
"average_project_size": 83665,
"billable_hours_per_employee": 126,
"client_concentration": 0.36,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.78,
"gross_billings": 5029581,
"net_revenue": 3869417,
"new_client_acquisition": 4,
"organic_growth": 0.08,
"quarter": 2,
"revenue_per_employee": 6385
},
{
"average_project_size": 118861,
"billable_hours_per_employee": 87,
"client_concentration": 0.13,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.7,
"gross_billings": 4612544,
"net_revenue": 3980151,
"new_client_acquisition": 4,
"organic_growth": 0.15,
"quarter": 3,
"revenue_per_employee": 6568
},
{
"average_project_size": 135098,
"billable_hours_per_employee": 120,
"client_concentration": 0.2,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.77,
"gross_billings": 4562339,
"net_revenue": 4094054,
"new_client_acquisition": 2,
"organic_growth": 0.07,
"quarter": 4,
"revenue_per_employee": 6756
}
],
"balance_sheet": [
{
"assets": 5319914,
"current_assets": 1911877,
"current_liabilities": 1560291,
"equity": 3046848,
"fixed_assets": 3408037,
"liabilities": 3181642,
"long_term_liabilities": 1621351,
"quarter": 1
},
{
"assets": 5508595,
"current_assets": 2183820,
"current_liabilities": 1381451,
"equity": 3208334,
"fixed_assets": 3324775,
"liabilities": 3210191,
"long_term_liabilities": 1828740,
"quarter": 2
},
{
"assets": 5703968,
"current_assets": 1776804,
"current_liabilities": 1750595,
"equity": 3457951,
"fixed_assets": 3927164,
"liabilities": 3238997,
"long_term_liabilities": 1488402,
"quarter": 3
},
{
"assets": 5906270,
"current_assets": 2936321,
"current_liabilities": 1563987,
"equity": 3679758,
"fixed_assets": 2969949,
"liabilities": 3268061,
"long_term_liabilities": 1704074,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -79492,
"financing_cash_flow": -54590,
"investing_cash_flow": -176220,
"net_cash_flow": 806649,
"operating_cash_flow": 1108870,
"quarter": 1
},
{
"change_in_working_capital": 84349,
"financing_cash_flow": -136797,
"investing_cash_flow": -388438,
"net_cash_flow": 640371,
"operating_cash_flow": 1166725,
"quarter": 2
},
{
"change_in_working_capital": 28368,
"financing_cash_flow": -60498,
"investing_cash_flow": -472662,
"net_cash_flow": 929003,
"operating_cash_flow": 1255657,
"quarter": 3
},
{
"change_in_working_capital": -73764,
"financing_cash_flow": 183215,
"investing_cash_flow": -151093,
"net_cash_flow": 956199,
"operating_cash_flow": 1295104,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7071099269649848,
"current_ratio": 1.2253336076411387,
"debt_to_equity_ratio": 1.0442404740899447,
"profit_margin": 0.24152924000548678,
"quarter": 1,
"return_on_assets": 0.17078772326018804,
"return_on_equity": 0.2982019450921083
},
{
"asset_turnover_ratio": 0.7024326529723096,
"current_ratio": 1.5808161129131615,
"debt_to_equity_ratio": 1.0005788050745341,
"profit_margin": 0.23515945683807146,
"quarter": 2,
"return_on_assets": 0.16518368113829388,
"return_on_equity": 0.28361448652166515
},
{
"asset_turnover_ratio": 0.697786348030003,
"current_ratio": 1.014971481124989,
"debt_to_equity_ratio": 0.936680999817522,
"profit_margin": 0.24948299700187254,
"quarter": 3,
"return_on_assets": 0.17408582937351683,
"return_on_equity": 0.2871584935703253
},
{
"asset_turnover_ratio": 0.6931708167760702,
"current_ratio": 1.8774587001042848,
"debt_to_equity_ratio": 0.8881184577898873,
"profit_margin": 0.25440529118570493,
"quarter": 4,
"return_on_assets": 0.17634632348334905,
"return_on_equity": 0.2830482330631525
}
],
"income_statement": [
{
"depreciation": 200294,
"expenses": 2582672,
"income_tax": 270516,
"marketing_expense": 475443,
"net_income": 1179092,
"net_profit": 908576,
"operational_expense": 1495568,
"product_revenue": 1056723,
"quarter": 1,
"rd_expense": 500177,
"revenue": 3761764,
"salaries_expense": 1134144,
"service_revenue": 2705041
},
{
"depreciation": 256795,
"expenses": 2643843,
"income_tax": 315644,
"marketing_expense": 314459,
"net_income": 1225574,
"net_profit": 909930,
"operational_expense": 1392227,
"product_revenue": 963469,
"quarter": 2,
"rd_expense": 415763,
"revenue": 3869417,
"salaries_expense": 987076,
"service_revenue": 2905948
},
{
"depreciation": 262677,
"expenses": 2706462,
"income_tax": 280709,
"marketing_expense": 347005,
"net_income": 1273689,
"net_profit": 992980,
"operational_expense": 1436355,
"product_revenue": 1558390,
"quarter": 3,
"rd_expense": 444817,
"revenue": 3980151,
"salaries_expense": 1121168,
"service_revenue": 2421761
},
{
"depreciation": 253555,
"expenses": 2770566,
"income_tax": 281939,
"marketing_expense": 526045,
"net_income": 1323488,
"net_profit": 1041549,
"operational_expense": 1670681,
"product_revenue": 896340,
"quarter": 4,
"rd_expense": 421127,
"revenue": 4094054,
"salaries_expense": 1227683,
"service_revenue": 3197714
}
],
"market_conditions": {
"gdp_growth": [
0.023598858915643138,
0.015841325387916196,
0.0117742582887581,
0.024320996802661074
],
"inflation_rate": [
0.010822842660187256,
0.009600477752280295,
0.017499097859800417,
0.01580494505342711
],
"interest_rate": [
0.02242080209344326,
0.02668485195893753,
0.023642691397129153,
0.024968394120023153
],
"year": 2001
},
"random_event": null,
"year": 2001
},
{
"advertising_kpis": [
{
"average_project_size": 142175,
"billable_hours_per_employee": 146,
"client_concentration": 0.31,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.72,
"gross_billings": 6083654,
"net_revenue": 4784837,
"new_client_acquisition": 2,
"organic_growth": -0.01,
"quarter": 1,
"revenue_per_employee": 7896
},
{
"average_project_size": 85703,
"billable_hours_per_employee": 112,
"client_concentration": 0.1,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.66,
"gross_billings": 5477529,
"net_revenue": 4913534,
"new_client_acquisition": 5,
"organic_growth": 0.1,
"quarter": 2,
"revenue_per_employee": 8108
},
{
"average_project_size": 137992,
"billable_hours_per_employee": 96,
"client_concentration": 0.19,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.72,
"gross_billings": 5908581,
"net_revenue": 5045694,
"new_client_acquisition": 5,
"organic_growth": -0.01,
"quarter": 3,
"revenue_per_employee": 8326
},
{
"average_project_size": 150282,
"billable_hours_per_employee": 100,
"client_concentration": 0.16,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.68,
"gross_billings": 6649070,
"net_revenue": 5181408,
"new_client_acquisition": 3,
"organic_growth": 0.09,
"quarter": 4,
"revenue_per_employee": 8550
}
],
"balance_sheet": [
{
"assets": 6988705,
"current_assets": 3131712,
"current_liabilities": 2333781,
"equity": 4086918,
"fixed_assets": 3856993,
"liabilities": 4006565,
"long_term_liabilities": 1672784,
"quarter": 1
},
{
"assets": 7215578,
"current_assets": 3464936,
"current_liabilities": 2381077,
"equity": 4163270,
"fixed_assets": 3750642,
"liabilities": 4098100,
"long_term_liabilities": 1717023,
"quarter": 2
},
{
"assets": 7449816,
"current_assets": 3236378,
"current_liabilities": 2266347,
"equity": 4386400,
"fixed_assets": 4213438,
"liabilities": 4191726,
"long_term_liabilities": 1925379,
"quarter": 3
},
{
"assets": 7691657,
"current_assets": 2760153,
"current_liabilities": 2342185,
"equity": 4573431,
"fixed_assets": 4931504,
"liabilities": 4287491,
"long_term_liabilities": 1945306,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 85083,
"financing_cash_flow": 195113,
"investing_cash_flow": -165582,
"net_cash_flow": 1192754,
"operating_cash_flow": 1416197,
"quarter": 1
},
{
"change_in_working_capital": 13029,
"financing_cash_flow": -190306,
"investing_cash_flow": -492896,
"net_cash_flow": 1228108,
"operating_cash_flow": 1326797,
"quarter": 2
},
{
"change_in_working_capital": -70892,
"financing_cash_flow": 107483,
"investing_cash_flow": -102073,
"net_cash_flow": 835633,
"operating_cash_flow": 1391445,
"quarter": 3
},
{
"change_in_working_capital": -26745,
"financing_cash_flow": -112776,
"investing_cash_flow": -375216,
"net_cash_flow": 1014552,
"operating_cash_flow": 1446774,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6846528791814792,
"current_ratio": 1.341904831687292,
"debt_to_equity_ratio": 0.9803389742588425,
"profit_margin": 0.23089145983447293,
"quarter": 1,
"return_on_assets": 0.15808050275408678,
"return_on_equity": 0.2703205691917479
},
{
"asset_turnover_ratio": 0.6809619409560814,
"current_ratio": 1.4551969549913757,
"debt_to_equity_ratio": 0.9843464392172498,
"profit_margin": 0.21283906858078117,
"quarter": 2,
"return_on_assets": 0.14493530525205325,
"return_on_equity": 0.2511948540450175
},
{
"asset_turnover_ratio": 0.6772910901423606,
"current_ratio": 1.4280152156752695,
"debt_to_equity_ratio": 0.9556187306219223,
"profit_margin": 0.22361839620080012,
"quarter": 3,
"return_on_assets": 0.15145474733872621,
"return_on_equity": 0.2572291628670436
},
{
"asset_turnover_ratio": 0.6736400232095633,
"current_ratio": 1.178452171796848,
"debt_to_equity_ratio": 0.937478011584738,
"profit_margin": 0.22566549478442924,
"quarter": 4,
"return_on_assets": 0.15201730914418052,
"return_on_equity": 0.2556647296089085
}
],
"income_statement": [
{
"depreciation": 311419,
"expenses": 3397349,
"income_tax": 282710,
"marketing_expense": 431982,
"net_income": 1387488,
"net_profit": 1104778,
"operational_expense": 2176592,
"product_revenue": 1474057,
"quarter": 1,
"rd_expense": 569991,
"revenue": 4784837,
"salaries_expense": 1250018,
"service_revenue": 3310780
},
{
"depreciation": 281005,
"expenses": 3485603,
"income_tax": 382139,
"marketing_expense": 595304,
"net_income": 1427931,
"net_profit": 1045792,
"operational_expense": 2357040,
"product_revenue": 1495386,
"quarter": 2,
"rd_expense": 537689,
"revenue": 4913534,
"salaries_expense": 1346967,
"service_revenue": 3418148
},
{
"depreciation": 263135,
"expenses": 3576150,
"income_tax": 341234,
"marketing_expense": 497868,
"net_income": 1469544,
"net_profit": 1128310,
"operational_expense": 1999172,
"product_revenue": 1208529,
"quarter": 3,
"rd_expense": 681971,
"revenue": 5045694,
"salaries_expense": 1781016,
"service_revenue": 3837165
},
{
"depreciation": 277509,
"expenses": 3669049,
"income_tax": 343094,
"marketing_expense": 442927,
"net_income": 1512359,
"net_profit": 1169265,
"operational_expense": 2419099,
"product_revenue": 1803004,
"quarter": 4,
"rd_expense": 494768,
"revenue": 5181408,
"salaries_expense": 1687891,
"service_revenue": 3378404
}
],
"market_conditions": {
"gdp_growth": [
0.018193446518815652,
0.023432765878360004,
0.025870091182192016,
0.026084130321467412
],
"inflation_rate": [
0.017796991100661127,
0.015404218466745077,
0.018477279041595542,
0.013255287962497682
],
"interest_rate": [
0.031981237573337463,
0.03671847908230429,
0.03947671241356908,
0.0328806449212586
],
"year": 2002
},
"random_event": null,
"year": 2002
},
{
"advertising_kpis": [
{
"average_project_size": 62334,
"billable_hours_per_employee": 141,
"client_concentration": 0.4,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.66,
"gross_billings": 5929506,
"net_revenue": 4790812,
"new_client_acquisition": 5,
"organic_growth": -0.01,
"quarter": 1,
"revenue_per_employee": 7906
},
{
"average_project_size": 128357,
"billable_hours_per_employee": 97,
"client_concentration": 0.13,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.74,
"gross_billings": 6306427,
"net_revenue": 4999910,
"new_client_acquisition": 1,
"organic_growth": 0.03,
"quarter": 2,
"revenue_per_employee": 8251
},
{
"average_project_size": 76075,
"billable_hours_per_employee": 123,
"client_concentration": 0.11,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.79,
"gross_billings": 5894330,
"net_revenue": 5218134,
"new_client_acquisition": 1,
"organic_growth": 0.07,
"quarter": 3,
"revenue_per_employee": 8611
},
{
"average_project_size": 168948,
"billable_hours_per_employee": 135,
"client_concentration": 0.27,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.67,
"gross_billings": 7073126,
"net_revenue": 5445883,
"new_client_acquisition": 2,
"organic_growth": -0.05,
"quarter": 4,
"revenue_per_employee": 8987
}
],
"balance_sheet": [
{
"assets": 6937351,
"current_assets": 2166704,
"current_liabilities": 2421241,
"equity": 3848091,
"fixed_assets": 4770647,
"liabilities": 4159763,
"long_term_liabilities": 1738522,
"quarter": 1
},
{
"assets": 7173817,
"current_assets": 3212433,
"current_liabilities": 2272783,
"equity": 4049480,
"fixed_assets": 3961384,
"liabilities": 4195591,
"long_term_liabilities": 1922808,
"quarter": 2
},
{
"assets": 7418344,
"current_assets": 2772020,
"current_liabilities": 1913884,
"equity": 4379626,
"fixed_assets": 4646324,
"liabilities": 4231727,
"long_term_liabilities": 2317843,
"quarter": 3
},
{
"assets": 7671205,
"current_assets": 3545119,
"current_liabilities": 2517365,
"equity": 4596007,
"fixed_assets": 4126086,
"liabilities": 4268175,
"long_term_liabilities": 1750810,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 50263,
"financing_cash_flow": 104248,
"investing_cash_flow": -395874,
"net_cash_flow": 1331061,
"operating_cash_flow": 1392185,
"quarter": 1
},
{
"change_in_working_capital": -18990,
"financing_cash_flow": -104851,
"investing_cash_flow": -128384,
"net_cash_flow": 914158,
"operating_cash_flow": 1314394,
"quarter": 2
},
{
"change_in_working_capital": 26,
"financing_cash_flow": -7631,
"investing_cash_flow": -202230,
"net_cash_flow": 1288068,
"operating_cash_flow": 1435293,
"quarter": 3
},
{
"change_in_working_capital": -98048,
"financing_cash_flow": 109810,
"investing_cash_flow": -161785,
"net_cash_flow": 1096790,
"operating_cash_flow": 1572403,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6905823274618799,
"current_ratio": 0.894873331485796,
"debt_to_equity_ratio": 1.0809939265989292,
"profit_margin": 0.2234491773002155,
"quarter": 1,
"return_on_assets": 0.15431005292942507,
"return_on_equity": 0.2781906664889162
},
{
"asset_turnover_ratio": 0.6969664824179373,
"current_ratio": 1.4134358625526502,
"debt_to_equity_ratio": 1.0360814227999644,
"profit_margin": 0.2142546565838185,
"quarter": 2,
"return_on_assets": 0.14932831434088714,
"return_on_equity": 0.26454112626806403
},
{
"asset_turnover_ratio": 0.7034095480069407,
"current_ratio": 1.4483740916377377,
"debt_to_equity_ratio": 0.9662302214846655,
"profit_margin": 0.22862751320682834,
"quarter": 3,
"return_on_assets": 0.16081877572676598,
"return_on_equity": 0.27239974372240916
},
{
"asset_turnover_ratio": 0.7099123279849776,
"current_ratio": 1.4082657858514755,
"debt_to_equity_ratio": 0.9286702565944743,
"profit_margin": 0.2190603433823312,
"quarter": 4,
"return_on_assets": 0.15551363833973933,
"return_on_equity": 0.2595681425202355
}
],
"income_statement": [
{
"depreciation": 321682,
"expenses": 3304479,
"income_tax": 415830,
"marketing_expense": 631543,
"net_income": 1486333,
"net_profit": 1070503,
"operational_expense": 1865963,
"product_revenue": 1714509,
"quarter": 1,
"rd_expense": 591744,
"revenue": 4790812,
"salaries_expense": 1045911,
"service_revenue": 3076303
},
{
"depreciation": 243140,
"expenses": 3471102,
"income_tax": 457554,
"marketing_expense": 656981,
"net_income": 1528808,
"net_profit": 1071254,
"operational_expense": 2180053,
"product_revenue": 1037252,
"quarter": 2,
"rd_expense": 579467,
"revenue": 4999910,
"salaries_expense": 1177092,
"service_revenue": 3962658
},
{
"depreciation": 242284,
"expenses": 3646127,
"income_tax": 378998,
"marketing_expense": 563545,
"net_income": 1572007,
"net_profit": 1193009,
"operational_expense": 2423418,
"product_revenue": 1923253,
"quarter": 3,
"rd_expense": 710508,
"revenue": 5218134,
"salaries_expense": 1338966,
"service_revenue": 3294881
},
{
"depreciation": 379426,
"expenses": 3829977,
"income_tax": 422929,
"marketing_expense": 652400,
"net_income": 1615906,
"net_profit": 1192977,
"operational_expense": 2577403,
"product_revenue": 1455496,
"quarter": 4,
"rd_expense": 506774,
"revenue": 5445883,
"salaries_expense": 1184846,
"service_revenue": 3990387
}
],
"market_conditions": {
"gdp_growth": [
0.024859908306995956,
0.03244627953442213,
0.0232518864289165,
0.018636349784967116
],
"inflation_rate": [
0.013871804217331748,
0.012123183650177383,
0.013620076364005848,
0.01453961846849201
],
"interest_rate": [
0.036126603060754735,
0.03404616451701812,
0.030684029850707045,
0.033547386143470616
],
"year": 2003
},
"random_event": null,
"year": 2003
},
{
"advertising_kpis": [
{
"average_project_size": 103292,
"billable_hours_per_employee": 129,
"client_concentration": 0.1,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.78,
"gross_billings": 2450967,
"net_revenue": 1987398,
"new_client_acquisition": 4,
"organic_growth": 0.1,
"quarter": 1,
"revenue_per_employee": 3280
},
{
"average_project_size": 138415,
"billable_hours_per_employee": 147,
"client_concentration": 0.28,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.68,
"gross_billings": 2363458,
"net_revenue": 2024710,
"new_client_acquisition": 3,
"organic_growth": 0.01,
"quarter": 2,
"revenue_per_employee": 3341
},
{
"average_project_size": 175460,
"billable_hours_per_employee": 120,
"client_concentration": 0.13,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.68,
"gross_billings": 2313894,
"net_revenue": 2062723,
"new_client_acquisition": 5,
"organic_growth": 0.07,
"quarter": 3,
"revenue_per_employee": 3404
},
{
"average_project_size": 130626,
"billable_hours_per_employee": 108,
"client_concentration": 0.15,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.73,
"gross_billings": 2541680,
"net_revenue": 2101449,
"new_client_acquisition": 2,
"organic_growth": 0.03,
"quarter": 4,
"revenue_per_employee": 3468
}
],
"balance_sheet": [
{
"assets": 2045739,
"current_assets": 858492,
"current_liabilities": 414833,
"equity": 1410140,
"fixed_assets": 1187247,
"liabilities": 962587,
"long_term_liabilities": 547754,
"quarter": 1
},
{
"assets": 2080268,
"current_assets": 813911,
"current_liabilities": 506644,
"equity": 1442322,
"fixed_assets": 1266357,
"liabilities": 977523,
"long_term_liabilities": 470879,
"quarter": 2
},
{
"assets": 2115380,
"current_assets": 791380,
"current_liabilities": 574535,
"equity": 1497505,
"fixed_assets": 1324000,
"liabilities": 992691,
"long_term_liabilities": 418156,
"quarter": 3
},
{
"assets": 2151084,
"current_assets": 1074698,
"current_liabilities": 562679,
"equity": 1498823,
"fixed_assets": 1076386,
"liabilities": 1008094,
"long_term_liabilities": 445415,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 76744,
"financing_cash_flow": -183145,
"investing_cash_flow": -159628,
"net_cash_flow": 53112,
"operating_cash_flow": 446295,
"quarter": 1
},
{
"change_in_working_capital": -27316,
"financing_cash_flow": -22335,
"investing_cash_flow": -450962,
"net_cash_flow": 181057,
"operating_cash_flow": 440869,
"quarter": 2
},
{
"change_in_working_capital": 36893,
"financing_cash_flow": 38574,
"investing_cash_flow": -350391,
"net_cash_flow": 37632,
"operating_cash_flow": 454650,
"quarter": 3
},
{
"change_in_working_capital": -63051,
"financing_cash_flow": -111175,
"investing_cash_flow": -307651,
"net_cash_flow": 91350,
"operating_cash_flow": 509029,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9714816992783537,
"current_ratio": 2.069488203686785,
"debt_to_equity_ratio": 0.6826180379253124,
"profit_margin": 0.16453070799105163,
"quarter": 1,
"return_on_assets": 0.15983857178261743,
"return_on_equity": 0.23188335909909655
},
{
"asset_turnover_ratio": 0.9732928641886526,
"current_ratio": 1.606475158099178,
"debt_to_equity_ratio": 0.6777425567938367,
"profit_margin": 0.1677163643188407,
"quarter": 2,
"return_on_assets": 0.16323714059919203,
"return_on_equity": 0.23543771779117284
},
{
"asset_turnover_ratio": 0.9751075456891906,
"current_ratio": 1.3774269626741626,
"debt_to_equity_ratio": 0.6628966180413421,
"profit_margin": 0.18170932306470622,
"quarter": 3,
"return_on_assets": 0.1771861320424699,
"return_on_equity": 0.2502936551130046
},
{
"asset_turnover_ratio": 0.9769255872852943,
"current_ratio": 1.9099664284609876,
"debt_to_equity_ratio": 0.6725904259542321,
"profit_margin": 0.1693274497739417,
"quarter": 4,
"return_on_assets": 0.16542031831392917,
"return_on_equity": 0.23740828636870398
}
],
"income_statement": [
{
"depreciation": 119307,
"expenses": 1526713,
"income_tax": 133697,
"marketing_expense": 254757,
"net_income": 460685,
"net_profit": 326988,
"operational_expense": 1001786,
"product_revenue": 546209,
"quarter": 1,
"rd_expense": 299276,
"revenue": 1987398,
"salaries_expense": 730298,
"service_revenue": 1441189
},
{
"depreciation": 101292,
"expenses": 1556187,
"income_tax": 128946,
"marketing_expense": 173657,
"net_income": 468523,
"net_profit": 339577,
"operational_expense": 827287,
"product_revenue": 444173,
"quarter": 2,
"rd_expense": 247941,
"revenue": 2024710,
"salaries_expense": 674867,
"service_revenue": 1580537
},
{
"depreciation": 79834,
"expenses": 1586230,
"income_tax": 101677,
"marketing_expense": 182301,
"net_income": 476493,
"net_profit": 374816,
"operational_expense": 988182,
"product_revenue": 572369,
"quarter": 3,
"rd_expense": 246762,
"revenue": 2062723,
"salaries_expense": 779774,
"service_revenue": 1490354
},
{
"depreciation": 153196,
"expenses": 1616854,
"income_tax": 128762,
"marketing_expense": 284528,
"net_income": 484595,
"net_profit": 355833,
"operational_expense": 859100,
"product_revenue": 563215,
"quarter": 4,
"rd_expense": 261412,
"revenue": 2101449,
"salaries_expense": 522995,
"service_revenue": 1538234
}
],
"market_conditions": {
"gdp_growth": [
0.011771773708065996,
0.009992895640941548,
0.01675718131664128,
0.017362395370984406
],
"inflation_rate": [
0.012716068206128008,
0.017716389399504755,
0.014525880423272415,
0.011642305865321405
],
"interest_rate": [
0.031738755617806466,
0.032176301794607634,
0.027688265543539155,
0.034110843167123275
],
"year": 2004
},
"random_event": null,
"year": 2004
},
{
"advertising_kpis": [
{
"average_project_size": 70632,
"billable_hours_per_employee": 105,
"client_concentration": 0.18,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.63,
"gross_billings": 1387725,
"net_revenue": 1124731,
"new_client_acquisition": 3,
"organic_growth": 0.12,
"quarter": 1,
"revenue_per_employee": 1856
},
{
"average_project_size": 54502,
"billable_hours_per_employee": 129,
"client_concentration": 0.34,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.72,
"gross_billings": 1308615,
"net_revenue": 1172692,
"new_client_acquisition": 3,
"organic_growth": 0.1,
"quarter": 2,
"revenue_per_employee": 1935
},
{
"average_project_size": 83471,
"billable_hours_per_employee": 150,
"client_concentration": 0.32,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.8,
"gross_billings": 1401172,
"net_revenue": 1222699,
"new_client_acquisition": 5,
"organic_growth": -0.02,
"quarter": 3,
"revenue_per_employee": 2018
},
{
"average_project_size": 198681,
"billable_hours_per_employee": 113,
"client_concentration": 0.33,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.63,
"gross_billings": 1505165,
"net_revenue": 1274838,
"new_client_acquisition": 4,
"organic_growth": 0.01,
"quarter": 4,
"revenue_per_employee": 2104
}
],
"balance_sheet": [
{
"assets": 1409417,
"current_assets": 473153,
"current_liabilities": 312362,
"equity": 1125513,
"fixed_assets": 936264,
"liabilities": 618218,
"long_term_liabilities": 305856,
"quarter": 1
},
{
"assets": 1435440,
"current_assets": 677621,
"current_liabilities": 345826,
"equity": 1142693,
"fixed_assets": 757819,
"liabilities": 633648,
"long_term_liabilities": 287822,
"quarter": 2
},
{
"assets": 1461943,
"current_assets": 514425,
"current_liabilities": 301964,
"equity": 1145532,
"fixed_assets": 947518,
"liabilities": 649464,
"long_term_liabilities": 347500,
"quarter": 3
},
{
"assets": 1488936,
"current_assets": 552493,
"current_liabilities": 393576,
"equity": 1198786,
"fixed_assets": 936443,
"liabilities": 665675,
"long_term_liabilities": 272099,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 64670,
"financing_cash_flow": -64784,
"investing_cash_flow": -278399,
"net_cash_flow": 26176,
"operating_cash_flow": 385036,
"quarter": 1
},
{
"change_in_working_capital": -85687,
"financing_cash_flow": 192871,
"investing_cash_flow": -200816,
"net_cash_flow": 206138,
"operating_cash_flow": 382573,
"quarter": 2
},
{
"change_in_working_capital": 88988,
"financing_cash_flow": 142906,
"investing_cash_flow": -342661,
"net_cash_flow": 88382,
"operating_cash_flow": 383299,
"quarter": 3
},
{
"change_in_working_capital": -28734,
"financing_cash_flow": 40516,
"investing_cash_flow": -484219,
"net_cash_flow": 463805,
"operating_cash_flow": 422703,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7980115182376827,
"current_ratio": 1.5147585173612668,
"debt_to_equity_ratio": 0.549276640962832,
"profit_margin": 0.2972390731650501,
"quarter": 1,
"return_on_assets": 0.2372002040560033,
"return_on_equity": 0.297032553155761
},
{
"asset_turnover_ratio": 0.8169564732764867,
"current_ratio": 1.9594275734039661,
"debt_to_equity_ratio": 0.5545216431710004,
"profit_margin": 0.2906995187142063,
"quarter": 2,
"return_on_assets": 0.23748885359193,
"return_on_equity": 0.2983312228218778
},
{
"asset_turnover_ratio": 0.8363520328767948,
"current_ratio": 1.7035971175371898,
"debt_to_equity_ratio": 0.5669540440598778,
"profit_margin": 0.27239165158391393,
"quarter": 3,
"return_on_assets": 0.22781531154087403,
"return_on_equity": 0.2907408959330687
},
{
"asset_turnover_ratio": 0.8562073856767517,
"current_ratio": 1.4037771612090169,
"debt_to_equity_ratio": 0.5552909359969169,
"profit_margin": 0.2945668390807303,
"quarter": 4,
"return_on_assets": 0.2522103031963765,
"return_on_equity": 0.313254409043816
}
],
"income_statement": [
{
"depreciation": 50722,
"expenses": 703888,
"income_tax": 86529,
"marketing_expense": 86940,
"net_income": 420843,
"net_profit": 334314,
"operational_expense": 408255,
"product_revenue": 325040,
"quarter": 1,
"rd_expense": 123401,
"revenue": 1124731,
"salaries_expense": 318529,
"service_revenue": 799691
},
{
"depreciation": 41672,
"expenses": 732552,
"income_tax": 99239,
"marketing_expense": 130513,
"net_income": 440140,
"net_profit": 340901,
"operational_expense": 511570,
"product_revenue": 374283,
"quarter": 2,
"rd_expense": 98648,
"revenue": 1172692,
"salaries_expense": 237716,
"service_revenue": 798409
},
{
"depreciation": 50246,
"expenses": 762383,
"income_tax": 127263,
"marketing_expense": 146290,
"net_income": 460316,
"net_profit": 333053,
"operational_expense": 407754,
"product_revenue": 272469,
"quarter": 3,
"rd_expense": 118943,
"revenue": 1222699,
"salaries_expense": 258313,
"service_revenue": 950230
},
{
"depreciation": 47178,
"expenses": 793429,
"income_tax": 105884,
"marketing_expense": 88987,
"net_income": 481409,
"net_profit": 375525,
"operational_expense": 439609,
"product_revenue": 400156,
"quarter": 4,
"rd_expense": 117842,
"revenue": 1274838,
"salaries_expense": 283096,
"service_revenue": 874682
}
],
"market_conditions": {
"gdp_growth": [
0.03477080522429395,
0.021869121800189985,
0.030891823393558532,
0.03370571597264416
],
"inflation_rate": [
0.013594563440867107,
0.01433789293868902,
0.011040511714807686,
0.00998783923480975
],
"interest_rate": [
0.029190430716607044,
0.029255808085593582,
0.029880065852652696,
0.030168649830954426
],
"year": 2005
},
"random_event": {
"description": "Ashley Ltd Technology Adoption in 2005",
"impact": -0.1,
"type": "Technology Adoption"
},
"year": 2005
},
{
"advertising_kpis": [
{
"average_project_size": 69059,
"billable_hours_per_employee": 82,
"client_concentration": 0.19,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.77,
"gross_billings": 3752586,
"net_revenue": 3058342,
"new_client_acquisition": 4,
"organic_growth": 0.07,
"quarter": 1,
"revenue_per_employee": 5047
},
{
"average_project_size": 63195,
"billable_hours_per_employee": 131,
"client_concentration": 0.34,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.7,
"gross_billings": 3955918,
"net_revenue": 3165489,
"new_client_acquisition": 5,
"organic_growth": 0.02,
"quarter": 2,
"revenue_per_employee": 5224
},
{
"average_project_size": 161652,
"billable_hours_per_employee": 117,
"client_concentration": 0.28,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.62,
"gross_billings": 3867397,
"net_revenue": 3276391,
"new_client_acquisition": 4,
"organic_growth": -0.03,
"quarter": 3,
"revenue_per_employee": 5407
},
{
"average_project_size": 184660,
"billable_hours_per_employee": 111,
"client_concentration": 0.25,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.61,
"gross_billings": 3782304,
"net_revenue": 3391178,
"new_client_acquisition": 2,
"organic_growth": 0.1,
"quarter": 4,
"revenue_per_employee": 5596
}
],
"balance_sheet": [
{
"assets": 4422770,
"current_assets": 1826168,
"current_liabilities": 1291668,
"equity": 2799434,
"fixed_assets": 2596602,
"liabilities": 2358748,
"long_term_liabilities": 1067080,
"quarter": 1
},
{
"assets": 4499089,
"current_assets": 2082941,
"current_liabilities": 957915,
"equity": 2902745,
"fixed_assets": 2416148,
"liabilities": 2384821,
"long_term_liabilities": 1426906,
"quarter": 2
},
{
"assets": 4576725,
"current_assets": 1635277,
"current_liabilities": 1048022,
"equity": 2914556,
"fixed_assets": 2941448,
"liabilities": 2411182,
"long_term_liabilities": 1363160,
"quarter": 3
},
{
"assets": 4655700,
"current_assets": 1998892,
"current_liabilities": 1429022,
"equity": 3070514,
"fixed_assets": 2656808,
"liabilities": 2437835,
"long_term_liabilities": 1008813,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -31152,
"financing_cash_flow": 95767,
"investing_cash_flow": -162119,
"net_cash_flow": 498754,
"operating_cash_flow": 930041,
"quarter": 1
},
{
"change_in_working_capital": -18535,
"financing_cash_flow": -85029,
"investing_cash_flow": -138581,
"net_cash_flow": 705420,
"operating_cash_flow": 920929,
"quarter": 2
},
{
"change_in_working_capital": 29341,
"financing_cash_flow": 103658,
"investing_cash_flow": -486413,
"net_cash_flow": 603689,
"operating_cash_flow": 910119,
"quarter": 3
},
{
"change_in_working_capital": -81350,
"financing_cash_flow": 182358,
"investing_cash_flow": -107003,
"net_cash_flow": 634025,
"operating_cash_flow": 1058740,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6914992188153578,
"current_ratio": 1.4138060244582973,
"debt_to_equity_ratio": 0.8425803215935793,
"profit_margin": 0.2404610079579066,
"quarter": 1,
"return_on_assets": 0.16627859915844595,
"return_on_equity": 0.26270024583540813
},
{
"asset_turnover_ratio": 0.7035844367604197,
"current_ratio": 2.1744528481128285,
"debt_to_equity_ratio": 0.8215744062947313,
"profit_margin": 0.2490853703803741,
"quarter": 2,
"return_on_assets": 0.17525259002433605,
"return_on_equity": 0.2716315074179785
},
{
"asset_turnover_ratio": 0.7158811158634176,
"current_ratio": 1.5603460614376417,
"debt_to_equity_ratio": 0.8272896454897418,
"profit_margin": 0.2286091617270344,
"quarter": 3,
"return_on_assets": 0.1636569817937499,
"return_on_equity": 0.2569904301032473
},
{
"asset_turnover_ratio": 0.7283927228988122,
"current_ratio": 1.3987832237712226,
"debt_to_equity_ratio": 0.7939501334304289,
"profit_margin": 0.25143150846107165,
"quarter": 4,
"return_on_assets": 0.1831408810705157,
"return_on_equity": 0.27768933800660084
}
],
"income_statement": [
{
"depreciation": 194629,
"expenses": 2050042,
"income_tax": 272888,
"marketing_expense": 229559,
"net_income": 1008300,
"net_profit": 735412,
"operational_expense": 1138080,
"product_revenue": 1121647,
"quarter": 1,
"rd_expense": 318536,
"revenue": 3058342,
"salaries_expense": 957155,
"service_revenue": 1936695
},
{
"depreciation": 132452,
"expenses": 2127066,
"income_tax": 249946,
"marketing_expense": 258843,
"net_income": 1038423,
"net_profit": 788477,
"operational_expense": 1482829,
"product_revenue": 903084,
"quarter": 2,
"rd_expense": 294625,
"revenue": 3165489,
"salaries_expense": 980251,
"service_revenue": 2262405
},
{
"depreciation": 161106,
"expenses": 2206983,
"income_tax": 320395,
"marketing_expense": 395886,
"net_income": 1069408,
"net_profit": 749013,
"operational_expense": 1366340,
"product_revenue": 1010117,
"quarter": 3,
"rd_expense": 258544,
"revenue": 3276391,
"salaries_expense": 746283,
"service_revenue": 2266274
},
{
"depreciation": 206091,
"expenses": 2289904,
"income_tax": 248625,
"marketing_expense": 438458,
"net_income": 1101274,
"net_profit": 852649,
"operational_expense": 1475672,
"product_revenue": 869642,
"quarter": 4,
"rd_expense": 292293,
"revenue": 3391178,
"salaries_expense": 1020085,
"service_revenue": 2521536
}
],
"market_conditions": {
"gdp_growth": [
0.014266257668810173,
0.0150781886949429,
0.01848649650836979,
0.007448807746310479
],
"inflation_rate": [
0.012148167301756295,
0.009120027783180053,
0.010598064853772227,
0.01604653631681855
],
"interest_rate": [
0.02486596653480665,
0.024759374496065068,
0.02500081131078213,
0.02777252736985565
],
"year": 2006
},
"random_event": {
"description": "Ashley Ltd Partnership with Major Brand in 2006",
"impact": -0.02,
"type": "Partnership with Major Brand"
},
"year": 2006
}
] |
{
"advertising_type": "Digital Marketing",
"financial_health": "Good",
"founding_year": 2004,
"industry": "Advertising",
"location": "Lake Timothymouth",
"name": "Johnson-Smith",
"num_employees": 439,
"region": "Latin America",
"revenue_size": "Large",
"website": "www.johnson-smith.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 178719,
"billable_hours_per_employee": 104,
"client_concentration": 0.11,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.72,
"gross_billings": 41761585,
"net_revenue": 33287119,
"new_client_acquisition": 1,
"organic_growth": 0.15,
"quarter": 1,
"revenue_per_employee": 75825
},
{
"average_project_size": 50179,
"billable_hours_per_employee": 102,
"client_concentration": 0.39,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.66,
"gross_billings": 42166465,
"net_revenue": 34234467,
"new_client_acquisition": 3,
"organic_growth": 0.12,
"quarter": 2,
"revenue_per_employee": 77983
},
{
"average_project_size": 90956,
"billable_hours_per_employee": 110,
"client_concentration": 0.2,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.67,
"gross_billings": 43931990,
"net_revenue": 35208778,
"new_client_acquisition": 5,
"organic_growth": 0.07,
"quarter": 3,
"revenue_per_employee": 80202
},
{
"average_project_size": 147640,
"billable_hours_per_employee": 135,
"client_concentration": 0.31,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.6,
"gross_billings": 42759181,
"net_revenue": 36210817,
"new_client_acquisition": 4,
"organic_growth": 0.05,
"quarter": 4,
"revenue_per_employee": 82485
}
],
"balance_sheet": [
{
"assets": 39731758,
"current_assets": 16718486,
"current_liabilities": 8420163,
"equity": 27910730,
"fixed_assets": 23013272,
"liabilities": 18641054,
"long_term_liabilities": 10220891,
"quarter": 1
},
{
"assets": 40444804,
"current_assets": 19031310,
"current_liabilities": 7708959,
"equity": 28330978,
"fixed_assets": 21413494,
"liabilities": 18916547,
"long_term_liabilities": 11207588,
"quarter": 2
},
{
"assets": 41170648,
"current_assets": 15386742,
"current_liabilities": 8819968,
"equity": 29655907,
"fixed_assets": 25783906,
"liabilities": 19196112,
"long_term_liabilities": 10376144,
"quarter": 3
},
{
"assets": 41909518,
"current_assets": 13802847,
"current_liabilities": 10713447,
"equity": 30221499,
"fixed_assets": 28106671,
"liabilities": 19479808,
"long_term_liabilities": 8766361,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -36368,
"financing_cash_flow": 7865,
"investing_cash_flow": -106426,
"net_cash_flow": 8767315,
"operating_cash_flow": 8857812,
"quarter": 1
},
{
"change_in_working_capital": 41623,
"financing_cash_flow": -44372,
"investing_cash_flow": -165158,
"net_cash_flow": 8179864,
"operating_cash_flow": 8354211,
"quarter": 2
},
{
"change_in_working_capital": -92885,
"financing_cash_flow": -128407,
"investing_cash_flow": -347279,
"net_cash_flow": 9090952,
"operating_cash_flow": 9104183,
"quarter": 3
},
{
"change_in_working_capital": -16330,
"financing_cash_flow": -141882,
"investing_cash_flow": -495091,
"net_cash_flow": 9312046,
"operating_cash_flow": 9645367,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.837796278735011,
"current_ratio": 1.985529971331909,
"debt_to_equity_ratio": 0.6678812772005605,
"profit_margin": 0.204884838486623,
"quarter": 1,
"return_on_assets": 0.1716517552533165,
"return_on_equity": 0.24435140177272324
},
{
"asset_turnover_ratio": 0.8464490766230441,
"current_ratio": 2.4687263221921403,
"debt_to_equity_ratio": 0.6676983406644134,
"profit_margin": 0.19870970972032367,
"quarter": 2,
"return_on_assets": 0.1681976503088011,
"return_on_equity": 0.24011599599562006
},
{
"asset_turnover_ratio": 0.8551912517869527,
"current_ratio": 1.7445349008068964,
"debt_to_equity_ratio": 0.647294719396038,
"profit_margin": 0.21816636180897844,
"quarter": 3,
"return_on_assets": 0.1865739640532255,
"return_on_equity": 0.2590165595002709
},
{
"asset_turnover_ratio": 0.864023704591401,
"current_ratio": 1.2883665733353606,
"debt_to_equity_ratio": 0.6445678951927567,
"profit_margin": 0.21517849210637804,
"quarter": 4,
"return_on_assets": 0.18591931789814428,
"return_on_equity": 0.25782271752966324
}
],
"income_statement": [
{
"depreciation": 2037786,
"expenses": 24400318,
"income_tax": 2066775,
"marketing_expense": 2770982,
"net_income": 8886801,
"net_profit": 6820026,
"operational_expense": 16543808,
"product_revenue": 11284751,
"quarter": 1,
"rd_expense": 4792999,
"revenue": 33287119,
"salaries_expense": 8485149,
"service_revenue": 22002368
},
{
"depreciation": 1551490,
"expenses": 24934040,
"income_tax": 2497706,
"marketing_expense": 4460423,
"net_income": 9300427,
"net_profit": 6802721,
"operational_expense": 14460114,
"product_revenue": 7503241,
"quarter": 2,
"rd_expense": 4644816,
"revenue": 34234467,
"salaries_expense": 9245283,
"service_revenue": 26731226
},
{
"depreciation": 1422812,
"expenses": 25479437,
"income_tax": 2047970,
"marketing_expense": 4348187,
"net_income": 9729341,
"net_profit": 7681371,
"operational_expense": 16758713,
"product_revenue": 7478703,
"quarter": 3,
"rd_expense": 3445155,
"revenue": 35208778,
"salaries_expense": 10869936,
"service_revenue": 27730075
},
{
"depreciation": 1853578,
"expenses": 26036763,
"income_tax": 2382265,
"marketing_expense": 4024006,
"net_income": 10174054,
"net_profit": 7791789,
"operational_expense": 17301968,
"product_revenue": 14162362,
"quarter": 4,
"rd_expense": 3096547,
"revenue": 36210817,
"salaries_expense": 8680489,
"service_revenue": 22048455
}
],
"market_conditions": {
"gdp_growth": [
-0.0008478440299102066,
-0.002336139360202336,
0.006020034409381423,
0.010310884847868818
],
"inflation_rate": [
0.02832628808564195,
0.02336751551154595,
0.02193930644151563,
0.024868427345599124
],
"interest_rate": [
0.0583681924499196,
0.05487849928007695,
0.05798114641657485,
0.055871349472573856
],
"year": 2004
},
"random_event": null,
"year": 2004
},
{
"advertising_kpis": [
{
"average_project_size": 145293,
"billable_hours_per_employee": 151,
"client_concentration": 0.16,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.78,
"gross_billings": 62598031,
"net_revenue": 49419479,
"new_client_acquisition": 4,
"organic_growth": -0.03,
"quarter": 1,
"revenue_per_employee": 112573
},
{
"average_project_size": 169119,
"billable_hours_per_employee": 109,
"client_concentration": 0.29,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.73,
"gross_billings": 65809838,
"net_revenue": 51482050,
"new_client_acquisition": 4,
"organic_growth": 0.1,
"quarter": 2,
"revenue_per_employee": 117271
},
{
"average_project_size": 122446,
"billable_hours_per_employee": 87,
"client_concentration": 0.3,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.77,
"gross_billings": 66786903,
"net_revenue": 53630705,
"new_client_acquisition": 3,
"organic_growth": 0.01,
"quarter": 3,
"revenue_per_employee": 122166
},
{
"average_project_size": 68591,
"billable_hours_per_employee": 122,
"client_concentration": 0.38,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.75,
"gross_billings": 67808452,
"net_revenue": 55869036,
"new_client_acquisition": 1,
"organic_growth": -0.03,
"quarter": 4,
"revenue_per_employee": 127264
}
],
"balance_sheet": [
{
"assets": 69152441,
"current_assets": 29435647,
"current_liabilities": 17222784,
"equity": 51625867,
"fixed_assets": 39716794,
"liabilities": 30540938,
"long_term_liabilities": 13318154,
"quarter": 1
},
{
"assets": 70443921,
"current_assets": 27495338,
"current_liabilities": 16426383,
"equity": 52340030,
"fixed_assets": 42948583,
"liabilities": 30966178,
"long_term_liabilities": 14539795,
"quarter": 2
},
{
"assets": 71759520,
"current_assets": 34232828,
"current_liabilities": 14418167,
"equity": 54760163,
"fixed_assets": 37526692,
"liabilities": 31397340,
"long_term_liabilities": 16979173,
"quarter": 3
},
{
"assets": 73099689,
"current_assets": 23996162,
"current_liabilities": 17522309,
"equity": 55827850,
"fixed_assets": 49103527,
"liabilities": 31834505,
"long_term_liabilities": 14312196,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 95364,
"financing_cash_flow": 87281,
"investing_cash_flow": -310592,
"net_cash_flow": 15677572,
"operating_cash_flow": 16122853,
"quarter": 1
},
{
"change_in_working_capital": -64672,
"financing_cash_flow": -26359,
"investing_cash_flow": -426821,
"net_cash_flow": 15080441,
"operating_cash_flow": 15540719,
"quarter": 2
},
{
"change_in_working_capital": 79629,
"financing_cash_flow": 120714,
"investing_cash_flow": -374876,
"net_cash_flow": 17282455,
"operating_cash_flow": 17626174,
"quarter": 3
},
{
"change_in_working_capital": 96334,
"financing_cash_flow": -81513,
"investing_cash_flow": -288923,
"net_cash_flow": 17513767,
"operating_cash_flow": 17669114,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7146454743369074,
"current_ratio": 1.7091108499067282,
"debt_to_equity_ratio": 0.5915820842292101,
"profit_margin": 0.26334482401160075,
"quarter": 1,
"return_on_assets": 0.18819818666993982,
"return_on_equity": 0.2520899842708695
},
{
"asset_turnover_ratio": 0.7308231749337178,
"current_ratio": 1.6738522412389873,
"debt_to_equity_ratio": 0.5916347010118259,
"profit_margin": 0.24984022586513163,
"quarter": 2,
"return_on_assets": 0.18258902709291266,
"return_on_equity": 0.24574473877833086
},
{
"asset_turnover_ratio": 0.7473671089215759,
"current_ratio": 2.374284331704578,
"debt_to_equity_ratio": 0.5733609668035502,
"profit_margin": 0.26846529427498667,
"quarter": 3,
"return_on_assets": 0.2006421308280769,
"return_on_equity": 0.26292805227771143
},
{
"asset_turnover_ratio": 0.7642855498331874,
"current_ratio": 1.3694634651175253,
"debt_to_equity_ratio": 0.5702262401292545,
"profit_margin": 0.2606571912212697,
"quarter": 4,
"return_on_assets": 0.19921652471052237,
"return_on_equity": 0.26084948641224764
}
],
"income_statement": [
{
"depreciation": 3108489,
"expenses": 31990144,
"income_tax": 4414971,
"marketing_expense": 6391438,
"net_income": 17429335,
"net_profit": 13014364,
"operational_expense": 19249877,
"product_revenue": 15009886,
"quarter": 1,
"rd_expense": 6326411,
"revenue": 49419479,
"salaries_expense": 10549845,
"service_revenue": 34409593
},
{
"depreciation": 2678432,
"expenses": 33416841,
"income_tax": 5202922,
"marketing_expense": 4920207,
"net_income": 18065209,
"net_profit": 12862287,
"operational_expense": 21051928,
"product_revenue": 13724702,
"quarter": 2,
"rd_expense": 3709994,
"revenue": 51482050,
"salaries_expense": 15071186,
"service_revenue": 37757348
},
{
"depreciation": 3228191,
"expenses": 34907165,
"income_tax": 4325557,
"marketing_expense": 6925206,
"net_income": 18723540,
"net_profit": 14397983,
"operational_expense": 22552194,
"product_revenue": 15771862,
"quarter": 3,
"rd_expense": 5062454,
"revenue": 53630705,
"salaries_expense": 11234305,
"service_revenue": 37858843
},
{
"depreciation": 3106448,
"expenses": 36463956,
"income_tax": 4842414,
"marketing_expense": 3684919,
"net_income": 19405080,
"net_profit": 14562666,
"operational_expense": 22157423,
"product_revenue": 22308438,
"quarter": 4,
"rd_expense": 5118080,
"revenue": 55869036,
"salaries_expense": 14531061,
"service_revenue": 33560598
}
],
"market_conditions": {
"gdp_growth": [
-0.0016990415222808228,
0.0036218765331082394,
-0.0015558733351436066,
0.008131801140008981
],
"inflation_rate": [
0.03298420279792689,
0.03368868173716,
0.034578072755948555,
0.03804365641660986
],
"interest_rate": [
0.049847261489607504,
0.04465678920444818,
0.04473008211554406,
0.05425252660386018
],
"year": 2005
},
"random_event": {
"description": "Johnson-Smith Partnership with Major Brand in 2005",
"impact": -0.02,
"type": "Partnership with Major Brand"
},
"year": 2005
},
{
"advertising_kpis": [
{
"average_project_size": 93812,
"billable_hours_per_employee": 155,
"client_concentration": 0.16,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.76,
"gross_billings": 109628477,
"net_revenue": 88779729,
"new_client_acquisition": 5,
"organic_growth": 0.08,
"quarter": 1,
"revenue_per_employee": 202232
},
{
"average_project_size": 137437,
"billable_hours_per_employee": 88,
"client_concentration": 0.16,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.76,
"gross_billings": 107933611,
"net_revenue": 90274701,
"new_client_acquisition": 1,
"organic_growth": 0.08,
"quarter": 2,
"revenue_per_employee": 205637
},
{
"average_project_size": 110891,
"billable_hours_per_employee": 160,
"client_concentration": 0.2,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.74,
"gross_billings": 110518093,
"net_revenue": 91794848,
"new_client_acquisition": 4,
"organic_growth": 0.12,
"quarter": 3,
"revenue_per_employee": 209100
},
{
"average_project_size": 176636,
"billable_hours_per_employee": 137,
"client_concentration": 0.24,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.71,
"gross_billings": 116269077,
"net_revenue": 93340592,
"new_client_acquisition": 1,
"organic_growth": -0.03,
"quarter": 4,
"revenue_per_employee": 212621
}
],
"balance_sheet": [
{
"assets": 124601863,
"current_assets": 48750889,
"current_liabilities": 34587556,
"equity": 86088538,
"fixed_assets": 75850974,
"liabilities": 60343838,
"long_term_liabilities": 25756282,
"quarter": 1
},
{
"assets": 127121020,
"current_assets": 44658959,
"current_liabilities": 24716657,
"equity": 88300956,
"fixed_assets": 82462061,
"liabilities": 61088764,
"long_term_liabilities": 36372107,
"quarter": 2
},
{
"assets": 129691109,
"current_assets": 54260687,
"current_liabilities": 30220318,
"equity": 89286742,
"fixed_assets": 75430422,
"liabilities": 61842886,
"long_term_liabilities": 31622568,
"quarter": 3
},
{
"assets": 132313160,
"current_assets": 54129816,
"current_liabilities": 27863325,
"equity": 91970471,
"fixed_assets": 78183344,
"liabilities": 62606317,
"long_term_liabilities": 34742992,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 59066,
"financing_cash_flow": -78185,
"investing_cash_flow": -438454,
"net_cash_flow": 25635043,
"operating_cash_flow": 26335308,
"quarter": 1
},
{
"change_in_working_capital": 17464,
"financing_cash_flow": -89483,
"investing_cash_flow": -357836,
"net_cash_flow": 26856688,
"operating_cash_flow": 26888752,
"quarter": 2
},
{
"change_in_working_capital": -64452,
"financing_cash_flow": 183250,
"investing_cash_flow": -492305,
"net_cash_flow": 26601798,
"operating_cash_flow": 26926909,
"quarter": 3
},
{
"change_in_working_capital": -68973,
"financing_cash_flow": -153947,
"investing_cash_flow": -410881,
"net_cash_flow": 27191036,
"operating_cash_flow": 27357621,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7125072359471865,
"current_ratio": 1.4094921595500995,
"debt_to_equity_ratio": 0.7009508977838607,
"profit_margin": 0.2458952425953001,
"quarter": 1,
"return_on_assets": 0.17520213963414014,
"return_on_equity": 0.2535821086890801
},
{
"asset_turnover_ratio": 0.7101477080659044,
"current_ratio": 1.806836539423596,
"debt_to_equity_ratio": 0.691824491685005,
"profit_margin": 0.24667708398170157,
"quarter": 2,
"return_on_assets": 0.175177165821986,
"return_on_equity": 0.2521909275818033
},
{
"asset_turnover_ratio": 0.7077959985676427,
"current_ratio": 1.795503508599744,
"debt_to_equity_ratio": 0.6926323507245902,
"profit_margin": 0.23354817255103466,
"quarter": 3,
"return_on_assets": 0.1653044620044077,
"return_on_equity": 0.24010864905340593
},
{
"asset_turnover_ratio": 0.7054520653879025,
"current_ratio": 1.9426904721529106,
"debt_to_equity_ratio": 0.6807219351959174,
"profit_margin": 0.23852032136243576,
"quarter": 4,
"return_on_assets": 0.16826465334211654,
"return_on_equity": 0.242073654271054
}
],
"income_statement": [
{
"depreciation": 4504795,
"expenses": 59681102,
"income_tax": 7268114,
"marketing_expense": 7755378,
"net_income": 29098627,
"net_profit": 21830513,
"operational_expense": 38582141,
"product_revenue": 20707266,
"quarter": 1,
"rd_expense": 7212287,
"revenue": 88779729,
"salaries_expense": 19920647,
"service_revenue": 68072463
},
{
"depreciation": 4620052,
"expenses": 61299730,
"income_tax": 6706271,
"marketing_expense": 6868645,
"net_income": 28974971,
"net_profit": 22268700,
"operational_expense": 36807695,
"product_revenue": 32959113,
"quarter": 2,
"rd_expense": 7459522,
"revenue": 90274701,
"salaries_expense": 22886474,
"service_revenue": 57315588
},
{
"depreciation": 5488390,
"expenses": 62962258,
"income_tax": 7394071,
"marketing_expense": 6935628,
"net_income": 28832590,
"net_profit": 21438519,
"operational_expense": 32655945,
"product_revenue": 33308413,
"quarter": 3,
"rd_expense": 9322415,
"revenue": 91794848,
"salaries_expense": 21244742,
"service_revenue": 58486435
},
{
"depreciation": 5093993,
"expenses": 64669876,
"income_tax": 6407088,
"marketing_expense": 12201407,
"net_income": 28670716,
"net_profit": 22263628,
"operational_expense": 38425842,
"product_revenue": 32123016,
"quarter": 4,
"rd_expense": 10521268,
"revenue": 93340592,
"salaries_expense": 31831500,
"service_revenue": 61217576
}
],
"market_conditions": {
"gdp_growth": [
-0.011975937037286,
0.002454554038174085,
-0.007293852291472615,
0.001998832454531224
],
"inflation_rate": [
0.03410397904397801,
0.026512692605407978,
0.030769365019072927,
0.029259506352523945
],
"interest_rate": [
0.042712722740476966,
0.04804437901027444,
0.04139947760387209,
0.04727449579743735
],
"year": 2006
},
"random_event": null,
"year": 2006
},
{
"advertising_kpis": [
{
"average_project_size": 56684,
"billable_hours_per_employee": 115,
"client_concentration": 0.35,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.68,
"gross_billings": 66532877,
"net_revenue": 56837993,
"new_client_acquisition": 5,
"organic_growth": -0.03,
"quarter": 1,
"revenue_per_employee": 129472
},
{
"average_project_size": 168307,
"billable_hours_per_employee": 100,
"client_concentration": 0.24,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.63,
"gross_billings": 76910575,
"net_revenue": 59442331,
"new_client_acquisition": 2,
"organic_growth": 0.12,
"quarter": 2,
"revenue_per_employee": 135404
},
{
"average_project_size": 149690,
"billable_hours_per_employee": 83,
"client_concentration": 0.29,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.75,
"gross_billings": 69522493,
"net_revenue": 62166001,
"new_client_acquisition": 3,
"organic_growth": 0.07,
"quarter": 3,
"revenue_per_employee": 141608
},
{
"average_project_size": 193003,
"billable_hours_per_employee": 89,
"client_concentration": 0.16,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.75,
"gross_billings": 75169823,
"net_revenue": 65014470,
"new_client_acquisition": 1,
"organic_growth": 0.15,
"quarter": 4,
"revenue_per_employee": 148097
}
],
"balance_sheet": [
{
"assets": 65309809,
"current_assets": 23742397,
"current_liabilities": 19108404,
"equity": 39488657,
"fixed_assets": 41567412,
"liabilities": 36529353,
"long_term_liabilities": 17420949,
"quarter": 1
},
{
"assets": 66555806,
"current_assets": 27256149,
"current_liabilities": 18597507,
"equity": 40636438,
"fixed_assets": 39299657,
"liabilities": 36824314,
"long_term_liabilities": 18226807,
"quarter": 2
},
{
"assets": 67825575,
"current_assets": 32817099,
"current_liabilities": 17768101,
"equity": 41759910,
"fixed_assets": 35008476,
"liabilities": 37121657,
"long_term_liabilities": 19353556,
"quarter": 3
},
{
"assets": 69119569,
"current_assets": 26664959,
"current_liabilities": 19768713,
"equity": 44180698,
"fixed_assets": 42454610,
"liabilities": 37421401,
"long_term_liabilities": 17652688,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 19109,
"financing_cash_flow": -127235,
"investing_cash_flow": -293392,
"net_cash_flow": 14062844,
"operating_cash_flow": 14279904,
"quarter": 1
},
{
"change_in_working_capital": 76730,
"financing_cash_flow": 18227,
"investing_cash_flow": -255744,
"net_cash_flow": 14757593,
"operating_cash_flow": 15089839,
"quarter": 2
},
{
"change_in_working_capital": -64977,
"financing_cash_flow": 129299,
"investing_cash_flow": -245513,
"net_cash_flow": 14448317,
"operating_cash_flow": 14853526,
"quarter": 3
},
{
"change_in_working_capital": -93775,
"financing_cash_flow": 30610,
"investing_cash_flow": -369418,
"net_cash_flow": 16255461,
"operating_cash_flow": 16576035,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8702826400855038,
"current_ratio": 1.242510729833847,
"debt_to_equity_ratio": 0.9250593911056535,
"profit_margin": 0.1883986473625133,
"quarter": 1,
"return_on_assets": 0.16396007221518594,
"return_on_equity": 0.2711715670654487
},
{
"asset_turnover_ratio": 0.8931201434176907,
"current_ratio": 1.4655807899413615,
"debt_to_equity_ratio": 0.90618951395297,
"profit_margin": 0.1834542121169508,
"quarter": 2,
"return_on_assets": 0.16384665223647055,
"return_on_equity": 0.2683538847573205
},
{
"asset_turnover_ratio": 0.9165569329858243,
"current_ratio": 1.8469671576045184,
"debt_to_equity_ratio": 0.8889304838061193,
"profit_margin": 0.1778462796730322,
"quarter": 3,
"return_on_assets": 0.16300624064005356,
"return_on_equity": 0.26475133686830266
},
{
"asset_turnover_ratio": 0.9406087297795506,
"current_ratio": 1.3488464828236415,
"debt_to_equity_ratio": 0.8470079173488839,
"profit_margin": 0.19199618177307298,
"quarter": 4,
"return_on_assets": 0.18059328466009386,
"return_on_equity": 0.28253356250731937
}
],
"income_statement": [
{
"depreciation": 3571703,
"expenses": 42887237,
"income_tax": 3242555,
"marketing_expense": 6349192,
"net_income": 13950756,
"net_profit": 10708201,
"operational_expense": 26760964,
"product_revenue": 21850434,
"quarter": 1,
"rd_expense": 5814036,
"revenue": 56837993,
"salaries_expense": 17284084,
"service_revenue": 34987559
},
{
"depreciation": 4184893,
"expenses": 44622642,
"income_tax": 3914743,
"marketing_expense": 5276591,
"net_income": 14819689,
"net_profit": 10904946,
"operational_expense": 28326797,
"product_revenue": 21315068,
"quarter": 2,
"rd_expense": 8725288,
"revenue": 59442331,
"salaries_expense": 18785137,
"service_revenue": 38127263
},
{
"depreciation": 3797534,
"expenses": 46428271,
"income_tax": 4681738,
"marketing_expense": 6489890,
"net_income": 15737730,
"net_profit": 11055992,
"operational_expense": 32422388,
"product_revenue": 22317946,
"quarter": 3,
"rd_expense": 8491980,
"revenue": 62166001,
"salaries_expense": 20260550,
"service_revenue": 39848055
},
{
"depreciation": 4093505,
"expenses": 48306962,
"income_tax": 4224978,
"marketing_expense": 6060714,
"net_income": 16707508,
"net_profit": 12482530,
"operational_expense": 26052911,
"product_revenue": 18957342,
"quarter": 4,
"rd_expense": 5168758,
"revenue": 65014470,
"salaries_expense": 18131048,
"service_revenue": 46057128
}
],
"market_conditions": {
"gdp_growth": [
-0.016707541501306756,
-0.004476140857317786,
-0.022326906659355848,
-0.016619394677865794
],
"inflation_rate": [
0.036955254742984736,
0.031300932189165374,
0.03169174930856821,
0.03549920174747584
],
"interest_rate": [
0.04151456059753486,
0.048510947347658435,
0.04539210896849355,
0.04383782382959897
],
"year": 2007
},
"random_event": null,
"year": 2007
},
{
"advertising_kpis": [
{
"average_project_size": 133947,
"billable_hours_per_employee": 89,
"client_concentration": 0.12,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.69,
"gross_billings": 96996031,
"net_revenue": 81475342,
"new_client_acquisition": 3,
"organic_growth": 0.06,
"quarter": 1,
"revenue_per_employee": 185593
},
{
"average_project_size": 190796,
"billable_hours_per_employee": 135,
"client_concentration": 0.14,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.67,
"gross_billings": 97345168,
"net_revenue": 83758014,
"new_client_acquisition": 2,
"organic_growth": 0.01,
"quarter": 2,
"revenue_per_employee": 190793
},
{
"average_project_size": 118621,
"billable_hours_per_employee": 127,
"client_concentration": 0.21,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.72,
"gross_billings": 106713676,
"net_revenue": 86104639,
"new_client_acquisition": 3,
"organic_growth": 0.04,
"quarter": 3,
"revenue_per_employee": 196138
},
{
"average_project_size": 199884,
"billable_hours_per_employee": 104,
"client_concentration": 0.34,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.79,
"gross_billings": 101540397,
"net_revenue": 88517009,
"new_client_acquisition": 1,
"organic_growth": 0,
"quarter": 4,
"revenue_per_employee": 201633
}
],
"balance_sheet": [
{
"assets": 108309779,
"current_assets": 49585569,
"current_liabilities": 26549654,
"equity": 85525932,
"fixed_assets": 58724210,
"liabilities": 44397370,
"long_term_liabilities": 17847716,
"quarter": 1
},
{
"assets": 110855756,
"current_assets": 37926357,
"current_liabilities": 22996725,
"equity": 89614934,
"fixed_assets": 72929399,
"liabilities": 45136373,
"long_term_liabilities": 22139648,
"quarter": 2
},
{
"assets": 113461581,
"current_assets": 43940796,
"current_liabilities": 23178422,
"equity": 91341800,
"fixed_assets": 69520785,
"liabilities": 45887678,
"long_term_liabilities": 22709256,
"quarter": 3
},
{
"assets": 116128659,
"current_assets": 53707796,
"current_liabilities": 23610600,
"equity": 91501527,
"fixed_assets": 62420863,
"liabilities": 46651488,
"long_term_liabilities": 23040888,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -2003,
"financing_cash_flow": 177567,
"investing_cash_flow": -160286,
"net_cash_flow": 24077527,
"operating_cash_flow": 24442658,
"quarter": 1
},
{
"change_in_working_capital": 71040,
"financing_cash_flow": -110978,
"investing_cash_flow": -190814,
"net_cash_flow": 26496844,
"operating_cash_flow": 26791163,
"quarter": 2
},
{
"change_in_working_capital": 22101,
"financing_cash_flow": -193580,
"investing_cash_flow": -470394,
"net_cash_flow": 29243268,
"operating_cash_flow": 29130962,
"quarter": 3
},
{
"change_in_working_capital": -64183,
"financing_cash_flow": -71874,
"investing_cash_flow": -114361,
"net_cash_flow": 24833365,
"operating_cash_flow": 25215775,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7522436362832944,
"current_ratio": 1.8676540568099305,
"debt_to_equity_ratio": 0.5191100402156389,
"profit_margin": 0.2652768613109964,
"quarter": 1,
"return_on_assets": 0.1995528307744031,
"return_on_equity": 0.25271309525162494
},
{
"asset_turnover_ratio": 0.7555585476319335,
"current_ratio": 1.649206876196502,
"debt_to_equity_ratio": 0.5036702141631885,
"profit_margin": 0.28529271240839116,
"quarter": 2,
"return_on_assets": 0.21555534743725893,
"return_on_equity": 0.2666469742643564
},
{
"asset_turnover_ratio": 0.7588880592101039,
"current_ratio": 1.8957630506511616,
"debt_to_equity_ratio": 0.5023732617487284,
"profit_margin": 0.2760350345351311,
"quarter": 3,
"return_on_assets": 0.2094796916323597,
"return_on_equity": 0.26020832740322614
},
{
"asset_turnover_ratio": 0.7622322496637114,
"current_ratio": 2.274732365971216,
"debt_to_equity_ratio": 0.5098438193277365,
"profit_margin": 0.24881495939384937,
"quarter": 4,
"return_on_assets": 0.1896547862487588,
"return_on_equity": 0.24069932734565183
}
],
"income_statement": [
{
"depreciation": 2829135,
"expenses": 52034599,
"income_tax": 7827220,
"marketing_expense": 6853581,
"net_income": 29440743,
"net_profit": 21613523,
"operational_expense": 32057884,
"product_revenue": 16957382,
"quarter": 1,
"rd_expense": 9806420,
"revenue": 81475342,
"salaries_expense": 19412287,
"service_revenue": 64517960
},
{
"depreciation": 2895612,
"expenses": 53664893,
"income_tax": 6197570,
"marketing_expense": 8265625,
"net_income": 30093121,
"net_profit": 23895551,
"operational_expense": 29938852,
"product_revenue": 29256363,
"quarter": 2,
"rd_expense": 5442547,
"revenue": 83758014,
"salaries_expense": 16182149,
"service_revenue": 54501651
},
{
"depreciation": 5363065,
"expenses": 55346266,
"income_tax": 6990476,
"marketing_expense": 7294516,
"net_income": 30758373,
"net_profit": 23767897,
"operational_expense": 27749005,
"product_revenue": 19537887,
"quarter": 3,
"rd_expense": 10049216,
"revenue": 86104639,
"salaries_expense": 17873335,
"service_revenue": 66566752
},
{
"depreciation": 3191419,
"expenses": 57080318,
"income_tax": 9412335,
"marketing_expense": 6450001,
"net_income": 31436691,
"net_profit": 22024356,
"operational_expense": 32605951,
"product_revenue": 18259827,
"quarter": 4,
"rd_expense": 7792412,
"revenue": 88517009,
"salaries_expense": 25492102,
"service_revenue": 70257182
}
],
"market_conditions": {
"gdp_growth": [
-0.008914126739583784,
-0.009632465461316918,
-0.0010147579016635076,
-0.015595544416257988
],
"inflation_rate": [
0.018322530651375082,
0.020533519251805164,
0.019586842267319042,
0.02124395903539665
],
"interest_rate": [
0.0395934319591173,
0.04620172175297434,
0.044783515818230285,
0.046163486998274966
],
"year": 2008
},
"random_event": {
"description": "Johnson-Smith Introduction of New Service in 2008",
"impact": 0.02,
"type": "Introduction of New Service"
},
"year": 2008
},
{
"advertising_kpis": [
{
"average_project_size": 90279,
"billable_hours_per_employee": 85,
"client_concentration": 0.26,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.63,
"gross_billings": 26512099,
"net_revenue": 22486642,
"new_client_acquisition": 4,
"organic_growth": -0.04,
"quarter": 1,
"revenue_per_employee": 51222
},
{
"average_project_size": 178166,
"billable_hours_per_employee": 84,
"client_concentration": 0.25,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.79,
"gross_billings": 27067827,
"net_revenue": 22940963,
"new_client_acquisition": 5,
"organic_growth": 0.12,
"quarter": 2,
"revenue_per_employee": 52257
},
{
"average_project_size": 132296,
"billable_hours_per_employee": 84,
"client_concentration": 0.28,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.72,
"gross_billings": 26166193,
"net_revenue": 23404465,
"new_client_acquisition": 1,
"organic_growth": 0.11,
"quarter": 3,
"revenue_per_employee": 53313
},
{
"average_project_size": 186972,
"billable_hours_per_employee": 160,
"client_concentration": 0.31,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.76,
"gross_billings": 28644588,
"net_revenue": 23877330,
"new_client_acquisition": 1,
"organic_growth": 0.05,
"quarter": 4,
"revenue_per_employee": 54390
}
],
"balance_sheet": [
{
"assets": 24186656,
"current_assets": 9167193,
"current_liabilities": 7274654,
"equity": 17013556,
"fixed_assets": 15019463,
"liabilities": 14133612,
"long_term_liabilities": 6858958,
"quarter": 1
},
{
"assets": 24517063,
"current_assets": 10199594,
"current_liabilities": 7306629,
"equity": 17072163,
"fixed_assets": 14317469,
"liabilities": 14260786,
"long_term_liabilities": 6954157,
"quarter": 2
},
{
"assets": 24851984,
"current_assets": 8649785,
"current_liabilities": 8498770,
"equity": 17724299,
"fixed_assets": 16202199,
"liabilities": 14389105,
"long_term_liabilities": 5890335,
"quarter": 3
},
{
"assets": 25191480,
"current_assets": 7636225,
"current_liabilities": 8312607,
"equity": 17285763,
"fixed_assets": 17555255,
"liabilities": 14518578,
"long_term_liabilities": 6205971,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -5729,
"financing_cash_flow": -166031,
"investing_cash_flow": -163206,
"net_cash_flow": 7439414,
"operating_cash_flow": 7775395,
"quarter": 1
},
{
"change_in_working_capital": -44254,
"financing_cash_flow": 27664,
"investing_cash_flow": -146222,
"net_cash_flow": 7680634,
"operating_cash_flow": 7714706,
"quarter": 2
},
{
"change_in_working_capital": 628,
"financing_cash_flow": 11646,
"investing_cash_flow": -203123,
"net_cash_flow": 8266042,
"operating_cash_flow": 8622257,
"quarter": 3
},
{
"change_in_working_capital": 57021,
"financing_cash_flow": -175857,
"investing_cash_flow": -139782,
"net_cash_flow": 7314955,
"operating_cash_flow": 7686339,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9297127308545671,
"current_ratio": 1.2601551908860544,
"debt_to_equity_ratio": 0.8307265100840765,
"profit_margin": 0.3095398592640022,
"quarter": 1,
"return_on_assets": 0.2877831478646738,
"return_on_equity": 0.40911564872152534
},
{
"asset_turnover_ratio": 0.9357141595630766,
"current_ratio": 1.395937031974663,
"debt_to_equity_ratio": 0.8353239129687317,
"profit_margin": 0.2971054876815764,
"quarter": 2,
"return_on_assets": 0.27800581170754424,
"return_on_equity": 0.39923974484076796
},
{
"asset_turnover_ratio": 0.941754388703936,
"current_ratio": 1.017769041873118,
"debt_to_equity_ratio": 0.8118292858860031,
"profit_margin": 0.3102578930986032,
"quarter": 3,
"return_on_assets": 0.2921867324556462,
"return_on_equity": 0.40968728861999
},
{
"asset_turnover_ratio": 0.9478335532489556,
"current_ratio": 0.9186317842284617,
"debt_to_equity_ratio": 0.8399153685029698,
"profit_margin": 0.27695144306335756,
"quarter": 4,
"return_on_assets": 0.262503870356168,
"return_on_equity": 0.3825611284847536
}
],
"income_statement": [
{
"depreciation": 814883,
"expenses": 13533603,
"income_tax": 1992527,
"marketing_expense": 1842819,
"net_income": 8953039,
"net_profit": 6960512,
"operational_expense": 7727828,
"product_revenue": 4518535,
"quarter": 1,
"rd_expense": 2429023,
"revenue": 22486642,
"salaries_expense": 5509930,
"service_revenue": 17968107
},
{
"depreciation": 898820,
"expenses": 13866903,
"income_tax": 2258174,
"marketing_expense": 1940378,
"net_income": 9074060,
"net_profit": 6815886,
"operational_expense": 7661674,
"product_revenue": 8123811,
"quarter": 2,
"rd_expense": 2020748,
"revenue": 22940963,
"salaries_expense": 5682753,
"service_revenue": 14817152
},
{
"depreciation": 1360837,
"expenses": 14208412,
"income_tax": 1934633,
"marketing_expense": 2238670,
"net_income": 9196053,
"net_profit": 7261420,
"operational_expense": 7443774,
"product_revenue": 5138558,
"quarter": 3,
"rd_expense": 2028623,
"revenue": 23404465,
"salaries_expense": 6519384,
"service_revenue": 18265907
},
{
"depreciation": 1073478,
"expenses": 14558331,
"income_tax": 2706138,
"marketing_expense": 1481248,
"net_income": 9318999,
"net_profit": 6612861,
"operational_expense": 8758303,
"product_revenue": 9015645,
"quarter": 4,
"rd_expense": 2552634,
"revenue": 23877330,
"salaries_expense": 5735550,
"service_revenue": 14861685
}
],
"market_conditions": {
"gdp_growth": [
-0.011474766387714715,
-0.01508120634526779,
-0.021228129389326285,
-0.020334058508301563
],
"inflation_rate": [
0.034930017404864434,
0.030914697468438748,
0.03653777967702713,
0.036985894534435196
],
"interest_rate": [
0.050373038327639556,
0.04191920662098154,
0.045131636551027754,
0.04332125629527919
],
"year": 2009
},
"random_event": {
"description": "Johnson-Smith Partnership with Major Brand in 2009",
"impact": -0.08,
"type": "Partnership with Major Brand"
},
"year": 2009
}
] |
{
"advertising_type": "Digital Marketing",
"financial_health": "Distressed",
"founding_year": 2002,
"industry": "Advertising",
"location": "Kennethmouth",
"name": "Brown-Marshall",
"num_employees": 867,
"region": "Europe",
"revenue_size": "Large",
"website": "www.brown-marshall.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 179094,
"billable_hours_per_employee": 113,
"client_concentration": 0.38,
"client_retention_rate": 0.9,
"employee_utilization_rate": 0.7,
"gross_billings": 65440221,
"net_revenue": 56272850,
"new_client_acquisition": 4,
"organic_growth": 0.08,
"quarter": 1,
"revenue_per_employee": 64905
},
{
"average_project_size": 127074,
"billable_hours_per_employee": 158,
"client_concentration": 0.35,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.7,
"gross_billings": 71227829,
"net_revenue": 55813130,
"new_client_acquisition": 5,
"organic_growth": 0.06,
"quarter": 2,
"revenue_per_employee": 64375
},
{
"average_project_size": 119870,
"billable_hours_per_employee": 146,
"client_concentration": 0.3,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.68,
"gross_billings": 64643572,
"net_revenue": 55357167,
"new_client_acquisition": 5,
"organic_growth": 0.07,
"quarter": 3,
"revenue_per_employee": 63849
},
{
"average_project_size": 99499,
"billable_hours_per_employee": 114,
"client_concentration": 0.33,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.6,
"gross_billings": 67347760,
"net_revenue": 54904928,
"new_client_acquisition": 3,
"organic_growth": 0.05,
"quarter": 4,
"revenue_per_employee": 63327
}
],
"balance_sheet": [
{
"assets": 58455308,
"current_assets": 24172691,
"current_liabilities": 17781359,
"equity": 40133424,
"fixed_assets": 34282617,
"liabilities": 32973811,
"long_term_liabilities": 15192452,
"quarter": 1
},
{
"assets": 59958426,
"current_assets": 27389058,
"current_liabilities": 15398686,
"equity": 39563325,
"fixed_assets": 32569368,
"liabilities": 33853800,
"long_term_liabilities": 18455114,
"quarter": 2
},
{
"assets": 61500195,
"current_assets": 22143837,
"current_liabilities": 14067099,
"equity": 41636862,
"fixed_assets": 39356358,
"liabilities": 34757274,
"long_term_liabilities": 20690175,
"quarter": 3
},
{
"assets": 63081609,
"current_assets": 30845851,
"current_liabilities": 17563794,
"equity": 42592183,
"fixed_assets": 32235758,
"liabilities": 35684859,
"long_term_liabilities": 18121065,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 94865,
"financing_cash_flow": -120681,
"investing_cash_flow": -239462,
"net_cash_flow": 18160184,
"operating_cash_flow": 18329753,
"quarter": 1
},
{
"change_in_working_capital": 92246,
"financing_cash_flow": 111780,
"investing_cash_flow": -324412,
"net_cash_flow": 15267313,
"operating_cash_flow": 15300651,
"quarter": 2
},
{
"change_in_working_capital": 80753,
"financing_cash_flow": 31021,
"investing_cash_flow": -324525,
"net_cash_flow": 16860628,
"operating_cash_flow": 16943788,
"quarter": 3
},
{
"change_in_working_capital": 13207,
"financing_cash_flow": 116386,
"investing_cash_flow": -252172,
"net_cash_flow": 16961794,
"operating_cash_flow": 17430509,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9626645025974373,
"current_ratio": 1.359440018054863,
"debt_to_equity_ratio": 0.821604730261739,
"profit_margin": 0.26037293295079245,
"quarter": 1,
"return_on_assets": 0.25065177998891053,
"return_on_equity": 0.36508041277514724
},
{
"asset_turnover_ratio": 0.9308638288803646,
"current_ratio": 1.7786620234999273,
"debt_to_equity_ratio": 0.8556864217049502,
"profit_margin": 0.24113858154882192,
"quarter": 2,
"return_on_assets": 0.2244671833113164,
"return_on_equity": 0.3401811905344154
},
{
"asset_turnover_ratio": 0.9001136825663724,
"current_ratio": 1.574158040687707,
"debt_to_equity_ratio": 0.8347716982129921,
"profit_margin": 0.26905172007808853,
"quarter": 3,
"return_on_assets": 0.24217713456030504,
"return_on_equity": 0.35771045858355033
},
{
"asset_turnover_ratio": 0.8703793208572089,
"current_ratio": 1.7562179902588244,
"debt_to_equity_ratio": 0.8378264856722653,
"profit_margin": 0.27675900057641456,
"quarter": 4,
"return_on_assets": 0.24088531096281962,
"return_on_equity": 0.35676577084579114
}
],
"income_statement": [
{
"depreciation": 3677826,
"expenses": 37234754,
"income_tax": 4386169,
"marketing_expense": 7299938,
"net_income": 19038096,
"net_profit": 14651927,
"operational_expense": 21733440,
"product_revenue": 14996098,
"quarter": 1,
"rd_expense": 6439025,
"revenue": 56272850,
"salaries_expense": 12171689,
"service_revenue": 41276752
},
{
"depreciation": 1841952,
"expenses": 36762262,
"income_tax": 5592169,
"marketing_expense": 6718720,
"net_income": 19050868,
"net_profit": 13458699,
"operational_expense": 23360864,
"product_revenue": 11272623,
"quarter": 2,
"rd_expense": 6759729,
"revenue": 55813130,
"salaries_expense": 14808348,
"service_revenue": 44540507
},
{
"depreciation": 2049847,
"expenses": 36295766,
"income_tax": 4167460,
"marketing_expense": 4311034,
"net_income": 19061401,
"net_profit": 14893941,
"operational_expense": 18243464,
"product_revenue": 21062761,
"quarter": 3,
"rd_expense": 6990782,
"revenue": 55357167,
"salaries_expense": 17103638,
"service_revenue": 34294406
},
{
"depreciation": 2235076,
"expenses": 35835190,
"income_tax": 3874305,
"marketing_expense": 7139286,
"net_income": 19069738,
"net_profit": 15195433,
"operational_expense": 20379309,
"product_revenue": 19202913,
"quarter": 4,
"rd_expense": 5668340,
"revenue": 54904928,
"salaries_expense": 11604296,
"service_revenue": 35702015
}
],
"market_conditions": {
"gdp_growth": [
0.04403723938553046,
0.027420618715158173,
0.029587097902006025,
0.044234439612863656
],
"inflation_rate": [
0.006462086501271369,
0.0065204938284377095,
0.005246493028317964,
0.00876059057147793
],
"interest_rate": [
0.012873153453221726,
0.006562760514325366,
0.006548122947673185,
0.009777424907121964
],
"year": 2002
},
"random_event": {
"description": "Brown-Marshall New Ad Campaign Launch in 2002",
"impact": -0.05,
"type": "New Ad Campaign Launch"
},
"year": 2002
},
{
"advertising_kpis": [
{
"average_project_size": 195627,
"billable_hours_per_employee": 82,
"client_concentration": 0.22,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.73,
"gross_billings": 49132091,
"net_revenue": 40277182,
"new_client_acquisition": 1,
"organic_growth": 0.02,
"quarter": 1,
"revenue_per_employee": 46456
},
{
"average_project_size": 137210,
"billable_hours_per_employee": 130,
"client_concentration": 0.27,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.65,
"gross_billings": 48223130,
"net_revenue": 40752163,
"new_client_acquisition": 3,
"organic_growth": 0.11,
"quarter": 2,
"revenue_per_employee": 47004
},
{
"average_project_size": 184509,
"billable_hours_per_employee": 103,
"client_concentration": 0.18,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.67,
"gross_billings": 47175228,
"net_revenue": 41232746,
"new_client_acquisition": 1,
"organic_growth": 0.05,
"quarter": 3,
"revenue_per_employee": 47558
},
{
"average_project_size": 193498,
"billable_hours_per_employee": 83,
"client_concentration": 0.32,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.76,
"gross_billings": 52599477,
"net_revenue": 41718996,
"new_client_acquisition": 5,
"organic_growth": -0.03,
"quarter": 4,
"revenue_per_employee": 48119
}
],
"balance_sheet": [
{
"assets": 51437420,
"current_assets": 18856998,
"current_liabilities": 11903129,
"equity": 34532044,
"fixed_assets": 32580422,
"liabilities": 27986347,
"long_term_liabilities": 16083218,
"quarter": 1
},
{
"assets": 53092222,
"current_assets": 23612666,
"current_liabilities": 16927306,
"equity": 36778140,
"fixed_assets": 29479556,
"liabilities": 28704250,
"long_term_liabilities": 11776944,
"quarter": 2
},
{
"assets": 54800261,
"current_assets": 20420358,
"current_liabilities": 15566426,
"equity": 38019227,
"fixed_assets": 34379903,
"liabilities": 29440568,
"long_term_liabilities": 13874142,
"quarter": 3
},
{
"assets": 56563249,
"current_assets": 18025719,
"current_liabilities": 14498420,
"equity": 38565900,
"fixed_assets": 38537530,
"liabilities": 30195774,
"long_term_liabilities": 15697354,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -43950,
"financing_cash_flow": -24046,
"investing_cash_flow": -248366,
"net_cash_flow": 13385010,
"operating_cash_flow": 13482444,
"quarter": 1
},
{
"change_in_working_capital": -95565,
"financing_cash_flow": 14668,
"investing_cash_flow": -121686,
"net_cash_flow": 14004328,
"operating_cash_flow": 14451719,
"quarter": 2
},
{
"change_in_working_capital": -58122,
"financing_cash_flow": 107509,
"investing_cash_flow": -102034,
"net_cash_flow": 14998044,
"operating_cash_flow": 15104653,
"quarter": 3
},
{
"change_in_working_capital": 80849,
"financing_cash_flow": 199013,
"investing_cash_flow": -478186,
"net_cash_flow": 14046612,
"operating_cash_flow": 14277974,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.783032702651105,
"current_ratio": 1.584205127912165,
"debt_to_equity_ratio": 0.8104457123939723,
"profit_margin": 0.2751178322257004,
"quarter": 1,
"return_on_assets": 0.21542625971520343,
"return_on_equity": 0.3208895193113967
},
{
"asset_turnover_ratio": 0.7675731296384619,
"current_ratio": 1.3949453031687382,
"debt_to_equity_ratio": 0.7804704098684708,
"profit_margin": 0.3040370642412281,
"quarter": 2,
"return_on_assets": 0.23337068092572957,
"return_on_equity": 0.33688946749346216
},
{
"asset_turnover_ratio": 0.7524187886623387,
"current_ratio": 1.3118205810376768,
"debt_to_equity_ratio": 0.7743599836998264,
"profit_margin": 0.30702621649307565,
"quarter": 3,
"return_on_assets": 0.23101229390130096,
"return_on_equity": 0.33297715390162985
},
{
"asset_turnover_ratio": 0.7375636431351389,
"current_ratio": 1.2432885100583373,
"debt_to_equity_ratio": 0.7829656250729271,
"profit_margin": 0.2923949799750694,
"quarter": 4,
"return_on_assets": 0.21565990666483814,
"return_on_equity": 0.3163007994108785
}
],
"income_statement": [
{
"depreciation": 2401473,
"expenses": 24807925,
"income_tax": 4388286,
"marketing_expense": 4113425,
"net_income": 15469257,
"net_profit": 11080971,
"operational_expense": 16365184,
"product_revenue": 13870060,
"quarter": 1,
"rd_expense": 2605159,
"revenue": 40277182,
"salaries_expense": 7536362,
"service_revenue": 26407122
},
{
"depreciation": 2061551,
"expenses": 24854238,
"income_tax": 3507757,
"marketing_expense": 3437168,
"net_income": 15897925,
"net_profit": 12390168,
"operational_expense": 17286533,
"product_revenue": 15396935,
"quarter": 2,
"rd_expense": 3275555,
"revenue": 40752163,
"salaries_expense": 12385304,
"service_revenue": 25355228
},
{
"depreciation": 2445119,
"expenses": 24900638,
"income_tax": 3672574,
"marketing_expense": 3880379,
"net_income": 16332108,
"net_profit": 12659534,
"operational_expense": 17072721,
"product_revenue": 10575677,
"quarter": 3,
"rd_expense": 3052871,
"revenue": 41232746,
"salaries_expense": 8977771,
"service_revenue": 30657069
},
{
"depreciation": 2079549,
"expenses": 24947124,
"income_tax": 4573447,
"marketing_expense": 4240508,
"net_income": 16771872,
"net_profit": 12198425,
"operational_expense": 16915815,
"product_revenue": 12221638,
"quarter": 4,
"rd_expense": 3542408,
"revenue": 41718996,
"salaries_expense": 11509056,
"service_revenue": 29497358
}
],
"market_conditions": {
"gdp_growth": [
0.04568251814931635,
0.03611573186519602,
0.04782737341982459,
0.04683973882542647
],
"inflation_rate": [
0.004969677614704485,
0.007086536542167496,
0.005491339657216468,
0.010785635427846479
],
"interest_rate": [
0.016190515765138986,
0.014114876835066095,
0.01586641290870107,
0.016942766272358727
],
"year": 2003
},
"random_event": null,
"year": 2003
},
{
"advertising_kpis": [
{
"average_project_size": 60548,
"billable_hours_per_employee": 112,
"client_concentration": 0.25,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.68,
"gross_billings": 114523209,
"net_revenue": 92793848,
"new_client_acquisition": 3,
"organic_growth": 0.13,
"quarter": 1,
"revenue_per_employee": 107029
},
{
"average_project_size": 73313,
"billable_hours_per_employee": 109,
"client_concentration": 0.32,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.64,
"gross_billings": 107120170,
"net_revenue": 92973641,
"new_client_acquisition": 2,
"organic_growth": 0.03,
"quarter": 2,
"revenue_per_employee": 107236
},
{
"average_project_size": 110017,
"billable_hours_per_employee": 155,
"client_concentration": 0.14,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.73,
"gross_billings": 105991798,
"net_revenue": 93153783,
"new_client_acquisition": 3,
"organic_growth": 0.09,
"quarter": 3,
"revenue_per_employee": 107444
},
{
"average_project_size": 166318,
"billable_hours_per_employee": 141,
"client_concentration": 0.13,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.71,
"gross_billings": 110954589,
"net_revenue": 93334274,
"new_client_acquisition": 3,
"organic_growth": 0.13,
"quarter": 4,
"revenue_per_employee": 107652
}
],
"balance_sheet": [
{
"assets": 123909736,
"current_assets": 55134003,
"current_liabilities": 39310983,
"equity": 64847863,
"fixed_assets": 68775733,
"liabilities": 73516859,
"long_term_liabilities": 34205876,
"quarter": 1
},
{
"assets": 127150502,
"current_assets": 60563717,
"current_liabilities": 43875340,
"equity": 67871154,
"fixed_assets": 66586785,
"liabilities": 75175301,
"long_term_liabilities": 31299961,
"quarter": 2
},
{
"assets": 130476028,
"current_assets": 61862180,
"current_liabilities": 42872390,
"equity": 68535602,
"fixed_assets": 68613848,
"liabilities": 76871156,
"long_term_liabilities": 33998766,
"quarter": 3
},
{
"assets": 133888530,
"current_assets": 52774438,
"current_liabilities": 33701269,
"equity": 70360316,
"fixed_assets": 81114092,
"liabilities": 78605266,
"long_term_liabilities": 44903997,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -8356,
"financing_cash_flow": -93737,
"investing_cash_flow": -109883,
"net_cash_flow": 18322883,
"operating_cash_flow": 18757739,
"quarter": 1
},
{
"change_in_working_capital": -69064,
"financing_cash_flow": 175438,
"investing_cash_flow": -250673,
"net_cash_flow": 19347789,
"operating_cash_flow": 19708472,
"quarter": 2
},
{
"change_in_working_capital": -85479,
"financing_cash_flow": 77224,
"investing_cash_flow": -117233,
"net_cash_flow": 20465210,
"operating_cash_flow": 20898004,
"quarter": 3
},
{
"change_in_working_capital": 93415,
"financing_cash_flow": -39343,
"investing_cash_flow": -251513,
"net_cash_flow": 18802011,
"operating_cash_flow": 19228357,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7488826221048522,
"current_ratio": 1.4025088866386273,
"debt_to_equity_ratio": 1.1336820613502714,
"profit_margin": 0.15577526217039733,
"quarter": 1,
"return_on_assets": 0.11665738679323794,
"return_on_equity": 0.22290612722272746
},
{
"asset_turnover_ratio": 0.7312093899558493,
"current_ratio": 1.3803589214351388,
"debt_to_equity_ratio": 1.1076178401210035,
"profit_margin": 0.1709726846128356,
"quarter": 2,
"return_on_assets": 0.12501683241486533,
"return_on_equity": 0.23420779024915356
},
{
"asset_turnover_ratio": 0.7139532405140353,
"current_ratio": 1.4429375175958232,
"debt_to_equity_ratio": 1.1216237073397268,
"profit_margin": 0.16028044722563764,
"quarter": 3,
"return_on_assets": 0.1144327446877828,
"return_on_equity": 0.21785363467005076
},
{
"asset_turnover_ratio": 0.6971043299974987,
"current_ratio": 1.5659480953076277,
"debt_to_equity_ratio": 1.1171818216393457,
"profit_margin": 0.16153821478270672,
"quarter": 4,
"return_on_assets": 0.11260898898509081,
"return_on_equity": 0.21428346058025094
}
],
"income_statement": [
{
"depreciation": 4302753,
"expenses": 73346672,
"income_tax": 4992190,
"marketing_expense": 10014935,
"net_income": 19447176,
"net_profit": 14454986,
"operational_expense": 40095525,
"product_revenue": 29532841,
"quarter": 1,
"rd_expense": 8511545,
"revenue": 92793848,
"salaries_expense": 24609462,
"service_revenue": 63261007
},
{
"depreciation": 3812519,
"expenses": 72993966,
"income_tax": 4083722,
"marketing_expense": 10430742,
"net_income": 19979675,
"net_profit": 15895953,
"operational_expense": 42353032,
"product_revenue": 27017776,
"quarter": 2,
"rd_expense": 10354908,
"revenue": 92973641,
"salaries_expense": 33902647,
"service_revenue": 65955865
},
{
"depreciation": 5967274,
"expenses": 72642957,
"income_tax": 5580096,
"marketing_expense": 12106482,
"net_income": 20510826,
"net_profit": 14930730,
"operational_expense": 43044805,
"product_revenue": 29863883,
"quarter": 3,
"rd_expense": 13965246,
"revenue": 93153783,
"salaries_expense": 22883610,
"service_revenue": 63289900
},
{
"depreciation": 4151305,
"expenses": 72293636,
"income_tax": 5963586,
"marketing_expense": 7978716,
"net_income": 21040638,
"net_profit": 15077052,
"operational_expense": 41158043,
"product_revenue": 26545065,
"quarter": 4,
"rd_expense": 13608743,
"revenue": 93334274,
"salaries_expense": 23808612,
"service_revenue": 66789209
}
],
"market_conditions": {
"gdp_growth": [
0.03878282207554131,
0.05158182280574132,
0.034477813838776045,
0.034061214586917965
],
"inflation_rate": [
0.0057759712483023825,
0.0022064952042713222,
0.006664283888408622,
0.010401691743889035
],
"interest_rate": [
0.011912571015155696,
0.011283282083674684,
0.018332087283657147,
0.018712421147385434
],
"year": 2004
},
"random_event": {
"description": "Brown-Marshall Technology Adoption in 2004",
"impact": -0.07,
"type": "Technology Adoption"
},
"year": 2004
},
{
"advertising_kpis": [
{
"average_project_size": 125541,
"billable_hours_per_employee": 93,
"client_concentration": 0.17,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.73,
"gross_billings": 25054566,
"net_revenue": 21703762,
"new_client_acquisition": 4,
"organic_growth": 0.04,
"quarter": 1,
"revenue_per_employee": 25033
},
{
"average_project_size": 187961,
"billable_hours_per_employee": 88,
"client_concentration": 0.13,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.71,
"gross_billings": 27972649,
"net_revenue": 21909309,
"new_client_acquisition": 2,
"organic_growth": 0.09,
"quarter": 2,
"revenue_per_employee": 25270
},
{
"average_project_size": 143438,
"billable_hours_per_employee": 103,
"client_concentration": 0.13,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.61,
"gross_billings": 28556812,
"net_revenue": 22116804,
"new_client_acquisition": 2,
"organic_growth": 0.14,
"quarter": 3,
"revenue_per_employee": 25510
},
{
"average_project_size": 73156,
"billable_hours_per_employee": 154,
"client_concentration": 0.19,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.74,
"gross_billings": 24885406,
"net_revenue": 22326263,
"new_client_acquisition": 1,
"organic_growth": 0.15,
"quarter": 4,
"revenue_per_employee": 25751
}
],
"balance_sheet": [
{
"assets": 32173349,
"current_assets": 10745928,
"current_liabilities": 6535454,
"equity": 22686338,
"fixed_assets": 21427421,
"liabilities": 14490493,
"long_term_liabilities": 7955039,
"quarter": 1
},
{
"assets": 32869664,
"current_assets": 10150517,
"current_liabilities": 5883002,
"equity": 22975946,
"fixed_assets": 22719147,
"liabilities": 14667842,
"long_term_liabilities": 8784840,
"quarter": 2
},
{
"assets": 33581050,
"current_assets": 11692808,
"current_liabilities": 8763416,
"equity": 23735004,
"fixed_assets": 21888242,
"liabilities": 14847361,
"long_term_liabilities": 6083945,
"quarter": 3
},
{
"assets": 34307832,
"current_assets": 13166625,
"current_liabilities": 7599309,
"equity": 24196605,
"fixed_assets": 21141207,
"liabilities": 15029077,
"long_term_liabilities": 7429768,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 25212,
"financing_cash_flow": 101850,
"investing_cash_flow": -272943,
"net_cash_flow": 5710083,
"operating_cash_flow": 5894930,
"quarter": 1
},
{
"change_in_working_capital": 58691,
"financing_cash_flow": 83100,
"investing_cash_flow": -133291,
"net_cash_flow": 5698915,
"operating_cash_flow": 5825606,
"quarter": 2
},
{
"change_in_working_capital": -9853,
"financing_cash_flow": 40729,
"investing_cash_flow": -225059,
"net_cash_flow": 5977739,
"operating_cash_flow": 6038339,
"quarter": 3
},
{
"change_in_working_capital": -94551,
"financing_cash_flow": -4121,
"investing_cash_flow": -115884,
"net_cash_flow": 5276877,
"operating_cash_flow": 5875146,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6745882127471405,
"current_ratio": 1.6442511874461974,
"debt_to_equity_ratio": 0.638732130324427,
"profit_margin": 0.23053524084902885,
"quarter": 1,
"return_on_assets": 0.15551635609957795,
"return_on_equity": 0.2205504475865607
},
{
"asset_turnover_ratio": 0.6665510484074313,
"current_ratio": 1.7253975096387864,
"debt_to_equity_ratio": 0.6383999161557918,
"profit_margin": 0.21790390559556214,
"quarter": 2,
"return_on_assets": 0.14524407672679587,
"return_on_equity": 0.20778791872160562
},
{
"asset_turnover_ratio": 0.6586096622946572,
"current_ratio": 1.334275127416067,
"debt_to_equity_ratio": 0.6255470190778144,
"profit_margin": 0.22613190404906605,
"quarter": 3,
"return_on_assets": 0.14893265695980323,
"return_on_equity": 0.21071473171017793
},
{
"asset_turnover_ratio": 0.6507628637099541,
"current_ratio": 1.7326081884550293,
"debt_to_equity_ratio": 0.621123376605933,
"profit_margin": 0.22027197296744197,
"quarter": 4,
"return_on_assets": 0.14334481992333412,
"return_on_equity": 0.20324545530251042
}
],
"income_statement": [
{
"depreciation": 891448,
"expenses": 15323177,
"income_tax": 1377103,
"marketing_expense": 2881100,
"net_income": 6380585,
"net_profit": 5003482,
"operational_expense": 8456799,
"product_revenue": 6839293,
"quarter": 1,
"rd_expense": 2703656,
"revenue": 21703762,
"salaries_expense": 6963865,
"service_revenue": 14864469
},
{
"depreciation": 1051482,
"expenses": 15399354,
"income_tax": 1735831,
"marketing_expense": 2216278,
"net_income": 6509955,
"net_profit": 4774124,
"operational_expense": 9134155,
"product_revenue": 5708835,
"quarter": 2,
"rd_expense": 2929430,
"revenue": 21909309,
"salaries_expense": 6843920,
"service_revenue": 16200474
},
{
"depreciation": 1037024,
"expenses": 15475911,
"income_tax": 1639578,
"marketing_expense": 1716471,
"net_income": 6640893,
"net_profit": 5001315,
"operational_expense": 9992102,
"product_revenue": 6114116,
"quarter": 3,
"rd_expense": 1918020,
"revenue": 22116804,
"salaries_expense": 5322014,
"service_revenue": 16002688
},
{
"depreciation": 957296,
"expenses": 15552848,
"income_tax": 1855565,
"marketing_expense": 2546554,
"net_income": 6773415,
"net_profit": 4917850,
"operational_expense": 8592196,
"product_revenue": 6745620,
"quarter": 4,
"rd_expense": 2082091,
"revenue": 22326263,
"salaries_expense": 7587765,
"service_revenue": 15580643
}
],
"market_conditions": {
"gdp_growth": [
0.05844384056805045,
0.06143889417227885,
0.05458868597714812,
0.05268306131533158
],
"inflation_rate": [
0.008436368910455426,
0.011027700168226306,
0.008520165361516624,
0.007622614618509336
],
"interest_rate": [
0.02359833384306452,
0.015819902633929232,
0.024505883115354284,
0.023893608516667095
],
"year": 2005
},
"random_event": null,
"year": 2005
},
{
"advertising_kpis": [
{
"average_project_size": 82082,
"billable_hours_per_employee": 147,
"client_concentration": 0.37,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.71,
"gross_billings": 126424878,
"net_revenue": 97470246,
"new_client_acquisition": 2,
"organic_growth": 0.14,
"quarter": 1,
"revenue_per_employee": 112422
},
{
"average_project_size": 171509,
"billable_hours_per_employee": 144,
"client_concentration": 0.37,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.61,
"gross_billings": 118723606,
"net_revenue": 97278260,
"new_client_acquisition": 2,
"organic_growth": 0.11,
"quarter": 2,
"revenue_per_employee": 112201
},
{
"average_project_size": 164622,
"billable_hours_per_employee": 83,
"client_concentration": 0.29,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.79,
"gross_billings": 110242247,
"net_revenue": 97086654,
"new_client_acquisition": 1,
"organic_growth": 0.06,
"quarter": 3,
"revenue_per_employee": 111980
},
{
"average_project_size": 94609,
"billable_hours_per_employee": 98,
"client_concentration": 0.12,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.76,
"gross_billings": 108956020,
"net_revenue": 96895424,
"new_client_acquisition": 1,
"organic_growth": 0.14,
"quarter": 4,
"revenue_per_employee": 111759
}
],
"balance_sheet": [
{
"assets": 110395202,
"current_assets": 43189568,
"current_liabilities": 23759638,
"equity": 77182665,
"fixed_assets": 67205634,
"liabilities": 58037205,
"long_term_liabilities": 34277567,
"quarter": 1
},
{
"assets": 112858329,
"current_assets": 47419083,
"current_liabilities": 31804223,
"equity": 79068787,
"fixed_assets": 65439246,
"liabilities": 59300122,
"long_term_liabilities": 27495899,
"quarter": 2
},
{
"assets": 115376414,
"current_assets": 43626801,
"current_liabilities": 33563858,
"equity": 82735650,
"fixed_assets": 71749613,
"liabilities": 60590521,
"long_term_liabilities": 27026663,
"quarter": 3
},
{
"assets": 117950681,
"current_assets": 38903660,
"current_liabilities": 34181690,
"equity": 82723678,
"fixed_assets": 79047021,
"liabilities": 61908999,
"long_term_liabilities": 27727309,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 28520,
"financing_cash_flow": 42732,
"investing_cash_flow": -320369,
"net_cash_flow": 30209336,
"operating_cash_flow": 30668125,
"quarter": 1
},
{
"change_in_working_capital": 25874,
"financing_cash_flow": 123361,
"investing_cash_flow": -225453,
"net_cash_flow": 30712437,
"operating_cash_flow": 31049535,
"quarter": 2
},
{
"change_in_working_capital": 4749,
"financing_cash_flow": 15585,
"investing_cash_flow": -285117,
"net_cash_flow": 31620640,
"operating_cash_flow": 32048551,
"quarter": 3
},
{
"change_in_working_capital": -92496,
"financing_cash_flow": -5753,
"investing_cash_flow": -422684,
"net_cash_flow": 30311037,
"operating_cash_flow": 30713363,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8829210349196155,
"current_ratio": 1.8177704559303471,
"debt_to_equity_ratio": 0.7519461138067726,
"profit_margin": 0.25468970294791293,
"quarter": 1,
"return_on_assets": 0.22487089611014072,
"return_on_equity": 0.32163527911351597
},
{
"asset_turnover_ratio": 0.8619502066170056,
"current_ratio": 1.49096813338279,
"debt_to_equity_ratio": 0.7499814307256288,
"profit_margin": 0.2622433830539321,
"quarter": 2,
"return_on_assets": 0.22604073820727932,
"return_on_equity": 0.32263780649626
},
{
"asset_turnover_ratio": 0.8414774790972442,
"current_ratio": 1.299814848459912,
"debt_to_equity_ratio": 0.7323387318525931,
"profit_margin": 0.28788464581341944,
"quarter": 3,
"return_on_assets": 0.24224844602987922,
"return_on_equity": 0.33781999657946726
},
{
"asset_turnover_ratio": 0.8214910094499581,
"current_ratio": 1.1381432573989174,
"debt_to_equity_ratio": 0.7483830566624468,
"profit_margin": 0.27536899988176944,
"quarter": 4,
"return_on_assets": 0.2262131576841002,
"return_on_equity": 0.3225436373851753
}
],
"income_statement": [
{
"depreciation": 5843457,
"expenses": 62282948,
"income_tax": 10362630,
"marketing_expense": 9656100,
"net_income": 35187298,
"net_profit": 24824668,
"operational_expense": 32996645,
"product_revenue": 28279020,
"quarter": 1,
"rd_expense": 10004731,
"revenue": 97470246,
"salaries_expense": 24298855,
"service_revenue": 69191226
},
{
"depreciation": 5538955,
"expenses": 62202906,
"income_tax": 9564774,
"marketing_expense": 11066656,
"net_income": 35075354,
"net_profit": 25510580,
"operational_expense": 36648342,
"product_revenue": 36249456,
"quarter": 2,
"rd_expense": 9723822,
"revenue": 97278260,
"salaries_expense": 24537918,
"service_revenue": 61028804
},
{
"depreciation": 4098794,
"expenses": 62122967,
"income_tax": 7013930,
"marketing_expense": 9852156,
"net_income": 34963687,
"net_profit": 27949757,
"operational_expense": 35361248,
"product_revenue": 30420301,
"quarter": 3,
"rd_expense": 7381054,
"revenue": 97086654,
"salaries_expense": 18820559,
"service_revenue": 66666353
},
{
"depreciation": 4031367,
"expenses": 62043132,
"income_tax": 8170296,
"marketing_expense": 7163881,
"net_income": 34852292,
"net_profit": 26681996,
"operational_expense": 32507816,
"product_revenue": 35851332,
"quarter": 4,
"rd_expense": 10883019,
"revenue": 96895424,
"salaries_expense": 26117557,
"service_revenue": 61044092
}
],
"market_conditions": {
"gdp_growth": [
0.025635515971737823,
0.02334574117297241,
0.02335417992100125,
0.031386100828798495
],
"inflation_rate": [
0.0100532025636406,
0.007384338268515851,
0.009729431920320565,
0.009434030037389934
],
"interest_rate": [
0.011223819343723487,
0.00832950781122364,
0.013769225722580443,
0.011515870925957067
],
"year": 2006
},
"random_event": null,
"year": 2006
}
] |
{
"advertising_type": "Social Media Campaigns",
"financial_health": "Average",
"founding_year": 2008,
"industry": "Advertising",
"location": "Jasonview",
"name": "Frye-Martin",
"num_employees": 966,
"region": "Europe",
"revenue_size": "Large",
"website": "www.frye-martin.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 54508,
"billable_hours_per_employee": 143,
"client_concentration": 0.13,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.73,
"gross_billings": 86232371,
"net_revenue": 75295514,
"new_client_acquisition": 2,
"organic_growth": 0.11,
"quarter": 1,
"revenue_per_employee": 77946
},
{
"average_project_size": 144321,
"billable_hours_per_employee": 99,
"client_concentration": 0.29,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.75,
"gross_billings": 94162269,
"net_revenue": 76643410,
"new_client_acquisition": 3,
"organic_growth": 0.01,
"quarter": 2,
"revenue_per_employee": 79341
},
{
"average_project_size": 120105,
"billable_hours_per_employee": 159,
"client_concentration": 0.18,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.78,
"gross_billings": 93194780,
"net_revenue": 78015435,
"new_client_acquisition": 2,
"organic_growth": 0.02,
"quarter": 3,
"revenue_per_employee": 80761
},
{
"average_project_size": 96252,
"billable_hours_per_employee": 109,
"client_concentration": 0.28,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.64,
"gross_billings": 93496389,
"net_revenue": 79412022,
"new_client_acquisition": 2,
"organic_growth": -0.01,
"quarter": 4,
"revenue_per_employee": 82207
}
],
"balance_sheet": [
{
"assets": 76699273,
"current_assets": 35812571,
"current_liabilities": 19911289,
"equity": 49731411,
"fixed_assets": 40886702,
"liabilities": 43862196,
"long_term_liabilities": 23950907,
"quarter": 1
},
{
"assets": 78429285,
"current_assets": 33335317,
"current_liabilities": 26578632,
"equity": 51925008,
"fixed_assets": 45093968,
"liabilities": 44486679,
"long_term_liabilities": 17908047,
"quarter": 2
},
{
"assets": 80198319,
"current_assets": 29799334,
"current_liabilities": 18925247,
"equity": 52625462,
"fixed_assets": 50398985,
"liabilities": 45120053,
"long_term_liabilities": 26194806,
"quarter": 3
},
{
"assets": 82007254,
"current_assets": 25388494,
"current_liabilities": 25226007,
"equity": 55624082,
"fixed_assets": 56618760,
"liabilities": 45762445,
"long_term_liabilities": 20536438,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -44250,
"financing_cash_flow": -119183,
"investing_cash_flow": -324918,
"net_cash_flow": 19514794,
"operating_cash_flow": 19879881,
"quarter": 1
},
{
"change_in_working_capital": 35983,
"financing_cash_flow": -110461,
"investing_cash_flow": -240492,
"net_cash_flow": 22145792,
"operating_cash_flow": 22754385,
"quarter": 2
},
{
"change_in_working_capital": 12992,
"financing_cash_flow": -27762,
"investing_cash_flow": -303661,
"net_cash_flow": 21166237,
"operating_cash_flow": 21818299,
"quarter": 3
},
{
"change_in_working_capital": -86459,
"financing_cash_flow": 150655,
"investing_cash_flow": -210125,
"net_cash_flow": 22609883,
"operating_cash_flow": 22962715,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9816978838899816,
"current_ratio": 1.7986063584331482,
"debt_to_equity_ratio": 0.8819817318273958,
"profit_margin": 0.22437371235688755,
"quarter": 1,
"return_on_assets": 0.22026719862129593,
"return_on_equity": 0.339711535632882
},
{
"asset_turnover_ratio": 0.9772294876843516,
"current_ratio": 1.254214927239295,
"debt_to_equity_ratio": 0.8567486210112861,
"profit_margin": 0.23462424231907217,
"quarter": 2,
"return_on_assets": 0.22928172811979608,
"return_on_equity": 0.3463148623876957
},
{
"asset_turnover_ratio": 0.9727814245084114,
"current_ratio": 1.5745809816907541,
"debt_to_equity_ratio": 0.8573806534943104,
"profit_margin": 0.22491954316475965,
"quarter": 3,
"return_on_assets": 0.21879755359959602,
"return_on_equity": 0.3334354765379542
},
{
"asset_turnover_ratio": 0.9683536288143485,
"current_ratio": 1.0064412493027532,
"debt_to_equity_ratio": 0.8227092179247111,
"profit_margin": 0.244034498957853,
"quarter": 4,
"return_on_assets": 0.23631169262172833,
"return_on_equity": 0.348397174446852
}
],
"income_statement": [
{
"depreciation": 2985547,
"expenses": 53528299,
"income_tax": 4872881,
"marketing_expense": 9783099,
"net_income": 21767215,
"net_profit": 16894334,
"operational_expense": 35914414,
"product_revenue": 21882573,
"quarter": 1,
"rd_expense": 10253951,
"revenue": 75295514,
"salaries_expense": 23907511,
"service_revenue": 53412941
},
{
"depreciation": 4771983,
"expenses": 54003885,
"income_tax": 4657123,
"marketing_expense": 10037219,
"net_income": 22639525,
"net_profit": 17982402,
"operational_expense": 33987437,
"product_revenue": 15767228,
"quarter": 2,
"rd_expense": 6997415,
"revenue": 76643410,
"salaries_expense": 22295508,
"service_revenue": 60876182
},
{
"depreciation": 4271103,
"expenses": 54483696,
"income_tax": 5984543,
"marketing_expense": 7934109,
"net_income": 23531739,
"net_profit": 17547196,
"operational_expense": 34214346,
"product_revenue": 23436400,
"quarter": 3,
"rd_expense": 6166014,
"revenue": 78015435,
"salaries_expense": 17168239,
"service_revenue": 54579035
},
{
"depreciation": 3583442,
"expenses": 54967771,
"income_tax": 5064978,
"marketing_expense": 7463770,
"net_income": 24444251,
"net_profit": 19379273,
"operational_expense": 36320539,
"product_revenue": 29637289,
"quarter": 4,
"rd_expense": 8176430,
"revenue": 79412022,
"salaries_expense": 22620100,
"service_revenue": 49774733
}
],
"market_conditions": {
"gdp_growth": [
0.018963074982147575,
0.015040883810396815,
0.027255154937829235,
0.02828656776143792
],
"inflation_rate": [
0.020042333072242662,
0.015726499397760125,
0.023247869035565954,
0.014876333988445723
],
"interest_rate": [
0.024844295823644082,
0.02255692087077044,
0.018510502703669614,
0.01705392347815733
],
"year": 2008
},
"random_event": {
"description": "Frye-Martin Industry Recognition in 2008",
"impact": 0,
"type": "Industry Recognition"
},
"year": 2008
},
{
"advertising_kpis": [
{
"average_project_size": 118906,
"billable_hours_per_employee": 116,
"client_concentration": 0.25,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.66,
"gross_billings": 65189013,
"net_revenue": 51740690,
"new_client_acquisition": 3,
"organic_growth": 0.08,
"quarter": 1,
"revenue_per_employee": 53562
},
{
"average_project_size": 186307,
"billable_hours_per_employee": 89,
"client_concentration": 0.33,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.67,
"gross_billings": 65772245,
"net_revenue": 51142084,
"new_client_acquisition": 5,
"organic_growth": 0.05,
"quarter": 2,
"revenue_per_employee": 52942
},
{
"average_project_size": 86967,
"billable_hours_per_employee": 144,
"client_concentration": 0.21,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.65,
"gross_billings": 60508582,
"net_revenue": 50550404,
"new_client_acquisition": 3,
"organic_growth": 0.06,
"quarter": 3,
"revenue_per_employee": 52330
},
{
"average_project_size": 128203,
"billable_hours_per_employee": 147,
"client_concentration": 0.3,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.62,
"gross_billings": 58695890,
"net_revenue": 49965569,
"new_client_acquisition": 1,
"organic_growth": 0.01,
"quarter": 4,
"revenue_per_employee": 51724
}
],
"balance_sheet": [
{
"assets": 59630601,
"current_assets": 22465977,
"current_liabilities": 13729744,
"equity": 38579301,
"fixed_assets": 37164624,
"liabilities": 30824760,
"long_term_liabilities": 17095016,
"quarter": 1
},
{
"assets": 60862464,
"current_assets": 19071089,
"current_liabilities": 13032569,
"equity": 38608333,
"fixed_assets": 41791375,
"liabilities": 31652577,
"long_term_liabilities": 18620008,
"quarter": 2
},
{
"assets": 62119775,
"current_assets": 20418667,
"current_liabilities": 14962862,
"equity": 39460702,
"fixed_assets": 41701108,
"liabilities": 32502626,
"long_term_liabilities": 17539764,
"quarter": 3
},
{
"assets": 63403059,
"current_assets": 20960401,
"current_liabilities": 16307184,
"equity": 39666458,
"fixed_assets": 42442658,
"liabilities": 33375503,
"long_term_liabilities": 17068319,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -62873,
"financing_cash_flow": 44576,
"investing_cash_flow": -308780,
"net_cash_flow": 11376903,
"operating_cash_flow": 11794237,
"quarter": 1
},
{
"change_in_working_capital": 67801,
"financing_cash_flow": -14445,
"investing_cash_flow": -417868,
"net_cash_flow": 11180308,
"operating_cash_flow": 11330015,
"quarter": 2
},
{
"change_in_working_capital": 2150,
"financing_cash_flow": 64335,
"investing_cash_flow": -241432,
"net_cash_flow": 12624862,
"operating_cash_flow": 12679227,
"quarter": 3
},
{
"change_in_working_capital": -1338,
"financing_cash_flow": -59904,
"investing_cash_flow": -458126,
"net_cash_flow": 11691056,
"operating_cash_flow": 12183960,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8676868777492281,
"current_ratio": 1.6362997736884242,
"debt_to_equity_ratio": 0.7989973690814149,
"profit_margin": 0.1888931129445703,
"quarter": 1,
"return_on_assets": 0.16390007539920654,
"return_on_equity": 0.25333429447049854
},
{
"asset_turnover_ratio": 0.8402894105634632,
"current_ratio": 1.4633407273730912,
"debt_to_equity_ratio": 0.8198379608878736,
"profit_margin": 0.1837712753355925,
"quarter": 2,
"return_on_assets": 0.15442105663024094,
"return_on_equity": 0.24343050501558822
},
{
"asset_turnover_ratio": 0.8137570363060717,
"current_ratio": 1.3646230914914539,
"debt_to_equity_ratio": 0.8236707496992831,
"profit_margin": 0.19472748427490313,
"quarter": 3,
"return_on_assets": 0.15846086049088234,
"return_on_equity": 0.2494520497886733
},
{
"asset_turnover_ratio": 0.788062434022308,
"current_ratio": 1.2853476725350006,
"debt_to_equity_ratio": 0.8414036615016143,
"profit_margin": 0.19291088229176376,
"quarter": 4,
"return_on_assets": 0.1520258194482383,
"return_on_equity": 0.24299880770801366
}
],
"income_statement": [
{
"depreciation": 2020777,
"expenses": 38760629,
"income_tax": 3206601,
"marketing_expense": 5867808,
"net_income": 12980061,
"net_profit": 9773460,
"operational_expense": 22302965,
"product_revenue": 15622776,
"quarter": 1,
"rd_expense": 6006326,
"revenue": 51740690,
"salaries_expense": 15759529,
"service_revenue": 36117914
},
{
"depreciation": 1931569,
"expenses": 38373373,
"income_tax": 3370265,
"marketing_expense": 5467281,
"net_income": 12768711,
"net_profit": 9398446,
"operational_expense": 24690853,
"product_revenue": 16220230,
"quarter": 2,
"rd_expense": 6539535,
"revenue": 51142084,
"salaries_expense": 18314133,
"service_revenue": 34921854
},
{
"depreciation": 2835674,
"expenses": 37989987,
"income_tax": 2716864,
"marketing_expense": 7239168,
"net_income": 12560417,
"net_profit": 9843553,
"operational_expense": 22960253,
"product_revenue": 16157932,
"quarter": 3,
"rd_expense": 5507113,
"revenue": 50550404,
"salaries_expense": 14732736,
"service_revenue": 34392472
},
{
"depreciation": 2545058,
"expenses": 37610431,
"income_tax": 2716236,
"marketing_expense": 7263246,
"net_income": 12355138,
"net_profit": 9638902,
"operational_expense": 20726440,
"product_revenue": 13008460,
"quarter": 4,
"rd_expense": 3931695,
"revenue": 49965569,
"salaries_expense": 14863798,
"service_revenue": 36957109
}
],
"market_conditions": {
"gdp_growth": [
0.027599653036956065,
0.027376687688668265,
0.0140134961832699,
0.018064740313225854
],
"inflation_rate": [
0.014131259201907435,
0.014683123814868235,
0.017404583601960778,
0.019806815098037407
],
"interest_rate": [
0.01722345364324363,
0.01632147904463896,
0.019689012610519398,
0.019224952871706905
],
"year": 2009
},
"random_event": null,
"year": 2009
},
{
"advertising_kpis": [
{
"average_project_size": 136990,
"billable_hours_per_employee": 120,
"client_concentration": 0.36,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.64,
"gross_billings": 112319300,
"net_revenue": 94057185,
"new_client_acquisition": 2,
"organic_growth": 0.1,
"quarter": 1,
"revenue_per_employee": 97368
},
{
"average_project_size": 162831,
"billable_hours_per_employee": 89,
"client_concentration": 0.27,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.74,
"gross_billings": 105072269,
"net_revenue": 93947716,
"new_client_acquisition": 1,
"organic_growth": -0.04,
"quarter": 2,
"revenue_per_employee": 97254
},
{
"average_project_size": 147513,
"billable_hours_per_employee": 90,
"client_concentration": 0.31,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.68,
"gross_billings": 104173810,
"net_revenue": 93838375,
"new_client_acquisition": 1,
"organic_growth": -0.02,
"quarter": 3,
"revenue_per_employee": 97141
},
{
"average_project_size": 124393,
"billable_hours_per_employee": 91,
"client_concentration": 0.15,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.73,
"gross_billings": 117909651,
"net_revenue": 93729161,
"new_client_acquisition": 3,
"organic_growth": 0.08,
"quarter": 4,
"revenue_per_employee": 97028
}
],
"balance_sheet": [
{
"assets": 120111763,
"current_assets": 49613692,
"current_liabilities": 26235078,
"equity": 88122502,
"fixed_assets": 70498071,
"liabilities": 50514880,
"long_term_liabilities": 24279802,
"quarter": 1
},
{
"assets": 123750805,
"current_assets": 53796032,
"current_liabilities": 30248466,
"equity": 89176686,
"fixed_assets": 69954773,
"liabilities": 51687335,
"long_term_liabilities": 21438869,
"quarter": 2
},
{
"assets": 127500099,
"current_assets": 42496017,
"current_liabilities": 29617624,
"equity": 91486170,
"fixed_assets": 85004082,
"liabilities": 52887003,
"long_term_liabilities": 23269379,
"quarter": 3
},
{
"assets": 131362986,
"current_assets": 59672978,
"current_liabilities": 31321280,
"equity": 95324656,
"fixed_assets": 71690008,
"liabilities": 54114516,
"long_term_liabilities": 22793236,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 20582,
"financing_cash_flow": -30105,
"investing_cash_flow": -119824,
"net_cash_flow": 23041751,
"operating_cash_flow": 23261890,
"quarter": 1
},
{
"change_in_working_capital": 15314,
"financing_cash_flow": 9916,
"investing_cash_flow": -140777,
"net_cash_flow": 22160705,
"operating_cash_flow": 22505712,
"quarter": 2
},
{
"change_in_working_capital": -53554,
"financing_cash_flow": -72153,
"investing_cash_flow": -320467,
"net_cash_flow": 20422593,
"operating_cash_flow": 20642246,
"quarter": 3
},
{
"change_in_working_capital": 76424,
"financing_cash_flow": -147717,
"investing_cash_flow": -385519,
"net_cash_flow": 24258206,
"operating_cash_flow": 24462832,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7830805464074322,
"current_ratio": 1.8911204304404965,
"debt_to_equity_ratio": 0.5732347454229114,
"profit_margin": 0.19696123161670212,
"quarter": 1,
"return_on_assets": 0.1542365088754879,
"return_on_equity": 0.2102257491508809
},
{
"asset_turnover_ratio": 0.7591685241966709,
"current_ratio": 1.7784714107485649,
"debt_to_equity_ratio": 0.5796059185244897,
"profit_margin": 0.18215680730333028,
"quarter": 2,
"return_on_assets": 0.1382877145728466,
"return_on_equity": 0.19190235438890385
},
{
"asset_turnover_ratio": 0.7359866834299478,
"current_ratio": 1.434821949255619,
"debt_to_equity_ratio": 0.5780874092772711,
"profit_margin": 0.17980995514894627,
"quarter": 3,
"return_on_assets": 0.13233773253776063,
"return_on_equity": 0.18443305693090004
},
{
"asset_turnover_ratio": 0.7135127165882176,
"current_ratio": 1.9051896346509465,
"debt_to_equity_ratio": 0.5676864545936573,
"profit_margin": 0.19285551910573487,
"quarter": 4,
"return_on_assets": 0.13760486534616378,
"return_on_equity": 0.18962760274739413
}
],
"income_statement": [
{
"depreciation": 4736271,
"expenses": 69585773,
"income_tax": 5945793,
"marketing_expense": 12890002,
"net_income": 24471412,
"net_profit": 18525619,
"operational_expense": 46768295,
"product_revenue": 25478897,
"quarter": 1,
"rd_expense": 7470613,
"revenue": 94057185,
"salaries_expense": 31682264,
"service_revenue": 68578288
},
{
"depreciation": 5392496,
"expenses": 69708895,
"income_tax": 7125605,
"marketing_expense": 10865063,
"net_income": 24238821,
"net_profit": 17113216,
"operational_expense": 43106844,
"product_revenue": 30199435,
"quarter": 2,
"rd_expense": 10883536,
"revenue": 93947716,
"salaries_expense": 23747150,
"service_revenue": 63748281
},
{
"depreciation": 3769172,
"expenses": 69832235,
"income_tax": 7133066,
"marketing_expense": 11005708,
"net_income": 24006140,
"net_profit": 16873074,
"operational_expense": 43073421,
"product_revenue": 28167446,
"quarter": 3,
"rd_expense": 9328885,
"revenue": 93838375,
"salaries_expense": 32606017,
"service_revenue": 65670929
},
{
"depreciation": 6386646,
"expenses": 69955794,
"income_tax": 5697181,
"marketing_expense": 13779987,
"net_income": 23773367,
"net_profit": 18076186,
"operational_expense": 40321133,
"product_revenue": 29676086,
"quarter": 4,
"rd_expense": 13229388,
"revenue": 93729161,
"salaries_expense": 32871202,
"service_revenue": 64053075
}
],
"market_conditions": {
"gdp_growth": [
0.03352084824801309,
0.024586749537491442,
0.020910724591641335,
0.02426864092121149
],
"inflation_rate": [
0.013883039839379878,
0.010536371330173284,
0.01839430331623618,
0.016543211634234632
],
"interest_rate": [
0.03617447917726188,
0.030596197915161494,
0.03567335073620342,
0.03928826878343366
],
"year": 2010
},
"random_event": {
"description": "Frye-Martin Senior Leadership Change in 2010",
"impact": 0,
"type": "Senior Leadership Change"
},
"year": 2010
},
{
"advertising_kpis": [
{
"average_project_size": 196041,
"billable_hours_per_employee": 123,
"client_concentration": 0.38,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.77,
"gross_billings": 37285511,
"net_revenue": 33234796,
"new_client_acquisition": 3,
"organic_growth": 0.12,
"quarter": 1,
"revenue_per_employee": 34405
},
{
"average_project_size": 191669,
"billable_hours_per_employee": 121,
"client_concentration": 0.3,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.73,
"gross_billings": 39594328,
"net_revenue": 33048942,
"new_client_acquisition": 3,
"organic_growth": 0.13,
"quarter": 2,
"revenue_per_employee": 34212
},
{
"average_project_size": 144810,
"billable_hours_per_employee": 155,
"client_concentration": 0.2,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.64,
"gross_billings": 42017462,
"net_revenue": 32864128,
"new_client_acquisition": 1,
"organic_growth": -0.01,
"quarter": 3,
"revenue_per_employee": 34021
},
{
"average_project_size": 118419,
"billable_hours_per_employee": 85,
"client_concentration": 0.24,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.65,
"gross_billings": 36535585,
"net_revenue": 32680348,
"new_client_acquisition": 5,
"organic_growth": 0.15,
"quarter": 4,
"revenue_per_employee": 33831
}
],
"balance_sheet": [
{
"assets": 43000295,
"current_assets": 14922286,
"current_liabilities": 12680067,
"equity": 24325818,
"fixed_assets": 28078009,
"liabilities": 25753177,
"long_term_liabilities": 13073110,
"quarter": 1
},
{
"assets": 43776813,
"current_assets": 17048953,
"current_liabilities": 14237146,
"equity": 25064530,
"fixed_assets": 26727860,
"liabilities": 26081564,
"long_term_liabilities": 11844418,
"quarter": 2
},
{
"assets": 44567354,
"current_assets": 20226550,
"current_liabilities": 11862797,
"equity": 24833174,
"fixed_assets": 24340804,
"liabilities": 26414138,
"long_term_liabilities": 14551341,
"quarter": 3
},
{
"assets": 45372171,
"current_assets": 17864614,
"current_liabilities": 13040967,
"equity": 25332415,
"fixed_assets": 27507557,
"liabilities": 26750953,
"long_term_liabilities": 13709986,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -15895,
"financing_cash_flow": -40133,
"investing_cash_flow": -228139,
"net_cash_flow": 9102432,
"operating_cash_flow": 9386755,
"quarter": 1
},
{
"change_in_working_capital": -33328,
"financing_cash_flow": -163215,
"investing_cash_flow": -474164,
"net_cash_flow": 8152890,
"operating_cash_flow": 8721512,
"quarter": 2
},
{
"change_in_working_capital": 20672,
"financing_cash_flow": 147426,
"investing_cash_flow": -433031,
"net_cash_flow": 7809296,
"operating_cash_flow": 8084033,
"quarter": 3
},
{
"change_in_working_capital": -86113,
"financing_cash_flow": 44269,
"investing_cash_flow": -184591,
"net_cash_flow": 7976776,
"operating_cash_flow": 8162730,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7728969301257119,
"current_ratio": 1.1768302170643106,
"debt_to_equity_ratio": 1.0586767113031923,
"profit_margin": 0.2129906258488844,
"quarter": 1,
"return_on_assets": 0.16461980086415687,
"return_on_equity": 0.2909953531675687
},
{
"asset_turnover_ratio": 0.754941708525013,
"current_ratio": 1.197497939544906,
"debt_to_equity_ratio": 1.0405766236191143,
"profit_margin": 0.2229808445910311,
"quarter": 2,
"return_on_assets": 0.16833753978390342,
"return_on_equity": 0.29401233535996885
},
{
"asset_turnover_ratio": 0.7374036161087777,
"current_ratio": 1.7050405566242093,
"debt_to_equity_ratio": 1.0636633883369078,
"profit_margin": 0.20325985828682264,
"quarter": 3,
"return_on_assets": 0.14988455451046073,
"return_on_equity": 0.26899332320548314
},
{
"asset_turnover_ratio": 0.7202729620321673,
"current_ratio": 1.369884150462155,
"debt_to_equity_ratio": 1.0559969509421032,
"profit_margin": 0.20535879850483843,
"quarter": 4,
"return_on_assets": 0.14791439007844698,
"return_on_equity": 0.2649252745938356
}
],
"income_statement": [
{
"depreciation": 2308055,
"expenses": 23684350,
"income_tax": 2471746,
"marketing_expense": 2372870,
"net_income": 9550446,
"net_profit": 7078700,
"operational_expense": 14983688,
"product_revenue": 11904304,
"quarter": 1,
"rd_expense": 3042389,
"revenue": 33234796,
"salaries_expense": 7767727,
"service_revenue": 21330492
},
{
"depreciation": 1352231,
"expenses": 23553658,
"income_tax": 2126003,
"marketing_expense": 2809299,
"net_income": 9495284,
"net_profit": 7369281,
"operational_expense": 15022743,
"product_revenue": 12883240,
"quarter": 2,
"rd_expense": 4197147,
"revenue": 33048942,
"salaries_expense": 11676577,
"service_revenue": 20165702
},
{
"depreciation": 1404075,
"expenses": 23423687,
"income_tax": 2760483,
"marketing_expense": 2699275,
"net_income": 9440441,
"net_profit": 6679958,
"operational_expense": 14469653,
"product_revenue": 8624523,
"quarter": 3,
"rd_expense": 2577141,
"revenue": 32864128,
"salaries_expense": 10276342,
"service_revenue": 24239605
},
{
"depreciation": 1451533,
"expenses": 23294433,
"income_tax": 2674718,
"marketing_expense": 4355395,
"net_income": 9385915,
"net_profit": 6711197,
"operational_expense": 14115565,
"product_revenue": 10552609,
"quarter": 4,
"rd_expense": 3568121,
"revenue": 32680348,
"salaries_expense": 10261803,
"service_revenue": 22127739
}
],
"market_conditions": {
"gdp_growth": [
0.028101272832293883,
0.017956931547292904,
0.014908392075462336,
0.019381858255682886
],
"inflation_rate": [
0.008851559676728522,
0.012155859831984256,
0.010862956445099386,
0.008990328380786979
],
"interest_rate": [
0.0414523969237566,
0.043735904816185944,
0.037613592546471925,
0.041314972307787336
],
"year": 2011
},
"random_event": null,
"year": 2011
},
{
"advertising_kpis": [
{
"average_project_size": 108944,
"billable_hours_per_employee": 100,
"client_concentration": 0.18,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.75,
"gross_billings": 30282908,
"net_revenue": 23390660,
"new_client_acquisition": 1,
"organic_growth": 0,
"quarter": 1,
"revenue_per_employee": 24214
},
{
"average_project_size": 106545,
"billable_hours_per_employee": 111,
"client_concentration": 0.22,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.65,
"gross_billings": 27770375,
"net_revenue": 23711138,
"new_client_acquisition": 3,
"organic_growth": 0.04,
"quarter": 2,
"revenue_per_employee": 24546
},
{
"average_project_size": 150139,
"billable_hours_per_employee": 131,
"client_concentration": 0.21,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.68,
"gross_billings": 27978450,
"net_revenue": 24036007,
"new_client_acquisition": 4,
"organic_growth": 0.06,
"quarter": 3,
"revenue_per_employee": 24882
},
{
"average_project_size": 89429,
"billable_hours_per_employee": 98,
"client_concentration": 0.19,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.7,
"gross_billings": 30320297,
"net_revenue": 24365327,
"new_client_acquisition": 2,
"organic_growth": -0.04,
"quarter": 4,
"revenue_per_employee": 25223
}
],
"balance_sheet": [
{
"assets": 26858693,
"current_assets": 11398724,
"current_liabilities": 6132739,
"equity": 18597869,
"fixed_assets": 15459969,
"liabilities": 12804010,
"long_term_liabilities": 6671271,
"quarter": 1
},
{
"assets": 27660620,
"current_assets": 11259876,
"current_liabilities": 7274981,
"equity": 19522119,
"fixed_assets": 16400744,
"liabilities": 13164792,
"long_term_liabilities": 5889811,
"quarter": 2
},
{
"assets": 28486490,
"current_assets": 9093946,
"current_liabilities": 6243080,
"equity": 20100141,
"fixed_assets": 19392544,
"liabilities": 13535741,
"long_term_liabilities": 7292661,
"quarter": 3
},
{
"assets": 29337018,
"current_assets": 10557434,
"current_liabilities": 7880302,
"equity": 20528161,
"fixed_assets": 18779584,
"liabilities": 13917141,
"long_term_liabilities": 6036839,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -40239,
"financing_cash_flow": -138772,
"investing_cash_flow": -338400,
"net_cash_flow": 5430078,
"operating_cash_flow": 5765428,
"quarter": 1
},
{
"change_in_working_capital": -40347,
"financing_cash_flow": -183154,
"investing_cash_flow": -339746,
"net_cash_flow": 6156416,
"operating_cash_flow": 6586259,
"quarter": 2
},
{
"change_in_working_capital": 59803,
"financing_cash_flow": 182569,
"investing_cash_flow": -182632,
"net_cash_flow": 6077833,
"operating_cash_flow": 6768551,
"quarter": 3
},
{
"change_in_working_capital": -30842,
"financing_cash_flow": 198083,
"investing_cash_flow": -313851,
"net_cash_flow": 6246725,
"operating_cash_flow": 6604031,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8708785643441399,
"current_ratio": 1.8586677176380733,
"debt_to_equity_ratio": 0.6884665119428468,
"profit_margin": 0.19423077416370466,
"quarter": 1,
"return_on_assets": 0.16915141775513798,
"return_on_equity": 0.24428529956846132
},
{
"asset_turnover_ratio": 0.8572164326034629,
"current_ratio": 1.5477533205928649,
"debt_to_equity_ratio": 0.6743526151028995,
"profit_margin": 0.21198016729521796,
"quarter": 2,
"return_on_assets": 0.18171288279149203,
"return_on_equity": 0.25746646662690664
},
{
"asset_turnover_ratio": 0.8437686426091807,
"current_ratio": 1.456644156409977,
"debt_to_equity_ratio": 0.6734152262911987,
"profit_margin": 0.21423658264036952,
"quarter": 3,
"return_on_assets": 0.18076611053169414,
"return_on_equity": 0.2561868595847163
},
{
"asset_turnover_ratio": 0.8305318216050452,
"current_ratio": 1.3397245435517573,
"debt_to_equity_ratio": 0.6779536169849798,
"profit_margin": 0.20965382487992054,
"quarter": 4,
"return_on_assets": 0.17412417308398556,
"return_on_equity": 0.24884274826176586
}
],
"income_statement": [
{
"depreciation": 1222242,
"expenses": 17001366,
"income_tax": 1846108,
"marketing_expense": 2634138,
"net_income": 6389294,
"net_profit": 4543186,
"operational_expense": 11085899,
"product_revenue": 5200424,
"quarter": 1,
"rd_expense": 2747096,
"revenue": 23390660,
"salaries_expense": 7207735,
"service_revenue": 18190236
},
{
"depreciation": 1559968,
"expenses": 17159691,
"income_tax": 1525156,
"marketing_expense": 2589291,
"net_income": 6551447,
"net_profit": 5026291,
"operational_expense": 8759641,
"product_revenue": 7050664,
"quarter": 2,
"rd_expense": 1746149,
"revenue": 23711138,
"salaries_expense": 7288122,
"service_revenue": 16660474
},
{
"depreciation": 1619159,
"expenses": 17319491,
"income_tax": 1567124,
"marketing_expense": 2774302,
"net_income": 6716516,
"net_profit": 5149392,
"operational_expense": 11157264,
"product_revenue": 8994663,
"quarter": 3,
"rd_expense": 3062792,
"revenue": 24036007,
"salaries_expense": 6684090,
"service_revenue": 15041344
},
{
"depreciation": 1495747,
"expenses": 17480779,
"income_tax": 1776264,
"marketing_expense": 2843594,
"net_income": 6884548,
"net_profit": 5108284,
"operational_expense": 9512557,
"product_revenue": 8904344,
"quarter": 4,
"rd_expense": 2770366,
"revenue": 24365327,
"salaries_expense": 6880115,
"service_revenue": 15460983
}
],
"market_conditions": {
"gdp_growth": [
0.016334609945213595,
0.0024011448337816627,
0.018578757392549494,
0.0057908603041875424
],
"inflation_rate": [
0.008942957757053668,
0.009944107700976841,
0.010734444381225549,
0.013268606411607108
],
"interest_rate": [
0.03111574436591445,
0.03310609060570795,
0.03362227971345826,
0.036925722367236596
],
"year": 2012
},
"random_event": null,
"year": 2012
},
{
"advertising_kpis": [
{
"average_project_size": 161732,
"billable_hours_per_employee": 91,
"client_concentration": 0.24,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.72,
"gross_billings": 27927699,
"net_revenue": 22196097,
"new_client_acquisition": 3,
"organic_growth": 0.14,
"quarter": 1,
"revenue_per_employee": 22977
},
{
"average_project_size": 53454,
"billable_hours_per_employee": 147,
"client_concentration": 0.19,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.63,
"gross_billings": 28944797,
"net_revenue": 22353206,
"new_client_acquisition": 4,
"organic_growth": 0,
"quarter": 2,
"revenue_per_employee": 23140
},
{
"average_project_size": 59727,
"billable_hours_per_employee": 116,
"client_concentration": 0.15,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.61,
"gross_billings": 25314335,
"net_revenue": 22511427,
"new_client_acquisition": 3,
"organic_growth": 0.1,
"quarter": 3,
"revenue_per_employee": 23304
},
{
"average_project_size": 147815,
"billable_hours_per_employee": 97,
"client_concentration": 0.2,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.8,
"gross_billings": 26669674,
"net_revenue": 22670769,
"new_client_acquisition": 1,
"organic_growth": -0.02,
"quarter": 4,
"revenue_per_employee": 23469
}
],
"balance_sheet": [
{
"assets": 32621343,
"current_assets": 13181428,
"current_liabilities": 7427313,
"equity": 25699002,
"fixed_assets": 19439915,
"liabilities": 13140303,
"long_term_liabilities": 5712990,
"quarter": 1
},
{
"assets": 33531145,
"current_assets": 15095037,
"current_liabilities": 5605106,
"equity": 26403133,
"fixed_assets": 18436108,
"liabilities": 13490287,
"long_term_liabilities": 7885181,
"quarter": 2
},
{
"assets": 34466321,
"current_assets": 16226835,
"current_liabilities": 7573691,
"equity": 27340774,
"fixed_assets": 18239486,
"liabilities": 13849593,
"long_term_liabilities": 6275902,
"quarter": 3
},
{
"assets": 35427579,
"current_assets": 12056258,
"current_liabilities": 8292451,
"equity": 28470578,
"fixed_assets": 23371321,
"liabilities": 14218468,
"long_term_liabilities": 5926017,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -67808,
"financing_cash_flow": -78106,
"investing_cash_flow": -440694,
"net_cash_flow": 6905180,
"operating_cash_flow": 6969737,
"quarter": 1
},
{
"change_in_working_capital": -16529,
"financing_cash_flow": -91514,
"investing_cash_flow": -348181,
"net_cash_flow": 6842843,
"operating_cash_flow": 7302484,
"quarter": 2
},
{
"change_in_working_capital": 34547,
"financing_cash_flow": 162357,
"investing_cash_flow": -332970,
"net_cash_flow": 7608712,
"operating_cash_flow": 7568990,
"quarter": 3
},
{
"change_in_working_capital": 83299,
"financing_cash_flow": 4525,
"investing_cash_flow": -202976,
"net_cash_flow": 7499004,
"operating_cash_flow": 7954867,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6804164071356597,
"current_ratio": 1.774723645011325,
"debt_to_equity_ratio": 0.511315692337002,
"profit_margin": 0.28013762960217736,
"quarter": 1,
"return_on_assets": 0.19061023943741373,
"return_on_equity": 0.2419534423943778
},
{
"asset_turnover_ratio": 0.6666401042970647,
"current_ratio": 2.693086803353942,
"debt_to_equity_ratio": 0.5109350848628457,
"profit_margin": 0.284624720051343,
"quarter": 2,
"return_on_assets": 0.18974225306055012,
"return_on_equity": 0.2409666686146678
},
{
"asset_turnover_ratio": 0.6531427302612309,
"current_ratio": 2.1425266755667747,
"debt_to_equity_ratio": 0.5065545328014489,
"profit_margin": 0.2986947917606467,
"quarter": 3,
"return_on_assets": 0.19509033180535862,
"return_on_equity": 0.24593473469331922
},
{
"asset_turnover_ratio": 0.6399186633667516,
"current_ratio": 1.4538835381722486,
"debt_to_equity_ratio": 0.49940917953966374,
"profit_margin": 0.3203008684884046,
"quarter": 4,
"return_on_assets": 0.20496650363830957,
"return_on_equity": 0.25505161855161496
}
],
"income_statement": [
{
"depreciation": 751775,
"expenses": 13403181,
"income_tax": 2574954,
"marketing_expense": 1934328,
"net_income": 8792916,
"net_profit": 6217962,
"operational_expense": 7123974,
"product_revenue": 6651870,
"quarter": 1,
"rd_expense": 2374903,
"revenue": 22196097,
"salaries_expense": 4126604,
"service_revenue": 15544227
},
{
"depreciation": 940209,
"expenses": 13430024,
"income_tax": 2560907,
"marketing_expense": 2509050,
"net_income": 8923182,
"net_profit": 6362275,
"operational_expense": 8338970,
"product_revenue": 6082913,
"quarter": 2,
"rd_expense": 2528904,
"revenue": 22353206,
"salaries_expense": 6354363,
"service_revenue": 16270293
},
{
"depreciation": 844944,
"expenses": 13456922,
"income_tax": 2330459,
"marketing_expense": 1384773,
"net_income": 9054505,
"net_profit": 6724046,
"operational_expense": 7629046,
"product_revenue": 6120905,
"quarter": 3,
"rd_expense": 1670587,
"revenue": 22511427,
"salaries_expense": 6425423,
"service_revenue": 16390522
},
{
"depreciation": 693400,
"expenses": 13483873,
"income_tax": 1925429,
"marketing_expense": 2060491,
"net_income": 9186896,
"net_profit": 7261467,
"operational_expense": 7037880,
"product_revenue": 7353915,
"quarter": 4,
"rd_expense": 2128211,
"revenue": 22670769,
"salaries_expense": 6343271,
"service_revenue": 15316854
}
],
"market_conditions": {
"gdp_growth": [
0.0167746885849846,
0.015881853855611507,
0.026638369407599408,
0.018580515236412097
],
"inflation_rate": [
0.007888886981421442,
0.011565241706427004,
0.012914500595792973,
0.012698548661349538
],
"interest_rate": [
0.03932345096140883,
0.03843165657871373,
0.033976765114863375,
0.036622721980672464
],
"year": 2013
},
"random_event": {
"description": "Frye-Martin Data Privacy Regulation Impact in 2013",
"impact": 0.06,
"type": "Data Privacy Regulation Impact"
},
"year": 2013
},
{
"advertising_kpis": [
{
"average_project_size": 80442,
"billable_hours_per_employee": 84,
"client_concentration": 0.21,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.65,
"gross_billings": 83989680,
"net_revenue": 69934735,
"new_client_acquisition": 1,
"organic_growth": 0.06,
"quarter": 1,
"revenue_per_employee": 72396
},
{
"average_project_size": 137249,
"billable_hours_per_employee": 137,
"client_concentration": 0.31,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.7,
"gross_billings": 80039754,
"net_revenue": 68908687,
"new_client_acquisition": 5,
"organic_growth": 0.04,
"quarter": 2,
"revenue_per_employee": 71334
},
{
"average_project_size": 90331,
"billable_hours_per_employee": 113,
"client_concentration": 0.4,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.78,
"gross_billings": 78143882,
"net_revenue": 67897694,
"new_client_acquisition": 2,
"organic_growth": 0.12,
"quarter": 3,
"revenue_per_employee": 70287
},
{
"average_project_size": 99700,
"billable_hours_per_employee": 114,
"client_concentration": 0.29,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.65,
"gross_billings": 86836441,
"net_revenue": 66901533,
"new_client_acquisition": 3,
"organic_growth": -0.01,
"quarter": 4,
"revenue_per_employee": 69256
}
],
"balance_sheet": [
{
"assets": 90502475,
"current_assets": 45145403,
"current_liabilities": 24871284,
"equity": 53798367,
"fixed_assets": 45357072,
"liabilities": 50984481,
"long_term_liabilities": 26113197,
"quarter": 1
},
{
"assets": 91721406,
"current_assets": 40711483,
"current_liabilities": 30264620,
"equity": 54520737,
"fixed_assets": 51009923,
"liabilities": 51490491,
"long_term_liabilities": 21225871,
"quarter": 2
},
{
"assets": 92956754,
"current_assets": 45720785,
"current_liabilities": 23514244,
"equity": 54995216,
"fixed_assets": 47235969,
"liabilities": 52001524,
"long_term_liabilities": 28487280,
"quarter": 3
},
{
"assets": 94208740,
"current_assets": 37234924,
"current_liabilities": 21341942,
"equity": 56082766,
"fixed_assets": 56973816,
"liabilities": 52517629,
"long_term_liabilities": 31175687,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 79396,
"financing_cash_flow": -118999,
"investing_cash_flow": -380910,
"net_cash_flow": 17503063,
"operating_cash_flow": 17809548,
"quarter": 1
},
{
"change_in_working_capital": 25241,
"financing_cash_flow": 150782,
"investing_cash_flow": -204225,
"net_cash_flow": 17797014,
"operating_cash_flow": 18240519,
"quarter": 2
},
{
"change_in_working_capital": -33470,
"financing_cash_flow": 4231,
"investing_cash_flow": -382881,
"net_cash_flow": 16188109,
"operating_cash_flow": 16644589,
"quarter": 3
},
{
"change_in_working_capital": 58226,
"financing_cash_flow": 171684,
"investing_cash_flow": -408581,
"net_cash_flow": 18255613,
"operating_cash_flow": 18556334,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7727383698622606,
"current_ratio": 1.8151617343117468,
"debt_to_equity_ratio": 0.9476956986445332,
"profit_margin": 0.20419571190196117,
"quarter": 1,
"return_on_assets": 0.1577898615479853,
"return_on_equity": 0.2654424993977977
},
{
"asset_turnover_ratio": 0.7512824977846502,
"current_ratio": 1.3451840135445283,
"debt_to_equity_ratio": 0.9444203037827607,
"profit_margin": 0.20737330258520237,
"quarter": 2,
"return_on_assets": 0.15579593274006287,
"return_on_equity": 0.26209884140047485
},
{
"asset_turnover_ratio": 0.7304223854460322,
"current_ratio": 1.9443867725451858,
"debt_to_equity_ratio": 0.9455645014650002,
"profit_margin": 0.20678148509727,
"quarter": 3,
"return_on_assets": 0.15103782561082113,
"return_on_equity": 0.25529467872260014
},
{
"asset_turnover_ratio": 0.7101414688276269,
"current_ratio": 1.7446830283767054,
"debt_to_equity_ratio": 0.9364307923043595,
"profit_margin": 0.21511696899381963,
"quarter": 4,
"return_on_assets": 0.1527634803310181,
"return_on_equity": 0.25661457211293753
}
],
"income_statement": [
{
"depreciation": 3529175,
"expenses": 50524851,
"income_tax": 5129511,
"marketing_expense": 8092974,
"net_income": 19409884,
"net_profit": 14280373,
"operational_expense": 34437266,
"product_revenue": 23425331,
"quarter": 1,
"rd_expense": 9989266,
"revenue": 69934735,
"salaries_expense": 16557461,
"service_revenue": 46509404
},
{
"depreciation": 3950697,
"expenses": 49277818,
"income_tax": 5341047,
"marketing_expense": 5149327,
"net_income": 19630869,
"net_profit": 14289822,
"operational_expense": 28015733,
"product_revenue": 24810155,
"quarter": 2,
"rd_expense": 5760202,
"revenue": 68908687,
"salaries_expense": 17057803,
"service_revenue": 44098532
},
{
"depreciation": 2604603,
"expenses": 48061565,
"income_tax": 5796143,
"marketing_expense": 6512717,
"net_income": 19836129,
"net_profit": 14039986,
"operational_expense": 32252870,
"product_revenue": 21552270,
"quarter": 3,
"rd_expense": 9107872,
"revenue": 67897694,
"salaries_expense": 23064704,
"service_revenue": 46345424
},
{
"depreciation": 4164679,
"expenses": 46875331,
"income_tax": 5634547,
"marketing_expense": 6673256,
"net_income": 20026202,
"net_profit": 14391655,
"operational_expense": 32565814,
"product_revenue": 26384047,
"quarter": 4,
"rd_expense": 5032157,
"revenue": 66901533,
"salaries_expense": 16030747,
"service_revenue": 40517486
}
],
"market_conditions": {
"gdp_growth": [
0.035226232777021055,
0.027003381429113377,
0.02258568768663168,
0.0244832015108411
],
"inflation_rate": [
0.020535802852752624,
0.01891600521774533,
0.013062718362620558,
0.016092459105769424
],
"interest_rate": [
0.0402336075288042,
0.0403296291614248,
0.03679530195111387,
0.03316111983532794
],
"year": 2014
},
"random_event": null,
"year": 2014
},
{
"advertising_kpis": [
{
"average_project_size": 76120,
"billable_hours_per_employee": 107,
"client_concentration": 0.24,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.66,
"gross_billings": 52035066,
"net_revenue": 41530133,
"new_client_acquisition": 1,
"organic_growth": 0.11,
"quarter": 1,
"revenue_per_employee": 42992
},
{
"average_project_size": 147954,
"billable_hours_per_employee": 128,
"client_concentration": 0.33,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.77,
"gross_billings": 49723464,
"net_revenue": 42134685,
"new_client_acquisition": 3,
"organic_growth": -0.03,
"quarter": 2,
"revenue_per_employee": 43618
},
{
"average_project_size": 111678,
"billable_hours_per_employee": 90,
"client_concentration": 0.18,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.79,
"gross_billings": 47232333,
"net_revenue": 42748038,
"new_client_acquisition": 1,
"organic_growth": -0.02,
"quarter": 3,
"revenue_per_employee": 44253
},
{
"average_project_size": 82773,
"billable_hours_per_employee": 135,
"client_concentration": 0.3,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.61,
"gross_billings": 53526841,
"net_revenue": 43370319,
"new_client_acquisition": 4,
"organic_growth": 0.15,
"quarter": 4,
"revenue_per_employee": 44897
}
],
"balance_sheet": [
{
"assets": 59360500,
"current_assets": 17980803,
"current_liabilities": 12908976,
"equity": 35668533,
"fixed_assets": 41379697,
"liabilities": 31106109,
"long_term_liabilities": 18197133,
"quarter": 1
},
{
"assets": 61046121,
"current_assets": 28524248,
"current_liabilities": 16095246,
"equity": 36321810,
"fixed_assets": 32521873,
"liabilities": 31926742,
"long_term_liabilities": 15831496,
"quarter": 2
},
{
"assets": 62779608,
"current_assets": 19889367,
"current_liabilities": 13407200,
"equity": 38177376,
"fixed_assets": 42890241,
"liabilities": 32769024,
"long_term_liabilities": 19361824,
"quarter": 3
},
{
"assets": 64562319,
"current_assets": 23907348,
"current_liabilities": 18770518,
"equity": 39486682,
"fixed_assets": 40654971,
"liabilities": 33633528,
"long_term_liabilities": 14863010,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -68761,
"financing_cash_flow": 183152,
"investing_cash_flow": -436128,
"net_cash_flow": 9724261,
"operating_cash_flow": 10035273,
"quarter": 1
},
{
"change_in_working_capital": 41482,
"financing_cash_flow": -186464,
"investing_cash_flow": -105452,
"net_cash_flow": 9432553,
"operating_cash_flow": 9734071,
"quarter": 2
},
{
"change_in_working_capital": -82944,
"financing_cash_flow": -39278,
"investing_cash_flow": -460660,
"net_cash_flow": 10476046,
"operating_cash_flow": 10804468,
"quarter": 3
},
{
"change_in_working_capital": 43941,
"financing_cash_flow": -74277,
"investing_cash_flow": -474777,
"net_cash_flow": 10784810,
"operating_cash_flow": 11356514,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6996257275460954,
"current_ratio": 1.3928915043300103,
"debt_to_equity_ratio": 0.8720882633440518,
"profit_margin": 0.17852439817613874,
"quarter": 1,
"return_on_assets": 0.12490026195870992,
"return_on_equity": 0.2078622633568922
},
{
"asset_turnover_ratio": 0.6902106851310011,
"current_ratio": 1.772215721337841,
"debt_to_equity_ratio": 0.8789964486901947,
"profit_margin": 0.17093828991482907,
"quarter": 2,
"return_on_assets": 0.11798343419723589,
"return_on_equity": 0.19829493629309772
},
{
"asset_turnover_ratio": 0.6809223466320465,
"current_ratio": 1.483484023509756,
"debt_to_equity_ratio": 0.8583362041435221,
"profit_margin": 0.19104483812800951,
"quarter": 3,
"return_on_assets": 0.1300866994900637,
"return_on_equity": 0.21391705915042458
},
{
"asset_turnover_ratio": 0.6717590023369514,
"current_ratio": 1.2736647971036281,
"debt_to_equity_ratio": 0.8517689078054216,
"profit_margin": 0.19732137547800835,
"quarter": 4,
"return_on_assets": 0.13255241033086188,
"return_on_equity": 0.21672854153711876
}
],
"income_statement": [
{
"depreciation": 2621131,
"expenses": 31935974,
"income_tax": 2180017,
"marketing_expense": 5426001,
"net_income": 9594159,
"net_profit": 7414142,
"operational_expense": 18701741,
"product_revenue": 12866129,
"quarter": 1,
"rd_expense": 3407872,
"revenue": 41530133,
"salaries_expense": 12902533,
"service_revenue": 28664004
},
{
"depreciation": 2531640,
"expenses": 32152836,
"income_tax": 2779418,
"marketing_expense": 4320754,
"net_income": 9981849,
"net_profit": 7202431,
"operational_expense": 21212719,
"product_revenue": 8888929,
"quarter": 2,
"rd_expense": 4989832,
"revenue": 42134685,
"salaries_expense": 11108762,
"service_revenue": 33245756
},
{
"depreciation": 2637676,
"expenses": 32371171,
"income_tax": 2210075,
"marketing_expense": 5215115,
"net_income": 10376867,
"net_profit": 8166792,
"operational_expense": 19864546,
"product_revenue": 9920648,
"quarter": 3,
"rd_expense": 4659927,
"revenue": 42748038,
"salaries_expense": 13873990,
"service_revenue": 32827390
},
{
"depreciation": 2798623,
"expenses": 32590989,
"income_tax": 2221439,
"marketing_expense": 4216092,
"net_income": 10779330,
"net_profit": 8557891,
"operational_expense": 17814003,
"product_revenue": 14212689,
"quarter": 4,
"rd_expense": 6281050,
"revenue": 43370319,
"salaries_expense": 11155208,
"service_revenue": 29157630
}
],
"market_conditions": {
"gdp_growth": [
0.007242313598900245,
0.00216490328682133,
0.01490348288163478,
0.0036377822881253925
],
"inflation_rate": [
0.011925246312713429,
0.019951597247140716,
0.014557295249371128,
0.016385112361535847
],
"interest_rate": [
0.02687416032389931,
0.024499603424658227,
0.0297787201080418,
0.03198255613887684
],
"year": 2015
},
"random_event": null,
"year": 2015
},
{
"advertising_kpis": [
{
"average_project_size": 101591,
"billable_hours_per_employee": 134,
"client_concentration": 0.32,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.72,
"gross_billings": 103889184,
"net_revenue": 86424357,
"new_client_acquisition": 5,
"organic_growth": -0.03,
"quarter": 1,
"revenue_per_employee": 89466
},
{
"average_project_size": 142726,
"billable_hours_per_employee": 153,
"client_concentration": 0.39,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.67,
"gross_billings": 110473923,
"net_revenue": 85094019,
"new_client_acquisition": 5,
"organic_growth": -0.03,
"quarter": 2,
"revenue_per_employee": 88089
},
{
"average_project_size": 131948,
"billable_hours_per_employee": 123,
"client_concentration": 0.34,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.8,
"gross_billings": 105674020,
"net_revenue": 83784159,
"new_client_acquisition": 5,
"organic_growth": 0.09,
"quarter": 3,
"revenue_per_employee": 86733
},
{
"average_project_size": 185081,
"billable_hours_per_employee": 88,
"client_concentration": 0.13,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.71,
"gross_billings": 91736352,
"net_revenue": 82494463,
"new_client_acquisition": 1,
"organic_growth": 0.11,
"quarter": 4,
"revenue_per_employee": 85398
}
],
"balance_sheet": [
{
"assets": 102497857,
"current_assets": 38677313,
"current_liabilities": 28319696,
"equity": 57499533,
"fixed_assets": 63820544,
"liabilities": 59555199,
"long_term_liabilities": 31235503,
"quarter": 1
},
{
"assets": 104804848,
"current_assets": 46019647,
"current_liabilities": 33516958,
"equity": 59836803,
"fixed_assets": 58785201,
"liabilities": 60652525,
"long_term_liabilities": 27135567,
"quarter": 2
},
{
"assets": 107163763,
"current_assets": 42375306,
"current_liabilities": 37007586,
"equity": 60850822,
"fixed_assets": 64788457,
"liabilities": 61770069,
"long_term_liabilities": 24762483,
"quarter": 3
},
{
"assets": 109575773,
"current_assets": 39307487,
"current_liabilities": 29378045,
"equity": 61690688,
"fixed_assets": 70268286,
"liabilities": 62908204,
"long_term_liabilities": 33530159,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -71896,
"financing_cash_flow": 137613,
"investing_cash_flow": -353151,
"net_cash_flow": 18918239,
"operating_cash_flow": 19165759,
"quarter": 1
},
{
"change_in_working_capital": 72515,
"financing_cash_flow": -74305,
"investing_cash_flow": -474281,
"net_cash_flow": 19473111,
"operating_cash_flow": 19564790,
"quarter": 2
},
{
"change_in_working_capital": 83833,
"financing_cash_flow": 165346,
"investing_cash_flow": -198432,
"net_cash_flow": 21710291,
"operating_cash_flow": 21822640,
"quarter": 3
},
{
"change_in_working_capital": -17564,
"financing_cash_flow": -38246,
"investing_cash_flow": -225005,
"net_cash_flow": 18711203,
"operating_cash_flow": 19179304,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8431820872118331,
"current_ratio": 1.3657389895710745,
"debt_to_equity_ratio": 1.0357510034038016,
"profit_margin": 0.16843486611071923,
"quarter": 1,
"return_on_assets": 0.1420212619664819,
"return_on_equity": 0.2531650996191569
},
{
"asset_turnover_ratio": 0.8119282707227437,
"current_ratio": 1.373025768030619,
"debt_to_equity_ratio": 1.013632446238814,
"profit_margin": 0.184319417325911,
"quarter": 2,
"return_on_assets": 0.14965414577005065,
"return_on_equity": 0.2621209558939838
},
{
"asset_turnover_ratio": 0.7818329317159197,
"current_ratio": 1.1450437756194094,
"debt_to_equity_ratio": 1.0151065666787542,
"profit_margin": 0.18448747572915306,
"quarter": 3,
"return_on_assets": 0.1442383840141933,
"return_on_equity": 0.25401674935467594
},
{
"asset_turnover_ratio": 0.7528531238378761,
"current_ratio": 1.3379885217004739,
"debt_to_equity_ratio": 1.019735814909375,
"profit_margin": 0.1821106345040394,
"quarter": 4,
"return_on_assets": 0.13710256007046376,
"return_on_equity": 0.24352328507018758
}
],
"income_statement": [
{
"depreciation": 4608884,
"expenses": 66501570,
"income_tax": 5365912,
"marketing_expense": 8128347,
"net_income": 19922787,
"net_profit": 14556875,
"operational_expense": 39992287,
"product_revenue": 22895021,
"quarter": 1,
"rd_expense": 11637583,
"revenue": 86424357,
"salaries_expense": 25000356,
"service_revenue": 63529336
},
{
"depreciation": 3880310,
"expenses": 65243850,
"income_tax": 4165689,
"marketing_expense": 9880374,
"net_income": 19850169,
"net_profit": 15684480,
"operational_expense": 43086675,
"product_revenue": 25931276,
"quarter": 2,
"rd_expense": 10922416,
"revenue": 85094019,
"salaries_expense": 20963348,
"service_revenue": 59162743
},
{
"depreciation": 6365512,
"expenses": 64009917,
"income_tax": 4317114,
"marketing_expense": 8064355,
"net_income": 19774242,
"net_profit": 15457128,
"operational_expense": 40209933,
"product_revenue": 22745749,
"quarter": 3,
"rd_expense": 12041594,
"revenue": 83784159,
"salaries_expense": 31889505,
"service_revenue": 61038410
},
{
"depreciation": 4156185,
"expenses": 62799322,
"income_tax": 4672022,
"marketing_expense": 11418270,
"net_income": 19695141,
"net_profit": 15023119,
"operational_expense": 41769622,
"product_revenue": 31724735,
"quarter": 4,
"rd_expense": 12361383,
"revenue": 82494463,
"salaries_expense": 22071297,
"service_revenue": 50769728
}
],
"market_conditions": {
"gdp_growth": [
0.02952264809191836,
0.025650119947118216,
0.033352920198109044,
0.024835669006373844
],
"inflation_rate": [
0.017610997857676444,
0.016664809027714705,
0.008910253824413874,
0.017897044109184964
],
"interest_rate": [
0.02296038671602633,
0.019476863940741496,
0.024255973809691536,
0.024045139250828785
],
"year": 2016
},
"random_event": {
"description": "Frye-Martin Technology Adoption in 2016",
"impact": 0.03,
"type": "Technology Adoption"
},
"year": 2016
}
] |
{
"advertising_type": "Digital Marketing",
"financial_health": "Poor",
"founding_year": 1998,
"industry": "Advertising",
"location": "South Julie",
"name": "Miller-Rodriguez",
"num_employees": 910,
"region": "Middle East & Africa",
"revenue_size": "Large",
"website": "www.miller-rodriguez.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 143880,
"billable_hours_per_employee": 108,
"client_concentration": 0.12,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.62,
"gross_billings": 87191095,
"net_revenue": 77721837,
"new_client_acquisition": 5,
"organic_growth": 0.11,
"quarter": 1,
"revenue_per_employee": 85409
},
{
"average_project_size": 153545,
"billable_hours_per_employee": 146,
"client_concentration": 0.18,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.66,
"gross_billings": 94393749,
"net_revenue": 77748096,
"new_client_acquisition": 3,
"organic_growth": 0.14,
"quarter": 2,
"revenue_per_employee": 85437
},
{
"average_project_size": 113102,
"billable_hours_per_employee": 104,
"client_concentration": 0.36,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.79,
"gross_billings": 94666523,
"net_revenue": 77774364,
"new_client_acquisition": 5,
"organic_growth": 0.04,
"quarter": 3,
"revenue_per_employee": 85466
},
{
"average_project_size": 75459,
"billable_hours_per_employee": 147,
"client_concentration": 0.38,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.73,
"gross_billings": 94937247,
"net_revenue": 77800641,
"new_client_acquisition": 5,
"organic_growth": 0.04,
"quarter": 4,
"revenue_per_employee": 85495
}
],
"balance_sheet": [
{
"assets": 108160047,
"current_assets": 45237210,
"current_liabilities": 27330146,
"equity": 77270646,
"fixed_assets": 62922837,
"liabilities": 51073545,
"long_term_liabilities": 23743399,
"quarter": 1
},
{
"assets": 110673182,
"current_assets": 49820218,
"current_liabilities": 27447919,
"equity": 80543045,
"fixed_assets": 60852964,
"liabilities": 51684295,
"long_term_liabilities": 24236376,
"quarter": 2
},
{
"assets": 113244711,
"current_assets": 39153878,
"current_liabilities": 29506492,
"equity": 80903378,
"fixed_assets": 74090833,
"liabilities": 52302349,
"long_term_liabilities": 22795857,
"quarter": 3
},
{
"assets": 115875989,
"current_assets": 54534581,
"current_liabilities": 30769162,
"equity": 83099233,
"fixed_assets": 61341408,
"liabilities": 52927793,
"long_term_liabilities": 22158631,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 48945,
"financing_cash_flow": 89130,
"investing_cash_flow": -433407,
"net_cash_flow": 24604991,
"operating_cash_flow": 24575642,
"quarter": 1
},
{
"change_in_working_capital": 41945,
"financing_cash_flow": 104088,
"investing_cash_flow": -295122,
"net_cash_flow": 23729136,
"operating_cash_flow": 24378018,
"quarter": 2
},
{
"change_in_working_capital": -68646,
"financing_cash_flow": -84065,
"investing_cash_flow": -229589,
"net_cash_flow": 24370419,
"operating_cash_flow": 24344613,
"quarter": 3
},
{
"change_in_working_capital": 2700,
"financing_cash_flow": 654,
"investing_cash_flow": -207304,
"net_cash_flow": 24531228,
"operating_cash_flow": 24572178,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7185817606014908,
"current_ratio": 1.6552128920204086,
"debt_to_equity_ratio": 0.6609695614554588,
"profit_margin": 0.2596972071053853,
"quarter": 1,
"return_on_assets": 0.1866136763050778,
"return_on_equity": 0.26121360496973195
},
{
"asset_turnover_ratio": 0.7025016774163049,
"current_ratio": 1.8150817918108837,
"debt_to_equity_ratio": 0.6416978027090979,
"profit_margin": 0.2772306861379602,
"quarter": 2,
"return_on_assets": 0.1947550220431902,
"return_on_equity": 0.2676104187518612
},
{
"asset_turnover_ratio": 0.6867814250503937,
"current_ratio": 1.3269580809538457,
"debt_to_equity_ratio": 0.6464791742070399,
"profit_margin": 0.2566528991481049,
"quarter": 3,
"return_on_assets": 0.17626444382025047,
"return_on_equity": 0.2467266076331201
},
{
"asset_turnover_ratio": 0.6714129620071678,
"current_ratio": 1.7723778437644808,
"debt_to_equity_ratio": 0.6369227619706189,
"profit_margin": 0.2590086243633905,
"quarter": 4,
"return_on_assets": 0.17390174766922595,
"return_on_equity": 0.24249365815446214
}
],
"income_statement": [
{
"depreciation": 4391498,
"expenses": 50098729,
"income_tax": 7438964,
"marketing_expense": 9814960,
"net_income": 27623108,
"net_profit": 20184144,
"operational_expense": 35057145,
"product_revenue": 17213186,
"quarter": 1,
"rd_expense": 5910993,
"revenue": 77721837,
"salaries_expense": 18725995,
"service_revenue": 60508651
},
{
"depreciation": 2823860,
"expenses": 49939251,
"income_tax": 6254687,
"marketing_expense": 5128139,
"net_income": 27808845,
"net_profit": 21554158,
"operational_expense": 30563732,
"product_revenue": 23767065,
"quarter": 2,
"rd_expense": 9723160,
"revenue": 77748096,
"salaries_expense": 18784415,
"service_revenue": 53981031
},
{
"depreciation": 4383597,
"expenses": 49780281,
"income_tax": 8033067,
"marketing_expense": 7428505,
"net_income": 27994083,
"net_profit": 19961016,
"operational_expense": 33802476,
"product_revenue": 25910567,
"quarter": 3,
"rd_expense": 7366883,
"revenue": 77774364,
"salaries_expense": 15871730,
"service_revenue": 51863797
},
{
"depreciation": 4421141,
"expenses": 49621817,
"income_tax": 8027787,
"marketing_expense": 6042857,
"net_income": 28178824,
"net_profit": 20151037,
"operational_expense": 29304250,
"product_revenue": 20246812,
"quarter": 4,
"rd_expense": 6124914,
"revenue": 77800641,
"salaries_expense": 19225158,
"service_revenue": 57553829
}
],
"market_conditions": {
"gdp_growth": [
0.05200506203164849,
0.051926107163133006,
0.051818708741962594,
0.06547291975224852
],
"inflation_rate": [
0.011875690883402776,
0.01336358844439409,
0.009882555508327916,
0.008471413025222672
],
"interest_rate": [
0.016379874497417082,
0.015211162078465386,
0.016302411758257036,
0.013769900694185783
],
"year": 1998
},
"random_event": {
"description": "Miller-Rodriguez Partnership with Major Brand in 1998",
"impact": -0.03,
"type": "Partnership with Major Brand"
},
"year": 1998
},
{
"advertising_kpis": [
{
"average_project_size": 53426,
"billable_hours_per_employee": 95,
"client_concentration": 0.31,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.71,
"gross_billings": 47417990,
"net_revenue": 40853976,
"new_client_acquisition": 3,
"organic_growth": -0.04,
"quarter": 1,
"revenue_per_employee": 44894
},
{
"average_project_size": 63568,
"billable_hours_per_employee": 149,
"client_concentration": 0.36,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.72,
"gross_billings": 48027598,
"net_revenue": 40365245,
"new_client_acquisition": 1,
"organic_growth": -0.02,
"quarter": 2,
"revenue_per_employee": 44357
},
{
"average_project_size": 140915,
"billable_hours_per_employee": 145,
"client_concentration": 0.11,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.77,
"gross_billings": 44452717,
"net_revenue": 39882361,
"new_client_acquisition": 4,
"organic_growth": 0.05,
"quarter": 3,
"revenue_per_employee": 43827
},
{
"average_project_size": 178213,
"billable_hours_per_employee": 102,
"client_concentration": 0.24,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.61,
"gross_billings": 45279844,
"net_revenue": 39405253,
"new_client_acquisition": 2,
"organic_growth": 0.01,
"quarter": 4,
"revenue_per_employee": 43302
}
],
"balance_sheet": [
{
"assets": 55206085,
"current_assets": 17035144,
"current_liabilities": 11050213,
"equity": 41037742,
"fixed_assets": 38170941,
"liabilities": 22674719,
"long_term_liabilities": 11624506,
"quarter": 1
},
{
"assets": 56714566,
"current_assets": 18473523,
"current_liabilities": 10998220,
"equity": 41611250,
"fixed_assets": 38241043,
"liabilities": 23259775,
"long_term_liabilities": 12261555,
"quarter": 2
},
{
"assets": 58264265,
"current_assets": 22169487,
"current_liabilities": 14051558,
"equity": 42029126,
"fixed_assets": 36094778,
"liabilities": 23859927,
"long_term_liabilities": 9808369,
"quarter": 3
},
{
"assets": 59856309,
"current_assets": 29415672,
"current_liabilities": 11716370,
"equity": 43006803,
"fixed_assets": 30440637,
"liabilities": 24475563,
"long_term_liabilities": 12759193,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -26616,
"financing_cash_flow": 162709,
"investing_cash_flow": -101144,
"net_cash_flow": 11024351,
"operating_cash_flow": 11271920,
"quarter": 1
},
{
"change_in_working_capital": 31465,
"financing_cash_flow": -107850,
"investing_cash_flow": -189536,
"net_cash_flow": 10327229,
"operating_cash_flow": 10846909,
"quarter": 2
},
{
"change_in_working_capital": -86367,
"financing_cash_flow": 131392,
"investing_cash_flow": -188053,
"net_cash_flow": 8711045,
"operating_cash_flow": 9181334,
"quarter": 3
},
{
"change_in_working_capital": 13500,
"financing_cash_flow": 31910,
"investing_cash_flow": -474574,
"net_cash_flow": 9773406,
"operating_cash_flow": 9811780,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.740026683652717,
"current_ratio": 1.5416122748041146,
"debt_to_equity_ratio": 0.5525332997122503,
"profit_margin": 0.20821415276691796,
"quarter": 1,
"return_on_assets": 0.15408402896166246,
"return_on_equity": 0.20728177490857075
},
{
"asset_turnover_ratio": 0.7117262433075835,
"current_ratio": 1.679682985064856,
"debt_to_equity_ratio": 0.5589780407942564,
"profit_margin": 0.20206638161121035,
"quarter": 2,
"return_on_assets": 0.1438159466829033,
"return_on_equity": 0.19601571690348163
},
{
"asset_turnover_ratio": 0.6845080942838634,
"current_ratio": 1.5777244772430217,
"debt_to_equity_ratio": 0.5676998136958642,
"profit_margin": 0.19118196136883672,
"quarter": 3,
"return_on_assets": 0.1308656000380336,
"return_on_equity": 0.1814167632227232
},
{
"asset_turnover_ratio": 0.658330820231498,
"current_ratio": 2.510647239716738,
"debt_to_equity_ratio": 0.5691091011810387,
"profit_margin": 0.19352894397099799,
"quarter": 4,
"return_on_assets": 0.12740606842296273,
"return_on_equity": 0.17732210878358012
}
],
"income_statement": [
{
"depreciation": 2765544,
"expenses": 30169138,
"income_tax": 2178462,
"marketing_expense": 5987327,
"net_income": 10684838,
"net_profit": 8506376,
"operational_expense": 16060185,
"product_revenue": 10130424,
"quarter": 1,
"rd_expense": 3740796,
"revenue": 40853976,
"salaries_expense": 13607139,
"service_revenue": 30723552
},
{
"depreciation": 2690450,
"expenses": 29615224,
"income_tax": 2593562,
"marketing_expense": 3733395,
"net_income": 10750021,
"net_profit": 8156459,
"operational_expense": 16342752,
"product_revenue": 10502001,
"quarter": 2,
"rd_expense": 4866385,
"revenue": 40365245,
"salaries_expense": 13904448,
"service_revenue": 29863244
},
{
"depreciation": 1556546,
"expenses": 29071480,
"income_tax": 3186093,
"marketing_expense": 5328256,
"net_income": 10810881,
"net_profit": 7624788,
"operational_expense": 16377832,
"product_revenue": 15578119,
"quarter": 3,
"rd_expense": 5578363,
"revenue": 39882361,
"salaries_expense": 11687558,
"service_revenue": 24304242
},
{
"depreciation": 2185723,
"expenses": 28537719,
"income_tax": 3241477,
"marketing_expense": 4558739,
"net_income": 10867534,
"net_profit": 7626057,
"operational_expense": 15017742,
"product_revenue": 15689147,
"quarter": 4,
"rd_expense": 3181748,
"revenue": 39405253,
"salaries_expense": 9464690,
"service_revenue": 23716106
}
],
"market_conditions": {
"gdp_growth": [
0.05035864430560714,
0.04818218702178769,
0.0512259974278684,
0.04755458546636418
],
"inflation_rate": [
0.004845832592947897,
0.010426477459345782,
0.006762148748749297,
0.006593890619686701
],
"interest_rate": [
0.012113425103984382,
0.016582010546576324,
0.019220496961755994,
0.010752264825862582
],
"year": 1999
},
"random_event": {
"description": "Miller-Rodriguez Introduction of New Service in 1999",
"impact": 0.03,
"type": "Introduction of New Service"
},
"year": 1999
},
{
"advertising_kpis": [
{
"average_project_size": 89388,
"billable_hours_per_employee": 152,
"client_concentration": 0.39,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.61,
"gross_billings": 97960475,
"net_revenue": 75503143,
"new_client_acquisition": 1,
"organic_growth": 0.11,
"quarter": 1,
"revenue_per_employee": 82970
},
{
"average_project_size": 192128,
"billable_hours_per_employee": 113,
"client_concentration": 0.26,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.73,
"gross_billings": 86924574,
"net_revenue": 74008428,
"new_client_acquisition": 4,
"organic_growth": 0.07,
"quarter": 2,
"revenue_per_employee": 81328
},
{
"average_project_size": 97377,
"billable_hours_per_employee": 80,
"client_concentration": 0.36,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.74,
"gross_billings": 82213537,
"net_revenue": 72543304,
"new_client_acquisition": 5,
"organic_growth": 0.05,
"quarter": 3,
"revenue_per_employee": 79718
},
{
"average_project_size": 60495,
"billable_hours_per_employee": 93,
"client_concentration": 0.16,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.71,
"gross_billings": 84047573,
"net_revenue": 71107185,
"new_client_acquisition": 1,
"organic_growth": 0.12,
"quarter": 4,
"revenue_per_employee": 78140
}
],
"balance_sheet": [
{
"assets": 86924045,
"current_assets": 34855438,
"current_liabilities": 18612630,
"equity": 61898576,
"fixed_assets": 52068607,
"liabilities": 44642998,
"long_term_liabilities": 26030368,
"quarter": 1
},
{
"assets": 89297361,
"current_assets": 38901546,
"current_liabilities": 18338265,
"equity": 62621731,
"fixed_assets": 50395815,
"liabilities": 45579517,
"long_term_liabilities": 27241252,
"quarter": 2
},
{
"assets": 91735477,
"current_assets": 37412775,
"current_liabilities": 21822368,
"equity": 64067438,
"fixed_assets": 54322702,
"liabilities": 46535683,
"long_term_liabilities": 24713315,
"quarter": 3
},
{
"assets": 94240162,
"current_assets": 41731579,
"current_liabilities": 21565228,
"equity": 65906765,
"fixed_assets": 52508583,
"liabilities": 47511907,
"long_term_liabilities": 25946679,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -80593,
"financing_cash_flow": 180389,
"investing_cash_flow": -118948,
"net_cash_flow": 23306012,
"operating_cash_flow": 23722713,
"quarter": 1
},
{
"change_in_working_capital": 91423,
"financing_cash_flow": -101564,
"investing_cash_flow": -433306,
"net_cash_flow": 22180986,
"operating_cash_flow": 22711224,
"quarter": 2
},
{
"change_in_working_capital": -68586,
"financing_cash_flow": 65636,
"investing_cash_flow": -135963,
"net_cash_flow": 23537808,
"operating_cash_flow": 23546543,
"quarter": 3
},
{
"change_in_working_capital": 42961,
"financing_cash_flow": 123996,
"investing_cash_flow": -331574,
"net_cash_flow": 22791900,
"operating_cash_flow": 23020486,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8686105553417354,
"current_ratio": 1.8726766717008827,
"debt_to_equity_ratio": 0.7212281910976434,
"profit_margin": 0.25982400494241675,
"quarter": 1,
"return_on_assets": 0.22568587322414643,
"return_on_equity": 0.31693021500203816
},
{
"asset_turnover_ratio": 0.8287862840649904,
"current_ratio": 2.121331870817659,
"debt_to_equity_ratio": 0.7278546324438078,
"profit_margin": 0.25542884115846914,
"quarter": 2,
"return_on_assets": 0.21169592010675434,
"return_on_equity": 0.30187423276434183
},
{
"asset_turnover_ratio": 0.7907878867845207,
"current_ratio": 1.7144232468263756,
"debt_to_equity_ratio": 0.7263546733365551,
"profit_margin": 0.26008801584223407,
"quarter": 3,
"return_on_assets": 0.2056744524258592,
"return_on_equity": 0.2944966208887579
},
{
"asset_turnover_ratio": 0.7545316507414322,
"current_ratio": 1.9351327516685657,
"debt_to_equity_ratio": 0.7208957532659963,
"profit_margin": 0.2697126879653582,
"quarter": 4,
"return_on_assets": 0.20350675967641058,
"return_on_equity": 0.29099455875280783
}
],
"income_statement": [
{
"depreciation": 4105184,
"expenses": 50020582,
"income_tax": 5865032,
"marketing_expense": 5835728,
"net_income": 25482561,
"net_profit": 19617529,
"operational_expense": 28148027,
"product_revenue": 26888710,
"quarter": 1,
"rd_expense": 7482877,
"revenue": 75503143,
"salaries_expense": 23647332,
"service_revenue": 48614433
},
{
"depreciation": 3807337,
"expenses": 48826262,
"income_tax": 6278279,
"marketing_expense": 7285431,
"net_income": 25182166,
"net_profit": 18903887,
"operational_expense": 24891596,
"product_revenue": 24101470,
"quarter": 2,
"rd_expense": 5181349,
"revenue": 74008428,
"salaries_expense": 17605097,
"service_revenue": 49906958
},
{
"depreciation": 4678899,
"expenses": 47660458,
"income_tax": 6015202,
"marketing_expense": 7946768,
"net_income": 24882846,
"net_profit": 18867644,
"operational_expense": 25512994,
"product_revenue": 23446724,
"quarter": 3,
"rd_expense": 9164004,
"revenue": 72543304,
"salaries_expense": 20226706,
"service_revenue": 49096580
},
{
"depreciation": 3841976,
"expenses": 46522490,
"income_tax": 5406185,
"marketing_expense": 7976096,
"net_income": 24584695,
"net_profit": 19178510,
"operational_expense": 32002363,
"product_revenue": 27786811,
"quarter": 4,
"rd_expense": 5617604,
"revenue": 71107185,
"salaries_expense": 14101664,
"service_revenue": 43320374
}
],
"market_conditions": {
"gdp_growth": [
0.03189611604400821,
0.038183658898136325,
0.04376710375150872,
0.0341621824010008
],
"inflation_rate": [
0.0036511571213968565,
0.007311987969317785,
0.0066813722486570165,
0.005543769418657177
],
"interest_rate": [
0.020158248610754076,
0.015346971057717927,
0.024469866115949757,
0.02379893406447251
],
"year": 2000
},
"random_event": null,
"year": 2000
},
{
"advertising_kpis": [
{
"average_project_size": 147144,
"billable_hours_per_employee": 115,
"client_concentration": 0.34,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.64,
"gross_billings": 85122422,
"net_revenue": 72691406,
"new_client_acquisition": 1,
"organic_growth": -0.02,
"quarter": 1,
"revenue_per_employee": 79881
},
{
"average_project_size": 86150,
"billable_hours_per_employee": 138,
"client_concentration": 0.33,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.68,
"gross_billings": 90728817,
"net_revenue": 72400016,
"new_client_acquisition": 1,
"organic_growth": -0.05,
"quarter": 2,
"revenue_per_employee": 79560
},
{
"average_project_size": 188377,
"billable_hours_per_employee": 121,
"client_concentration": 0.35,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.64,
"gross_billings": 83206691,
"net_revenue": 72109795,
"new_client_acquisition": 3,
"organic_growth": -0.03,
"quarter": 3,
"revenue_per_employee": 79242
},
{
"average_project_size": 197379,
"billable_hours_per_employee": 151,
"client_concentration": 0.12,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.7,
"gross_billings": 86072675,
"net_revenue": 71820737,
"new_client_acquisition": 2,
"organic_growth": 0.05,
"quarter": 4,
"revenue_per_employee": 78924
}
],
"balance_sheet": [
{
"assets": 83546952,
"current_assets": 29534488,
"current_liabilities": 22884103,
"equity": 61304652,
"fixed_assets": 54012464,
"liabilities": 39904237,
"long_term_liabilities": 17020134,
"quarter": 1
},
{
"assets": 84610927,
"current_assets": 40551032,
"current_liabilities": 24279251,
"equity": 61523047,
"fixed_assets": 44059895,
"liabilities": 40608321,
"long_term_liabilities": 16329070,
"quarter": 2
},
{
"assets": 85688452,
"current_assets": 42704424,
"current_liabilities": 17297753,
"equity": 60659839,
"fixed_assets": 42984028,
"liabilities": 41324827,
"long_term_liabilities": 24027074,
"quarter": 3
},
{
"assets": 86779700,
"current_assets": 31644736,
"current_liabilities": 24765095,
"equity": 61940214,
"fixed_assets": 55134964,
"liabilities": 42053976,
"long_term_liabilities": 17288881,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -33041,
"financing_cash_flow": 41362,
"investing_cash_flow": -394197,
"net_cash_flow": 20705477,
"operating_cash_flow": 20743524,
"quarter": 1
},
{
"change_in_working_capital": 30629,
"financing_cash_flow": 32375,
"investing_cash_flow": -479174,
"net_cash_flow": 20537236,
"operating_cash_flow": 20665660,
"quarter": 2
},
{
"change_in_working_capital": -55868,
"financing_cash_flow": 137450,
"investing_cash_flow": -309914,
"net_cash_flow": 19540003,
"operating_cash_flow": 19911625,
"quarter": 3
},
{
"change_in_working_capital": 85753,
"financing_cash_flow": -74688,
"investing_cash_flow": -494253,
"net_cash_flow": 20429537,
"operating_cash_flow": 21182416,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.870066522594385,
"current_ratio": 1.2906115655920618,
"debt_to_equity_ratio": 0.6509169483581768,
"profit_margin": 0.2429714593771924,
"quarter": 1,
"return_on_assets": 0.21140133274999667,
"return_on_equity": 0.2881010889679302
},
{
"asset_turnover_ratio": 0.8556816308134764,
"current_ratio": 1.6701928737422749,
"debt_to_equity_ratio": 0.6600505498370391,
"profit_margin": 0.24199498795690874,
"quarter": 2,
"return_on_assets": 0.20707066594365525,
"return_on_equity": 0.2847784993483824
},
{
"asset_turnover_ratio": 0.8415345745772137,
"current_ratio": 2.4687844716016003,
"debt_to_equity_ratio": 0.6812551381812932,
"profit_margin": 0.22599168393142707,
"quarter": 3,
"return_on_assets": 0.19017981559522162,
"return_on_equity": 0.2686491469256949
},
{
"asset_turnover_ratio": 0.8276214022403857,
"current_ratio": 1.2777958655115194,
"debt_to_equity_ratio": 0.6789446352251867,
"profit_margin": 0.23968690268383072,
"quarter": 4,
"return_on_assets": 0.19837001049784686,
"return_on_equity": 0.2779210611057947
}
],
"income_statement": [
{
"depreciation": 3081587,
"expenses": 49924114,
"income_tax": 5105355,
"marketing_expense": 7186024,
"net_income": 22767292,
"net_profit": 17661937,
"operational_expense": 34845954,
"product_revenue": 16726183,
"quarter": 1,
"rd_expense": 6139372,
"revenue": 72691406,
"salaries_expense": 16785663,
"service_revenue": 55965223
},
{
"depreciation": 3145219,
"expenses": 49964756,
"income_tax": 4914819,
"marketing_expense": 9225821,
"net_income": 22435260,
"net_profit": 17520441,
"operational_expense": 25053784,
"product_revenue": 22575051,
"quarter": 2,
"rd_expense": 8903479,
"revenue": 72400016,
"salaries_expense": 22139677,
"service_revenue": 49824965
},
{
"depreciation": 3615411,
"expenses": 50005432,
"income_tax": 5808149,
"marketing_expense": 5972707,
"net_income": 22104363,
"net_profit": 16296214,
"operational_expense": 29159364,
"product_revenue": 25989815,
"quarter": 3,
"rd_expense": 7628428,
"revenue": 72109795,
"salaries_expense": 22644075,
"service_revenue": 46119980
},
{
"depreciation": 3967926,
"expenses": 50046141,
"income_tax": 4560106,
"marketing_expense": 8948973,
"net_income": 21774596,
"net_profit": 17214490,
"operational_expense": 28413711,
"product_revenue": 17655941,
"quarter": 4,
"rd_expense": 7972459,
"revenue": 71820737,
"salaries_expense": 21408752,
"service_revenue": 54164796
}
],
"market_conditions": {
"gdp_growth": [
0.05638789510866335,
0.060645515266263945,
0.053233057048740116,
0.05888789093825069
],
"inflation_rate": [
0.006037344317806998,
0.010656571657330378,
0.01049309496417204,
0.0057955906673276235
],
"interest_rate": [
0.017936616526609755,
0.014379508263753785,
0.014104024922265718,
0.012034197644490537
],
"year": 2001
},
"random_event": null,
"year": 2001
},
{
"advertising_kpis": [
{
"average_project_size": 187192,
"billable_hours_per_employee": 156,
"client_concentration": 0.11,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.73,
"gross_billings": 22754722,
"net_revenue": 20461067,
"new_client_acquisition": 2,
"organic_growth": 0.08,
"quarter": 1,
"revenue_per_employee": 22485
},
{
"average_project_size": 132495,
"billable_hours_per_employee": 126,
"client_concentration": 0.38,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.73,
"gross_billings": 26081382,
"net_revenue": 20638194,
"new_client_acquisition": 3,
"organic_growth": -0.03,
"quarter": 2,
"revenue_per_employee": 22679
},
{
"average_project_size": 152796,
"billable_hours_per_employee": 123,
"client_concentration": 0.27,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.62,
"gross_billings": 24354330,
"net_revenue": 20816855,
"new_client_acquisition": 3,
"organic_growth": 0.05,
"quarter": 3,
"revenue_per_employee": 22876
},
{
"average_project_size": 123017,
"billable_hours_per_employee": 100,
"client_concentration": 0.19,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.8,
"gross_billings": 25851411,
"net_revenue": 20997062,
"new_client_acquisition": 1,
"organic_growth": -0.04,
"quarter": 4,
"revenue_per_employee": 23074
}
],
"balance_sheet": [
{
"assets": 24466305,
"current_assets": 7877779,
"current_liabilities": 5508170,
"equity": 16648252,
"fixed_assets": 16588526,
"liabilities": 13238053,
"long_term_liabilities": 7729883,
"quarter": 1
},
{
"assets": 25235784,
"current_assets": 9847794,
"current_liabilities": 5995281,
"equity": 17693054,
"fixed_assets": 15387990,
"liabilities": 13427874,
"long_term_liabilities": 7432593,
"quarter": 2
},
{
"assets": 26029463,
"current_assets": 12664483,
"current_liabilities": 7994724,
"equity": 18009306,
"fixed_assets": 13364980,
"liabilities": 13620417,
"long_term_liabilities": 5625693,
"quarter": 3
},
{
"assets": 26848105,
"current_assets": 12394062,
"current_liabilities": 8088591,
"equity": 18885328,
"fixed_assets": 14454043,
"liabilities": 13815721,
"long_term_liabilities": 5727130,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -50312,
"financing_cash_flow": -137802,
"investing_cash_flow": -451662,
"net_cash_flow": 6768311,
"operating_cash_flow": 6662874,
"quarter": 1
},
{
"change_in_working_capital": -85455,
"financing_cash_flow": 97439,
"investing_cash_flow": -221665,
"net_cash_flow": 6408840,
"operating_cash_flow": 6725385,
"quarter": 2
},
{
"change_in_working_capital": 37589,
"financing_cash_flow": 56710,
"investing_cash_flow": -456412,
"net_cash_flow": 6136110,
"operating_cash_flow": 6512885,
"quarter": 3
},
{
"change_in_working_capital": 33405,
"financing_cash_flow": 23651,
"investing_cash_flow": -392180,
"net_cash_flow": 6426057,
"operating_cash_flow": 6759074,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8362957545080878,
"current_ratio": 1.4301989590009023,
"debt_to_equity_ratio": 0.7951617383014145,
"profit_margin": 0.2648933215457434,
"quarter": 1,
"return_on_assets": 0.22152916020625102,
"return_on_equity": 0.32555970440620435
},
{
"asset_turnover_ratio": 0.817814655570043,
"current_ratio": 1.6425908977410733,
"debt_to_equity_ratio": 0.7589347774556049,
"profit_margin": 0.2851578970524262,
"quarter": 2,
"return_on_assets": 0.2332063073610077,
"return_on_equity": 0.33262454294210597
},
{
"asset_turnover_ratio": 0.7997420077394605,
"current_ratio": 1.5841050923083775,
"debt_to_equity_ratio": 0.7562988268398572,
"profit_margin": 0.26902526822615613,
"quarter": 3,
"return_on_assets": 0.215150808143833,
"return_on_equity": 0.31096478676080025
},
{
"asset_turnover_ratio": 0.7820686785901649,
"current_ratio": 1.5322893690631656,
"debt_to_equity_ratio": 0.7315584352043025,
"profit_margin": 0.2787506175864033,
"quarter": 4,
"return_on_assets": 0.2180021271519908,
"return_on_equity": 0.30992016659705357
}
],
"income_statement": [
{
"depreciation": 1242874,
"expenses": 12989236,
"income_tax": 2051831,
"marketing_expense": 1831932,
"net_income": 7471831,
"net_profit": 5420000,
"operational_expense": 6495158,
"product_revenue": 5989229,
"quarter": 1,
"rd_expense": 2262525,
"revenue": 20461067,
"salaries_expense": 6415555,
"service_revenue": 14471838
},
{
"depreciation": 840241,
"expenses": 13075036,
"income_tax": 1678014,
"marketing_expense": 2094621,
"net_income": 7563158,
"net_profit": 5885144,
"operational_expense": 9087357,
"product_revenue": 7061283,
"quarter": 2,
"rd_expense": 1922030,
"revenue": 20638194,
"salaries_expense": 5340502,
"service_revenue": 13576911
},
{
"depreciation": 912625,
"expenses": 13161403,
"income_tax": 2055192,
"marketing_expense": 2207393,
"net_income": 7655452,
"net_profit": 5600260,
"operational_expense": 7628951,
"product_revenue": 6200695,
"quarter": 3,
"rd_expense": 1757458,
"revenue": 20816855,
"salaries_expense": 4518130,
"service_revenue": 14616160
},
{
"depreciation": 906130,
"expenses": 13248340,
"income_tax": 1895778,
"marketing_expense": 2169517,
"net_income": 7748722,
"net_profit": 5852944,
"operational_expense": 7143586,
"product_revenue": 6383241,
"quarter": 4,
"rd_expense": 1421889,
"revenue": 20997062,
"salaries_expense": 5919780,
"service_revenue": 14613821
}
],
"market_conditions": {
"gdp_growth": [
0.03852548192161882,
0.04302628974466357,
0.04355388704774371,
0.04999849726148464
],
"inflation_rate": [
0.00567745511554839,
0.0059162310334190974,
0.010347880000380278,
0.0018184295735743572
],
"interest_rate": [
0.013532511895717112,
0.013592969679331587,
0.014994523751636794,
0.011848708194206017
],
"year": 2002
},
"random_event": null,
"year": 2002
},
{
"advertising_kpis": [
{
"average_project_size": 102203,
"billable_hours_per_employee": 149,
"client_concentration": 0.15,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.76,
"gross_billings": 57197138,
"net_revenue": 46599901,
"new_client_acquisition": 5,
"organic_growth": 0.14,
"quarter": 1,
"revenue_per_employee": 51209
},
{
"average_project_size": 75318,
"billable_hours_per_employee": 109,
"client_concentration": 0.21,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.69,
"gross_billings": 53421631,
"net_revenue": 47199610,
"new_client_acquisition": 1,
"organic_growth": 0.11,
"quarter": 2,
"revenue_per_employee": 51868
},
{
"average_project_size": 158481,
"billable_hours_per_employee": 122,
"client_concentration": 0.14,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.64,
"gross_billings": 60266242,
"net_revenue": 47807037,
"new_client_acquisition": 3,
"organic_growth": 0.04,
"quarter": 3,
"revenue_per_employee": 52535
},
{
"average_project_size": 179327,
"billable_hours_per_employee": 116,
"client_concentration": 0.16,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.65,
"gross_billings": 53400113,
"net_revenue": 48422282,
"new_client_acquisition": 4,
"organic_growth": 0.07,
"quarter": 4,
"revenue_per_employee": 53211
}
],
"balance_sheet": [
{
"assets": 51549853,
"current_assets": 16323311,
"current_liabilities": 14495085,
"equity": 35426049,
"fixed_assets": 35226542,
"liabilities": 25680426,
"long_term_liabilities": 11185341,
"quarter": 1
},
{
"assets": 52362437,
"current_assets": 25041960,
"current_liabilities": 11221439,
"equity": 36610300,
"fixed_assets": 27320477,
"liabilities": 26051843,
"long_term_liabilities": 14830404,
"quarter": 2
},
{
"assets": 53187829,
"current_assets": 23337601,
"current_liabilities": 15748485,
"equity": 37974941,
"fixed_assets": 29850228,
"liabilities": 26428631,
"long_term_liabilities": 10680146,
"quarter": 3
},
{
"assets": 54026233,
"current_assets": 21201719,
"current_liabilities": 14560043,
"equity": 38717377,
"fixed_assets": 32824514,
"liabilities": 26810869,
"long_term_liabilities": 12250826,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 97479,
"financing_cash_flow": -124068,
"investing_cash_flow": -356259,
"net_cash_flow": 11754621,
"operating_cash_flow": 12020057,
"quarter": 1
},
{
"change_in_working_capital": -67164,
"financing_cash_flow": 161078,
"investing_cash_flow": -362927,
"net_cash_flow": 11896753,
"operating_cash_flow": 12488531,
"quarter": 2
},
{
"change_in_working_capital": -80747,
"financing_cash_flow": 122512,
"investing_cash_flow": -345100,
"net_cash_flow": 14189161,
"operating_cash_flow": 14396968,
"quarter": 3
},
{
"change_in_working_capital": -44160,
"financing_cash_flow": 100083,
"investing_cash_flow": -104898,
"net_cash_flow": 14024873,
"operating_cash_flow": 14245652,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.903977378946163,
"current_ratio": 1.1261273045311566,
"debt_to_equity_ratio": 0.7249023451641474,
"profit_margin": 0.20507816100296006,
"quarter": 1,
"return_on_assets": 0.18538601846255506,
"return_on_equity": 0.26976256934551185
},
{
"asset_turnover_ratio": 0.9014020871488468,
"current_ratio": 2.2316175314057314,
"debt_to_equity_ratio": 0.7115987304119332,
"profit_margin": 0.21821591322470674,
"quarter": 2,
"return_on_assets": 0.1967002796298423,
"return_on_equity": 0.2813335591349975
},
{
"asset_turnover_ratio": 0.8988341486921754,
"current_ratio": 1.4818949886290649,
"debt_to_equity_ratio": 0.6959492313628611,
"profit_margin": 0.23460443699951536,
"quarter": 3,
"return_on_assets": 0.2108704794098665,
"return_on_equity": 0.2953458966532693
},
{
"asset_turnover_ratio": 0.8962735195696505,
"current_ratio": 1.456157718764979,
"debt_to_equity_ratio": 0.6924763782422554,
"profit_margin": 0.23753554200522808,
"quarter": 4,
"return_on_assets": 0.21289681625591034,
"return_on_equity": 0.29707624563513174
}
],
"income_statement": [
{
"depreciation": 2463435,
"expenses": 33269185,
"income_tax": 3774094,
"marketing_expense": 5722137,
"net_income": 13330716,
"net_profit": 9556622,
"operational_expense": 16860032,
"product_revenue": 16911084,
"quarter": 1,
"rd_expense": 3386243,
"revenue": 46599901,
"salaries_expense": 15804769,
"service_revenue": 29688817
},
{
"depreciation": 2188825,
"expenses": 33357426,
"income_tax": 3542478,
"marketing_expense": 3771509,
"net_income": 13842184,
"net_profit": 10299706,
"operational_expense": 20384817,
"product_revenue": 13304864,
"quarter": 2,
"rd_expense": 5600121,
"revenue": 47199610,
"salaries_expense": 15581415,
"service_revenue": 33894746
},
{
"depreciation": 3181225,
"expenses": 33445901,
"income_tax": 3145393,
"marketing_expense": 5745939,
"net_income": 14361136,
"net_profit": 11215743,
"operational_expense": 22839445,
"product_revenue": 16455708,
"quarter": 3,
"rd_expense": 6042710,
"revenue": 47807037,
"salaries_expense": 16450557,
"service_revenue": 31351329
},
{
"depreciation": 2743639,
"expenses": 33534611,
"income_tax": 3385658,
"marketing_expense": 5279358,
"net_income": 14887671,
"net_profit": 11502013,
"operational_expense": 22949063,
"product_revenue": 12487986,
"quarter": 4,
"rd_expense": 6136307,
"revenue": 48422282,
"salaries_expense": 10810064,
"service_revenue": 35934296
}
],
"market_conditions": {
"gdp_growth": [
0.03448782885489835,
0.031891910234267254,
0.04786576002511587,
0.0436168407333387
],
"inflation_rate": [
0.008556329333984185,
0.007278935037219403,
0.010207750959227073,
0.0043360072060973165
],
"interest_rate": [
0.015874710697401522,
0.016181088188151203,
0.017982059338162052,
0.01353960657299694
],
"year": 2003
},
"random_event": null,
"year": 2003
},
{
"advertising_kpis": [
{
"average_project_size": 111564,
"billable_hours_per_employee": 143,
"client_concentration": 0.38,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.77,
"gross_billings": 90371911,
"net_revenue": 76558593,
"new_client_acquisition": 1,
"organic_growth": 0.13,
"quarter": 1,
"revenue_per_employee": 84130
},
{
"average_project_size": 58693,
"billable_hours_per_employee": 120,
"client_concentration": 0.11,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.64,
"gross_billings": 85663778,
"net_revenue": 76720098,
"new_client_acquisition": 1,
"organic_growth": 0.07,
"quarter": 2,
"revenue_per_employee": 84308
},
{
"average_project_size": 65891,
"billable_hours_per_employee": 97,
"client_concentration": 0.26,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.8,
"gross_billings": 87512584,
"net_revenue": 76881943,
"new_client_acquisition": 2,
"organic_growth": 0.06,
"quarter": 3,
"revenue_per_employee": 84486
},
{
"average_project_size": 94690,
"billable_hours_per_employee": 157,
"client_concentration": 0.15,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.69,
"gross_billings": 89806394,
"net_revenue": 77044131,
"new_client_acquisition": 4,
"organic_growth": 0.07,
"quarter": 4,
"revenue_per_employee": 84664
}
],
"balance_sheet": [
{
"assets": 79795056,
"current_assets": 37792506,
"current_liabilities": 23382340,
"equity": 54178914,
"fixed_assets": 42002550,
"liabilities": 41049199,
"long_term_liabilities": 17666859,
"quarter": 1
},
{
"assets": 81818961,
"current_assets": 28801116,
"current_liabilities": 24477238,
"equity": 55705203,
"fixed_assets": 53017845,
"liabilities": 41654065,
"long_term_liabilities": 17176827,
"quarter": 2
},
{
"assets": 83894199,
"current_assets": 35119689,
"current_liabilities": 22560006,
"equity": 55035928,
"fixed_assets": 48774510,
"liabilities": 42267842,
"long_term_liabilities": 19707836,
"quarter": 3
},
{
"assets": 86022073,
"current_assets": 34160025,
"current_liabilities": 25224892,
"equity": 56689369,
"fixed_assets": 51862048,
"liabilities": 42890665,
"long_term_liabilities": 17665773,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 36066,
"financing_cash_flow": -189630,
"investing_cash_flow": -286301,
"net_cash_flow": 19974273,
"operating_cash_flow": 20371324,
"quarter": 1
},
{
"change_in_working_capital": -82676,
"financing_cash_flow": -84593,
"investing_cash_flow": -280882,
"net_cash_flow": 19154295,
"operating_cash_flow": 19253630,
"quarter": 2
},
{
"change_in_working_capital": 8781,
"financing_cash_flow": 50027,
"investing_cash_flow": -136118,
"net_cash_flow": 18311451,
"operating_cash_flow": 18362719,
"quarter": 3
},
{
"change_in_working_capital": -52990,
"financing_cash_flow": -69730,
"investing_cash_flow": -350496,
"net_cash_flow": 17587524,
"operating_cash_flow": 18051157,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9594403066776468,
"current_ratio": 1.6162841700189117,
"debt_to_equity_ratio": 0.7576600557183557,
"profit_margin": 0.20158490895986034,
"quarter": 1,
"return_on_assets": 0.1934086868740339,
"return_on_equity": 0.2848535686780285
},
{
"asset_turnover_ratio": 0.9376811568164499,
"current_ratio": 1.1766489340014588,
"debt_to_equity_ratio": 0.7477589660700097,
"profit_margin": 0.20255848734708343,
"quarter": 2,
"return_on_assets": 0.18993527673860341,
"return_on_equity": 0.27897406639017186
},
{
"asset_turnover_ratio": 0.9164154842219782,
"current_ratio": 1.5567233891693113,
"debt_to_equity_ratio": 0.7680045296955836,
"profit_margin": 0.17441769129065846,
"quarter": 3,
"return_on_assets": 0.15983907302100828,
"return_on_equity": 0.2436512199812457
},
{
"asset_turnover_ratio": 0.8956321129345488,
"current_ratio": 1.3542188803028374,
"debt_to_equity_ratio": 0.7565909756377779,
"profit_margin": 0.17597655816249003,
"quarter": 4,
"return_on_assets": 0.15761025661402045,
"return_on_equity": 0.23916231983460604
}
],
"income_statement": [
{
"depreciation": 4938267,
"expenses": 56383046,
"income_tax": 4742490,
"marketing_expense": 10340457,
"net_income": 20175547,
"net_profit": 15433057,
"operational_expense": 33906003,
"product_revenue": 17175694,
"quarter": 1,
"rd_expense": 8164281,
"revenue": 76558593,
"salaries_expense": 25916468,
"service_revenue": 59382899
},
{
"depreciation": 3713323,
"expenses": 57171622,
"income_tax": 4008169,
"marketing_expense": 9268346,
"net_income": 19548476,
"net_profit": 15540307,
"operational_expense": 31325268,
"product_revenue": 28871781,
"quarter": 2,
"rd_expense": 7252033,
"revenue": 76720098,
"salaries_expense": 27223054,
"service_revenue": 47848317
},
{
"depreciation": 4953148,
"expenses": 57971227,
"income_tax": 5501145,
"marketing_expense": 8632477,
"net_income": 18910716,
"net_profit": 13409571,
"operational_expense": 38787900,
"product_revenue": 28183853,
"quarter": 3,
"rd_expense": 7227984,
"revenue": 76881943,
"salaries_expense": 22766580,
"service_revenue": 48698090
},
{
"depreciation": 4493196,
"expenses": 58782015,
"income_tax": 4704155,
"marketing_expense": 6437561,
"net_income": 18262116,
"net_profit": 13557961,
"operational_expense": 32744343,
"product_revenue": 20483093,
"quarter": 4,
"rd_expense": 7900602,
"revenue": 77044131,
"salaries_expense": 22010916,
"service_revenue": 56561038
}
],
"market_conditions": {
"gdp_growth": [
0.0248838982084843,
0.023903546287449395,
0.025060273412951133,
0.03974629689333761
],
"inflation_rate": [
0.010230610030868253,
0.012914339787330562,
0.010051002480339232,
0.011130627442913741
],
"interest_rate": [
0.006005648113985819,
0.00727483711128105,
0.0096752292546954,
0.010635790549049812
],
"year": 2004
},
"random_event": null,
"year": 2004
},
{
"advertising_kpis": [
{
"average_project_size": 55590,
"billable_hours_per_employee": 97,
"client_concentration": 0.19,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.69,
"gross_billings": 122316691,
"net_revenue": 95949282,
"new_client_acquisition": 5,
"organic_growth": 0.05,
"quarter": 1,
"revenue_per_employee": 105439
},
{
"average_project_size": 106730,
"billable_hours_per_employee": 105,
"client_concentration": 0.17,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.65,
"gross_billings": 122192280,
"net_revenue": 94683022,
"new_client_acquisition": 5,
"organic_growth": -0.05,
"quarter": 2,
"revenue_per_employee": 104047
},
{
"average_project_size": 161484,
"billable_hours_per_employee": 126,
"client_concentration": 0.22,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.75,
"gross_billings": 103607569,
"net_revenue": 93433473,
"new_client_acquisition": 2,
"organic_growth": -0.02,
"quarter": 3,
"revenue_per_employee": 102674
},
{
"average_project_size": 112801,
"billable_hours_per_employee": 134,
"client_concentration": 0.29,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.6,
"gross_billings": 114563723,
"net_revenue": 92200415,
"new_client_acquisition": 5,
"organic_growth": -0.01,
"quarter": 4,
"revenue_per_employee": 101319
}
],
"balance_sheet": [
{
"assets": 100950203,
"current_assets": 41188290,
"current_liabilities": 25188749,
"equity": 68648400,
"fixed_assets": 59761913,
"liabilities": 52221105,
"long_term_liabilities": 27032356,
"quarter": 1
},
{
"assets": 102522484,
"current_assets": 32816048,
"current_liabilities": 22406041,
"equity": 66865369,
"fixed_assets": 69706436,
"liabilities": 53709752,
"long_term_liabilities": 31303711,
"quarter": 2
},
{
"assets": 104119254,
"current_assets": 46769012,
"current_liabilities": 26962386,
"equity": 67398133,
"fixed_assets": 57350242,
"liabilities": 55240836,
"long_term_liabilities": 28278450,
"quarter": 3
},
{
"assets": 105740892,
"current_assets": 50884823,
"current_liabilities": 33873650,
"equity": 67510787,
"fixed_assets": 54856069,
"liabilities": 56815565,
"long_term_liabilities": 22941915,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 15910,
"financing_cash_flow": 14058,
"investing_cash_flow": -498123,
"net_cash_flow": 25349033,
"operating_cash_flow": 25759387,
"quarter": 1
},
{
"change_in_working_capital": 70632,
"financing_cash_flow": 68031,
"investing_cash_flow": -324973,
"net_cash_flow": 22644285,
"operating_cash_flow": 22871003,
"quarter": 2
},
{
"change_in_working_capital": -75273,
"financing_cash_flow": -170597,
"investing_cash_flow": -285498,
"net_cash_flow": 23540876,
"operating_cash_flow": 23756372,
"quarter": 3
},
{
"change_in_working_capital": 89995,
"financing_cash_flow": -171524,
"investing_cash_flow": -272913,
"net_cash_flow": 21997466,
"operating_cash_flow": 22325270,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9504615062537318,
"current_ratio": 1.6351860110242076,
"debt_to_equity_ratio": 0.760703891132204,
"profit_margin": 0.20760240811390335,
"quarter": 1,
"return_on_assets": 0.19731809751784254,
"return_on_equity": 0.29016411161804206
},
{
"asset_turnover_ratio": 0.9235342171381645,
"current_ratio": 1.4646071566145933,
"debt_to_equity_ratio": 0.8032521588267912,
"profit_margin": 0.1906639291677868,
"quarter": 2,
"return_on_assets": 0.17608466256045843,
"return_on_equity": 0.2699848556881515
},
{
"asset_turnover_ratio": 0.8973697890689843,
"current_ratio": 1.734602123120706,
"debt_to_equity_ratio": 0.8196196770020321,
"profit_margin": 0.19821285033469752,
"quarter": 3,
"return_on_assets": 0.17787022369560965,
"return_on_equity": 0.2747808310951284
},
{
"asset_turnover_ratio": 0.8719466353660039,
"current_ratio": 1.5021948623782793,
"debt_to_equity_ratio": 0.841577583742284,
"profit_margin": 0.2015767499528066,
"quarter": 4,
"return_on_assets": 0.17576416888936403,
"return_on_equity": 0.2752961537835428
}
],
"income_statement": [
{
"depreciation": 5840085,
"expenses": 70025792,
"income_tax": 6004188,
"marketing_expense": 13726484,
"net_income": 25923490,
"net_profit": 19919302,
"operational_expense": 44948836,
"product_revenue": 34870971,
"quarter": 1,
"rd_expense": 13422808,
"revenue": 95949282,
"salaries_expense": 27963874,
"service_revenue": 61078311
},
{
"depreciation": 4818366,
"expenses": 69382869,
"income_tax": 7247516,
"marketing_expense": 11226343,
"net_income": 25300153,
"net_profit": 18052637,
"operational_expense": 47274005,
"product_revenue": 30661738,
"quarter": 2,
"rd_expense": 7211655,
"revenue": 94683022,
"salaries_expense": 29045250,
"service_revenue": 64021284
},
{
"depreciation": 5236657,
"expenses": 68745849,
"income_tax": 6167909,
"marketing_expense": 9769818,
"net_income": 24687624,
"net_profit": 18519715,
"operational_expense": 41908849,
"product_revenue": 24259934,
"quarter": 3,
"rd_expense": 12201509,
"revenue": 93433473,
"salaries_expense": 26737756,
"service_revenue": 69173539
},
{
"depreciation": 3739810,
"expenses": 68114678,
"income_tax": 5500277,
"marketing_expense": 10926307,
"net_income": 24085737,
"net_profit": 18585460,
"operational_expense": 46214736,
"product_revenue": 30115650,
"quarter": 4,
"rd_expense": 10632433,
"revenue": 92200415,
"salaries_expense": 30374136,
"service_revenue": 62084765
}
],
"market_conditions": {
"gdp_growth": [
0.04395284644493154,
0.05058141650634739,
0.05010911023230473,
0.05175192575795204
],
"inflation_rate": [
0.009552802623351474,
0.01076994010611913,
0.00979895857982007,
0.0009990465099834521
],
"interest_rate": [
0.014793318732389153,
0.016794518132949347,
0.009008717334931164,
0.009878633493998926
],
"year": 2005
},
"random_event": null,
"year": 2005
}
] |
{
"advertising_type": "Branding Services",
"financial_health": "Distressed",
"founding_year": 1997,
"industry": "Advertising",
"location": "Port Joel",
"name": "Durham, Aguilar and Ball",
"num_employees": 856,
"region": "Latin America",
"revenue_size": "Large",
"website": "www.durham,aguilarandball.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 198904,
"billable_hours_per_employee": 111,
"client_concentration": 0.21,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.67,
"gross_billings": 68847957,
"net_revenue": 54619387,
"new_client_acquisition": 5,
"organic_growth": 0.09,
"quarter": 1,
"revenue_per_employee": 63808
},
{
"average_project_size": 199471,
"billable_hours_per_employee": 106,
"client_concentration": 0.36,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.67,
"gross_billings": 63731015,
"net_revenue": 54877784,
"new_client_acquisition": 4,
"organic_growth": 0.01,
"quarter": 2,
"revenue_per_employee": 64110
},
{
"average_project_size": 143794,
"billable_hours_per_employee": 152,
"client_concentration": 0.28,
"client_retention_rate": 0.9,
"employee_utilization_rate": 0.7,
"gross_billings": 68823191,
"net_revenue": 55137404,
"new_client_acquisition": 3,
"organic_growth": 0.05,
"quarter": 3,
"revenue_per_employee": 64413
},
{
"average_project_size": 72487,
"billable_hours_per_employee": 96,
"client_concentration": 0.19,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.74,
"gross_billings": 62782531,
"net_revenue": 55398252,
"new_client_acquisition": 3,
"organic_growth": -0.05,
"quarter": 4,
"revenue_per_employee": 64718
}
],
"balance_sheet": [
{
"assets": 79110730,
"current_assets": 30303074,
"current_liabilities": 19720704,
"equity": 52137285,
"fixed_assets": 48807656,
"liabilities": 41903533,
"long_term_liabilities": 22182829,
"quarter": 1
},
{
"assets": 80333233,
"current_assets": 24451999,
"current_liabilities": 24456362,
"equity": 54138805,
"fixed_assets": 55881234,
"liabilities": 42555972,
"long_term_liabilities": 18099610,
"quarter": 2
},
{
"assets": 81574627,
"current_assets": 31184419,
"current_liabilities": 23835129,
"equity": 53241961,
"fixed_assets": 50390208,
"liabilities": 43218570,
"long_term_liabilities": 19383441,
"quarter": 3
},
{
"assets": 82835204,
"current_assets": 30323778,
"current_liabilities": 24249777,
"equity": 54372010,
"fixed_assets": 52511426,
"liabilities": 43891484,
"long_term_liabilities": 19641707,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -98112,
"financing_cash_flow": 52739,
"investing_cash_flow": -121783,
"net_cash_flow": 16106715,
"operating_cash_flow": 16689239,
"quarter": 1
},
{
"change_in_working_capital": -30928,
"financing_cash_flow": 24487,
"investing_cash_flow": -215910,
"net_cash_flow": 18056967,
"operating_cash_flow": 18507160,
"quarter": 2
},
{
"change_in_working_capital": 23208,
"financing_cash_flow": 73192,
"investing_cash_flow": -429263,
"net_cash_flow": 17567717,
"operating_cash_flow": 17883156,
"quarter": 3
},
{
"change_in_working_capital": 16092,
"financing_cash_flow": -172873,
"investing_cash_flow": -234998,
"net_cash_flow": 17344815,
"operating_cash_flow": 17703768,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6904169257444597,
"current_ratio": 1.5366121817963496,
"debt_to_equity_ratio": 0.8037152874377712,
"profit_margin": 0.2733477766786361,
"quarter": 1,
"return_on_assets": 0.18872393163354706,
"return_on_equity": 0.286361056199992
},
{
"asset_turnover_ratio": 0.6831267951085698,
"current_ratio": 0.9998216006125523,
"debt_to_equity_ratio": 0.7860530353412861,
"profit_margin": 0.2981451291837877,
"quarter": 2,
"return_on_assets": 0.20367092657655145,
"return_on_equity": 0.3022147238011626
},
{
"asset_turnover_ratio": 0.6759136514347777,
"current_ratio": 1.3083385871333022,
"debt_to_equity_ratio": 0.8117388839227766,
"profit_margin": 0.2699783254213419,
"quarter": 3,
"return_on_assets": 0.18248203574378588,
"return_on_equity": 0.27958970181432646
},
{
"asset_turnover_ratio": 0.6687766713292576,
"current_ratio": 1.2504765713928008,
"debt_to_equity_ratio": 0.8072440948936779,
"profit_margin": 0.278497776428036,
"quarter": 4,
"return_on_assets": 0.1862528158921417,
"return_on_equity": 0.28375426988996727
}
],
"income_statement": [
{
"depreciation": 1759151,
"expenses": 33687760,
"income_tax": 6001539,
"marketing_expense": 6515690,
"net_income": 20931627,
"net_profit": 14930088,
"operational_expense": 21690976,
"product_revenue": 19003652,
"quarter": 1,
"rd_expense": 5004955,
"revenue": 54619387,
"salaries_expense": 13796028,
"service_revenue": 35615735
},
{
"depreciation": 2145616,
"expenses": 33872770,
"income_tax": 4643470,
"marketing_expense": 3504320,
"net_income": 21005014,
"net_profit": 16361544,
"operational_expense": 20653250,
"product_revenue": 21032281,
"quarter": 2,
"rd_expense": 4065345,
"revenue": 54877784,
"salaries_expense": 11918667,
"service_revenue": 33845503
},
{
"depreciation": 2997252,
"expenses": 34058797,
"income_tax": 6192703,
"marketing_expense": 5193280,
"net_income": 21078607,
"net_profit": 14885904,
"operational_expense": 23817207,
"product_revenue": 21560944,
"quarter": 3,
"rd_expense": 6273984,
"revenue": 55137404,
"salaries_expense": 10545729,
"service_revenue": 33576460
},
{
"depreciation": 2275478,
"expenses": 34245846,
"income_tax": 5724116,
"marketing_expense": 6113767,
"net_income": 21152406,
"net_profit": 15428290,
"operational_expense": 21122948,
"product_revenue": 14697763,
"quarter": 4,
"rd_expense": 4605620,
"revenue": 55398252,
"salaries_expense": 11980415,
"service_revenue": 40700489
}
],
"market_conditions": {
"gdp_growth": [
0.005810295571459057,
0.018401657733397764,
0.008801833605572875,
0.00831602355812102
],
"inflation_rate": [
0.013614552002010836,
0.013180348202537034,
0.018328476524754753,
0.011858934343486654
],
"interest_rate": [
0.03533736125255213,
0.03485066860206751,
0.030743191762657336,
0.03422217719065251
],
"year": 1997
},
"random_event": {
"description": "Durham, Aguilar and Ball Partnership with Major Brand in 1997",
"impact": 0.1,
"type": "Partnership with Major Brand"
},
"year": 1997
},
{
"advertising_kpis": [
{
"average_project_size": 137805,
"billable_hours_per_employee": 134,
"client_concentration": 0.19,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.6,
"gross_billings": 101322325,
"net_revenue": 84365856,
"new_client_acquisition": 4,
"organic_growth": 0.09,
"quarter": 1,
"revenue_per_employee": 98558
},
{
"average_project_size": 55010,
"billable_hours_per_employee": 134,
"client_concentration": 0.37,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.76,
"gross_billings": 100051417,
"net_revenue": 84766041,
"new_client_acquisition": 4,
"organic_growth": 0.01,
"quarter": 2,
"revenue_per_employee": 99026
},
{
"average_project_size": 54854,
"billable_hours_per_employee": 140,
"client_concentration": 0.27,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.78,
"gross_billings": 99204177,
"net_revenue": 85168125,
"new_client_acquisition": 1,
"organic_growth": 0.01,
"quarter": 3,
"revenue_per_employee": 99495
},
{
"average_project_size": 165496,
"billable_hours_per_employee": 150,
"client_concentration": 0.23,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.73,
"gross_billings": 102674563,
"net_revenue": 85572116,
"new_client_acquisition": 5,
"organic_growth": 0,
"quarter": 4,
"revenue_per_employee": 99967
}
],
"balance_sheet": [
{
"assets": 123221410,
"current_assets": 43047909,
"current_liabilities": 27189142,
"equity": 84045534,
"fixed_assets": 80173501,
"liabilities": 53119629,
"long_term_liabilities": 25930487,
"quarter": 1
},
{
"assets": 126466165,
"current_assets": 53162954,
"current_liabilities": 23812745,
"equity": 86777787,
"fixed_assets": 73303211,
"liabilities": 54088196,
"long_term_liabilities": 30275451,
"quarter": 2
},
{
"assets": 129796364,
"current_assets": 41575649,
"current_liabilities": 25095104,
"equity": 90083580,
"fixed_assets": 88220715,
"liabilities": 55074424,
"long_term_liabilities": 29979320,
"quarter": 3
},
{
"assets": 133214256,
"current_assets": 43414086,
"current_liabilities": 27059338,
"equity": 92564716,
"fixed_assets": 89800170,
"liabilities": 56078635,
"long_term_liabilities": 29019297,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -70784,
"financing_cash_flow": -45,
"investing_cash_flow": -274675,
"net_cash_flow": 18524929,
"operating_cash_flow": 18592157,
"quarter": 1
},
{
"change_in_working_capital": -47464,
"financing_cash_flow": 25853,
"investing_cash_flow": -156454,
"net_cash_flow": 17281615,
"operating_cash_flow": 17677940,
"quarter": 2
},
{
"change_in_working_capital": 54163,
"financing_cash_flow": 183411,
"investing_cash_flow": -406603,
"net_cash_flow": 21219161,
"operating_cash_flow": 21325395,
"quarter": 3
},
{
"change_in_working_capital": -63546,
"financing_cash_flow": 39182,
"investing_cash_flow": -190041,
"net_cash_flow": 19459319,
"operating_cash_flow": 19907279,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6846688087727612,
"current_ratio": 1.5832757429417963,
"debt_to_equity_ratio": 0.6320339281799316,
"profit_margin": 0.16527720645660254,
"quarter": 1,
"return_on_assets": 0.11316014806193177,
"return_on_equity": 0.16590712601100255
},
{
"asset_turnover_ratio": 0.6702665570668644,
"current_ratio": 2.2325420273891146,
"debt_to_equity_ratio": 0.62329540623109,
"profit_margin": 0.16987720353720426,
"quarter": 2,
"return_on_assets": 0.11386300833902886,
"return_on_equity": 0.1659389862062281
},
{
"asset_turnover_ratio": 0.6561672636684953,
"current_ratio": 1.6567235186592573,
"debt_to_equity_ratio": 0.611370285239552,
"profit_margin": 0.1803684183490009,
"quarter": 3,
"return_on_assets": 0.11835185152027833,
"return_on_equity": 0.1705265265878643
},
{
"asset_turnover_ratio": 0.6423645529349351,
"current_ratio": 1.6044031084574204,
"debt_to_equity_ratio": 0.6058316540397531,
"profit_margin": 0.18030517090403608,
"quarter": 4,
"return_on_assets": 0.11582165049962821,
"return_on_equity": 0.16668440920836403
}
],
"income_statement": [
{
"depreciation": 4648404,
"expenses": 64574974,
"income_tax": 5847129,
"marketing_expense": 12776353,
"net_income": 19790882,
"net_profit": 13943753,
"operational_expense": 43873583,
"product_revenue": 26327731,
"quarter": 1,
"rd_expense": 7043647,
"revenue": 84365856,
"salaries_expense": 22947305,
"service_revenue": 58038125
},
{
"depreciation": 3278122,
"expenses": 64826638,
"income_tax": 5539585,
"marketing_expense": 11684677,
"net_income": 19939403,
"net_profit": 14399818,
"operational_expense": 34528059,
"product_revenue": 17904688,
"quarter": 2,
"rd_expense": 8868538,
"revenue": 84766041,
"salaries_expense": 30708641,
"service_revenue": 66861353
},
{
"depreciation": 5963755,
"expenses": 65079283,
"income_tax": 4727202,
"marketing_expense": 7594490,
"net_income": 20088842,
"net_profit": 15361640,
"operational_expense": 34362598,
"product_revenue": 18259918,
"quarter": 3,
"rd_expense": 11744219,
"revenue": 85168125,
"salaries_expense": 25060327,
"service_revenue": 66908207
},
{
"depreciation": 4478184,
"expenses": 65332912,
"income_tax": 4810109,
"marketing_expense": 7298744,
"net_income": 20239204,
"net_profit": 15429095,
"operational_expense": 41414882,
"product_revenue": 18068553,
"quarter": 4,
"rd_expense": 8624209,
"revenue": 85572116,
"salaries_expense": 20624491,
"service_revenue": 67503563
}
],
"market_conditions": {
"gdp_growth": [
0.019119354519921236,
0.0056560829018226216,
0.00466493773201756,
0.02045497186049367
],
"inflation_rate": [
0.010384421294282183,
0.016987614606232476,
0.011894026950014427,
0.012106161762070588
],
"interest_rate": [
0.03734132611352877,
0.0342550240424053,
0.03397398053819288,
0.032150121256505175
],
"year": 1998
},
"random_event": null,
"year": 1998
},
{
"advertising_kpis": [
{
"average_project_size": 179187,
"billable_hours_per_employee": 90,
"client_concentration": 0.2,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.64,
"gross_billings": 74145797,
"net_revenue": 62622056,
"new_client_acquisition": 5,
"organic_growth": -0.03,
"quarter": 1,
"revenue_per_employee": 73157
},
{
"average_project_size": 66535,
"billable_hours_per_employee": 100,
"client_concentration": 0.29,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.67,
"gross_billings": 72693806,
"net_revenue": 62122603,
"new_client_acquisition": 5,
"organic_growth": 0,
"quarter": 2,
"revenue_per_employee": 72573
},
{
"average_project_size": 120700,
"billable_hours_per_employee": 99,
"client_concentration": 0.4,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.68,
"gross_billings": 78083217,
"net_revenue": 61627134,
"new_client_acquisition": 5,
"organic_growth": 0.05,
"quarter": 3,
"revenue_per_employee": 71994
},
{
"average_project_size": 183810,
"billable_hours_per_employee": 145,
"client_concentration": 0.27,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.67,
"gross_billings": 77644127,
"net_revenue": 61135617,
"new_client_acquisition": 3,
"organic_growth": 0.01,
"quarter": 4,
"revenue_per_employee": 71420
}
],
"balance_sheet": [
{
"assets": 91033767,
"current_assets": 35983061,
"current_liabilities": 20709170,
"equity": 58234956,
"fixed_assets": 55050706,
"liabilities": 46358053,
"long_term_liabilities": 25648883,
"quarter": 1
},
{
"assets": 93270639,
"current_assets": 33148912,
"current_liabilities": 26644749,
"equity": 59797715,
"fixed_assets": 60121727,
"liabilities": 46926949,
"long_term_liabilities": 20282200,
"quarter": 2
},
{
"assets": 95562475,
"current_assets": 39424894,
"current_liabilities": 28089546,
"equity": 61544547,
"fixed_assets": 56137581,
"liabilities": 47502826,
"long_term_liabilities": 19413280,
"quarter": 3
},
{
"assets": 97910627,
"current_assets": 43175344,
"current_liabilities": 20471944,
"equity": 62373070,
"fixed_assets": 54735283,
"liabilities": 48085771,
"long_term_liabilities": 27613827,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -88562,
"financing_cash_flow": -26096,
"investing_cash_flow": -337503,
"net_cash_flow": 17312586,
"operating_cash_flow": 17855982,
"quarter": 1
},
{
"change_in_working_capital": 1861,
"financing_cash_flow": -72653,
"investing_cash_flow": -145237,
"net_cash_flow": 15918236,
"operating_cash_flow": 15981518,
"quarter": 2
},
{
"change_in_working_capital": -25199,
"financing_cash_flow": 115532,
"investing_cash_flow": -467664,
"net_cash_flow": 16322265,
"operating_cash_flow": 16830052,
"quarter": 3
},
{
"change_in_working_capital": -68770,
"financing_cash_flow": -161690,
"investing_cash_flow": -284663,
"net_cash_flow": 14465067,
"operating_cash_flow": 14981978,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6878992055772009,
"current_ratio": 1.7375424027133874,
"debt_to_equity_ratio": 0.796051996673613,
"profit_margin": 0.21652502115229177,
"quarter": 1,
"return_on_assets": 0.1489473900382481,
"return_on_equity": 0.23283682055156013
},
{
"asset_turnover_ratio": 0.6660467180888511,
"current_ratio": 1.2441067468866005,
"debt_to_equity_ratio": 0.7847615749197105,
"profit_margin": 0.2165721388075126,
"quarter": 2,
"return_on_assets": 0.1442471622822269,
"return_on_equity": 0.22499229276570185
},
{
"asset_turnover_ratio": 0.6448884250852649,
"current_ratio": 1.4035432968549937,
"debt_to_equity_ratio": 0.7718445957527318,
"profit_margin": 0.21881429696211413,
"quarter": 3,
"return_on_assets": 0.14111080735403725,
"return_on_equity": 0.21910792519116276
},
{
"asset_turnover_ratio": 0.6244022622794562,
"current_ratio": 2.109000688942877,
"debt_to_equity_ratio": 0.7709380186032209,
"profit_margin": 0.2052521036959519,
"quarter": 4,
"return_on_assets": 0.1281598778853699,
"return_on_equity": 0.20117999643115209
}
],
"income_statement": [
{
"depreciation": 4296740,
"expenses": 45121689,
"income_tax": 3941125,
"marketing_expense": 7437400,
"net_income": 17500367,
"net_profit": 13559242,
"operational_expense": 22682577,
"product_revenue": 24241456,
"quarter": 1,
"rd_expense": 6665160,
"revenue": 62622056,
"salaries_expense": 19828292,
"service_revenue": 38380600
},
{
"depreciation": 2527493,
"expenses": 44826272,
"income_tax": 3842306,
"marketing_expense": 6778565,
"net_income": 17296331,
"net_profit": 13454025,
"operational_expense": 28940082,
"product_revenue": 19208228,
"quarter": 2,
"rd_expense": 5495508,
"revenue": 62122603,
"salaries_expense": 19608074,
"service_revenue": 42914375
},
{
"depreciation": 3345154,
"expenses": 44532790,
"income_tax": 3609446,
"marketing_expense": 8759533,
"net_income": 17094344,
"net_profit": 13484898,
"operational_expense": 24494667,
"product_revenue": 14057150,
"quarter": 3,
"rd_expense": 4877761,
"revenue": 61627134,
"salaries_expense": 17832326,
"service_revenue": 47569984
},
{
"depreciation": 2433764,
"expenses": 44241230,
"income_tax": 4346173,
"marketing_expense": 8643553,
"net_income": 16894387,
"net_profit": 12548214,
"operational_expense": 30692302,
"product_revenue": 13502578,
"quarter": 4,
"rd_expense": 5325898,
"revenue": 61135617,
"salaries_expense": 13576724,
"service_revenue": 47633039
}
],
"market_conditions": {
"gdp_growth": [
0.01134131398964961,
0.003635564584871513,
0.021629356087056854,
0.0185846677458551
],
"inflation_rate": [
0.020669998167235224,
0.022342032709842405,
0.014042635714453161,
0.02312486025586448
],
"interest_rate": [
0.026132421644842595,
0.01763540296629347,
0.017485655599775093,
0.020285350400849864
],
"year": 1999
},
"random_event": null,
"year": 1999
},
{
"advertising_kpis": [
{
"average_project_size": 135387,
"billable_hours_per_employee": 135,
"client_concentration": 0.17,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.69,
"gross_billings": 94115696,
"net_revenue": 77070982,
"new_client_acquisition": 5,
"organic_growth": 0.02,
"quarter": 1,
"revenue_per_employee": 90036
},
{
"average_project_size": 103996,
"billable_hours_per_employee": 83,
"client_concentration": 0.19,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.75,
"gross_billings": 86909482,
"net_revenue": 77490681,
"new_client_acquisition": 1,
"organic_growth": 0.02,
"quarter": 2,
"revenue_per_employee": 90526
},
{
"average_project_size": 94904,
"billable_hours_per_employee": 98,
"client_concentration": 0.28,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.75,
"gross_billings": 96898711,
"net_revenue": 77912667,
"new_client_acquisition": 4,
"organic_growth": 0.01,
"quarter": 3,
"revenue_per_employee": 91019
},
{
"average_project_size": 78753,
"billable_hours_per_employee": 83,
"client_concentration": 0.15,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.77,
"gross_billings": 86721601,
"net_revenue": 78336950,
"new_client_acquisition": 2,
"organic_growth": 0.05,
"quarter": 4,
"revenue_per_employee": 91515
}
],
"balance_sheet": [
{
"assets": 79588065,
"current_assets": 30928202,
"current_liabilities": 22968400,
"equity": 54871510,
"fixed_assets": 48659863,
"liabilities": 39354247,
"long_term_liabilities": 16385847,
"quarter": 1
},
{
"assets": 81074104,
"current_assets": 38454385,
"current_liabilities": 23463655,
"equity": 55695938,
"fixed_assets": 42619719,
"liabilities": 40343900,
"long_term_liabilities": 16880245,
"quarter": 2
},
{
"assets": 82587890,
"current_assets": 30063243,
"current_liabilities": 16944258,
"equity": 56568156,
"fixed_assets": 52524647,
"liabilities": 41358440,
"long_term_liabilities": 24414182,
"quarter": 3
},
{
"assets": 84129941,
"current_assets": 36938088,
"current_liabilities": 21491719,
"equity": 57030745,
"fixed_assets": 47191853,
"liabilities": 42398493,
"long_term_liabilities": 20906774,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 74416,
"financing_cash_flow": 77090,
"investing_cash_flow": -364949,
"net_cash_flow": 18399001,
"operating_cash_flow": 18862200,
"quarter": 1
},
{
"change_in_working_capital": 11290,
"financing_cash_flow": -69193,
"investing_cash_flow": -256392,
"net_cash_flow": 18580352,
"operating_cash_flow": 18611272,
"quarter": 2
},
{
"change_in_working_capital": 95380,
"financing_cash_flow": 178709,
"investing_cash_flow": -226189,
"net_cash_flow": 19455957,
"operating_cash_flow": 19716051,
"quarter": 3
},
{
"change_in_working_capital": -84131,
"financing_cash_flow": 57615,
"investing_cash_flow": -417980,
"net_cash_flow": 18718792,
"operating_cash_flow": 19060213,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9683736122997839,
"current_ratio": 1.346554483551314,
"debt_to_equity_ratio": 0.7172072902677546,
"profit_margin": 0.18992481502311725,
"quarter": 1,
"return_on_assets": 0.18391817918930434,
"return_on_equity": 0.2667630615596327
},
{
"asset_turnover_ratio": 0.955800646282813,
"current_ratio": 1.638891511147773,
"debt_to_equity_ratio": 0.7243598267435589,
"profit_margin": 0.19312946804532535,
"quarter": 2,
"return_on_assets": 0.18459327037397785,
"return_on_equity": 0.26870422758657914
},
{
"asset_turnover_ratio": 0.9433909378239352,
"current_ratio": 1.7742436995470678,
"debt_to_equity_ratio": 0.7311258298750272,
"profit_margin": 0.1968705037397834,
"quarter": 3,
"return_on_assets": 0.18572584915294482,
"return_on_equity": 0.27115442829707936
},
{
"asset_turnover_ratio": 0.9311423384927846,
"current_ratio": 1.7187125887882677,
"debt_to_equity_ratio": 0.7434322136244231,
"profit_margin": 0.1953011573720958,
"quarter": 4,
"return_on_assets": 0.18185317638580062,
"return_on_equity": 0.26826402145018446
}
],
"income_statement": [
{
"depreciation": 4224508,
"expenses": 56699902,
"income_tax": 5733388,
"marketing_expense": 8754489,
"net_income": 20371080,
"net_profit": 14637692,
"operational_expense": 31169338,
"product_revenue": 30776853,
"quarter": 1,
"rd_expense": 8203466,
"revenue": 77070982,
"salaries_expense": 23652512,
"service_revenue": 46294129
},
{
"depreciation": 3645538,
"expenses": 57302375,
"income_tax": 5222572,
"marketing_expense": 8070002,
"net_income": 20188306,
"net_profit": 14965734,
"operational_expense": 37762292,
"product_revenue": 30258758,
"quarter": 2,
"rd_expense": 6267291,
"revenue": 77490681,
"salaries_expense": 24180200,
"service_revenue": 47231923
},
{
"depreciation": 4377345,
"expenses": 57911251,
"income_tax": 4662710,
"marketing_expense": 6583846,
"net_income": 20001416,
"net_profit": 15338706,
"operational_expense": 33633719,
"product_revenue": 17879305,
"quarter": 3,
"rd_expense": 9333764,
"revenue": 77912667,
"salaries_expense": 19375558,
"service_revenue": 60033362
},
{
"depreciation": 3760916,
"expenses": 58526596,
"income_tax": 4511057,
"marketing_expense": 8783235,
"net_income": 19810354,
"net_profit": 15299297,
"operational_expense": 30159144,
"product_revenue": 21163308,
"quarter": 4,
"rd_expense": 9073803,
"revenue": 78336950,
"salaries_expense": 23650039,
"service_revenue": 57173642
}
],
"market_conditions": {
"gdp_growth": [
0.02342538419949821,
0.005847096370165688,
0.010358814459211512,
0.024822297313980224
],
"inflation_rate": [
0.01237427563809362,
0.007232571880850611,
0.013099929013298641,
0.006860551304549237
],
"interest_rate": [
0.01901313020948543,
0.02868935350959322,
0.025318696278540054,
0.01912208271563148
],
"year": 2000
},
"random_event": null,
"year": 2000
},
{
"advertising_kpis": [
{
"average_project_size": 188247,
"billable_hours_per_employee": 139,
"client_concentration": 0.32,
"client_retention_rate": 0.9,
"employee_utilization_rate": 0.68,
"gross_billings": 96599850,
"net_revenue": 79716077,
"new_client_acquisition": 1,
"organic_growth": 0.05,
"quarter": 1,
"revenue_per_employee": 93126
},
{
"average_project_size": 152534,
"billable_hours_per_employee": 120,
"client_concentration": 0.24,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.7,
"gross_billings": 86684774,
"net_revenue": 78794883,
"new_client_acquisition": 4,
"organic_growth": -0.03,
"quarter": 2,
"revenue_per_employee": 92050
},
{
"average_project_size": 196755,
"billable_hours_per_employee": 152,
"client_concentration": 0.29,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.64,
"gross_billings": 91271768,
"net_revenue": 77884335,
"new_client_acquisition": 2,
"organic_growth": 0.06,
"quarter": 3,
"revenue_per_employee": 90986
},
{
"average_project_size": 104667,
"billable_hours_per_employee": 143,
"client_concentration": 0.13,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.77,
"gross_billings": 99044325,
"net_revenue": 76984310,
"new_client_acquisition": 1,
"organic_growth": 0.09,
"quarter": 4,
"revenue_per_employee": 89935
}
],
"balance_sheet": [
{
"assets": 87886197,
"current_assets": 30793705,
"current_liabilities": 16280992,
"equity": 65581145,
"fixed_assets": 57092492,
"liabilities": 36518691,
"long_term_liabilities": 20237699,
"quarter": 1
},
{
"assets": 90234815,
"current_assets": 30856750,
"current_liabilities": 21998460,
"equity": 66412741,
"fixed_assets": 59378065,
"liabilities": 36900801,
"long_term_liabilities": 14902341,
"quarter": 2
},
{
"assets": 92646196,
"current_assets": 35931618,
"current_liabilities": 17461748,
"equity": 67691199,
"fixed_assets": 56714578,
"liabilities": 37286910,
"long_term_liabilities": 19825162,
"quarter": 3
},
{
"assets": 95122017,
"current_assets": 45126234,
"current_liabilities": 17920056,
"equity": 70640302,
"fixed_assets": 49995783,
"liabilities": 37677059,
"long_term_liabilities": 19757003,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 29940,
"financing_cash_flow": -167446,
"investing_cash_flow": -384091,
"net_cash_flow": 18692285,
"operating_cash_flow": 19176464,
"quarter": 1
},
{
"change_in_working_capital": 13377,
"financing_cash_flow": -151737,
"investing_cash_flow": -422960,
"net_cash_flow": 16852498,
"operating_cash_flow": 17138447,
"quarter": 2
},
{
"change_in_working_capital": 61982,
"financing_cash_flow": -99767,
"investing_cash_flow": -317911,
"net_cash_flow": 15369357,
"operating_cash_flow": 15608055,
"quarter": 3
},
{
"change_in_working_capital": -18656,
"financing_cash_flow": 137763,
"investing_cash_flow": -284953,
"net_cash_flow": 18180450,
"operating_cash_flow": 18196605,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9070375066974397,
"current_ratio": 1.8913899718149851,
"debt_to_equity_ratio": 0.556847413993763,
"profit_margin": 0.17830329257171046,
"quarter": 1,
"return_on_assets": 0.1617277739301884,
"return_on_equity": 0.21673362061610849
},
{
"asset_turnover_ratio": 0.8732204194135046,
"current_ratio": 1.4026777328958482,
"debt_to_equity_ratio": 0.5556283394476973,
"profit_margin": 0.1659844713520293,
"quarter": 2,
"return_on_assets": 0.14494102969014785,
"return_on_equity": 0.19693099250338125
},
{
"asset_turnover_ratio": 0.8406641434042257,
"current_ratio": 2.0577331662328424,
"debt_to_equity_ratio": 0.5508383741289617,
"profit_margin": 0.1583362430968949,
"quarter": 3,
"return_on_assets": 0.13310760217289438,
"return_on_equity": 0.18217897130171973
},
{
"asset_turnover_ratio": 0.8093216736562683,
"current_ratio": 2.5181971529553255,
"debt_to_equity_ratio": 0.5333649196460117,
"profit_margin": 0.1714030300459925,
"quarter": 4,
"return_on_assets": 0.13872018714657827,
"return_on_equity": 0.1867962569016197
}
],
"income_statement": [
{
"depreciation": 4962825,
"expenses": 60964325,
"income_tax": 4538113,
"marketing_expense": 8914251,
"net_income": 18751752,
"net_profit": 14213639,
"operational_expense": 41877862,
"product_revenue": 30534466,
"quarter": 1,
"rd_expense": 8821052,
"revenue": 79716077,
"salaries_expense": 24226643,
"service_revenue": 49181611
},
{
"depreciation": 4059720,
"expenses": 60629318,
"income_tax": 5086838,
"marketing_expense": 9603164,
"net_income": 18165565,
"net_profit": 13078727,
"operational_expense": 42126287,
"product_revenue": 22901137,
"quarter": 2,
"rd_expense": 8196456,
"revenue": 78794883,
"salaries_expense": 26916767,
"service_revenue": 55893746
},
{
"depreciation": 3276142,
"expenses": 60296152,
"income_tax": 5256270,
"marketing_expense": 11128645,
"net_income": 17588183,
"net_profit": 12331913,
"operational_expense": 33076774,
"product_revenue": 15940361,
"quarter": 3,
"rd_expense": 10751158,
"revenue": 77884335,
"salaries_expense": 23233628,
"service_revenue": 61943974
},
{
"depreciation": 5001261,
"expenses": 59964817,
"income_tax": 3824149,
"marketing_expense": 10028793,
"net_income": 17019493,
"net_profit": 13195344,
"operational_expense": 39350697,
"product_revenue": 19704433,
"quarter": 4,
"rd_expense": 11107069,
"revenue": 76984310,
"salaries_expense": 24937246,
"service_revenue": 57279877
}
],
"market_conditions": {
"gdp_growth": [
0.010301675066236648,
0.02552418776466045,
0.015002177375668176,
0.017121738576723534
],
"inflation_rate": [
0.01964389066742494,
0.014793521950849146,
0.020330714104529427,
0.01629350405710376
],
"interest_rate": [
0.03600354426712401,
0.03211404909118054,
0.03783649529958393,
0.033832365285171195
],
"year": 2001
},
"random_event": null,
"year": 2001
},
{
"advertising_kpis": [
{
"average_project_size": 56337,
"billable_hours_per_employee": 121,
"client_concentration": 0.37,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.62,
"gross_billings": 80245596,
"net_revenue": 66294885,
"new_client_acquisition": 3,
"organic_growth": -0.03,
"quarter": 1,
"revenue_per_employee": 77447
},
{
"average_project_size": 188913,
"billable_hours_per_employee": 126,
"client_concentration": 0.37,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.76,
"gross_billings": 80270296,
"net_revenue": 65518114,
"new_client_acquisition": 4,
"organic_growth": -0.01,
"quarter": 2,
"revenue_per_employee": 76540
},
{
"average_project_size": 153094,
"billable_hours_per_employee": 120,
"client_concentration": 0.39,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.71,
"gross_billings": 75289711,
"net_revenue": 64750444,
"new_client_acquisition": 4,
"organic_growth": 0.12,
"quarter": 3,
"revenue_per_employee": 75643
},
{
"average_project_size": 77383,
"billable_hours_per_employee": 158,
"client_concentration": 0.16,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.75,
"gross_billings": 76556226,
"net_revenue": 63991770,
"new_client_acquisition": 5,
"organic_growth": -0.01,
"quarter": 4,
"revenue_per_employee": 74757
}
],
"balance_sheet": [
{
"assets": 90345687,
"current_assets": 30326951,
"current_liabilities": 24615943,
"equity": 63354996,
"fixed_assets": 60018736,
"liabilities": 44006464,
"long_term_liabilities": 19390521,
"quarter": 1
},
{
"assets": 92196645,
"current_assets": 29653558,
"current_liabilities": 25688395,
"equity": 63254261,
"fixed_assets": 62543087,
"liabilities": 44613496,
"long_term_liabilities": 18925101,
"quarter": 2
},
{
"assets": 94085524,
"current_assets": 28332646,
"current_liabilities": 18609303,
"equity": 64712257,
"fixed_assets": 65752878,
"liabilities": 45228902,
"long_term_liabilities": 26619599,
"quarter": 3
},
{
"assets": 96013102,
"current_assets": 38142852,
"current_liabilities": 27195182,
"equity": 67896508,
"fixed_assets": 57870250,
"liabilities": 45852797,
"long_term_liabilities": 18657615,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 88282,
"financing_cash_flow": -114653,
"investing_cash_flow": -132390,
"net_cash_flow": 19024539,
"operating_cash_flow": 19298480,
"quarter": 1
},
{
"change_in_working_capital": 21980,
"financing_cash_flow": -192932,
"investing_cash_flow": -478601,
"net_cash_flow": 17902790,
"operating_cash_flow": 18007751,
"quarter": 2
},
{
"change_in_working_capital": 71891,
"financing_cash_flow": 97945,
"investing_cash_flow": -323372,
"net_cash_flow": 17976788,
"operating_cash_flow": 18410604,
"quarter": 3
},
{
"change_in_working_capital": -26305,
"financing_cash_flow": 71569,
"investing_cash_flow": -213082,
"net_cash_flow": 20582304,
"operating_cash_flow": 20895446,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.733791365159468,
"current_ratio": 1.2320044371243466,
"debt_to_equity_ratio": 0.6946013223645378,
"profit_margin": 0.25666796163836775,
"quarter": 1,
"return_on_assets": 0.18834073396331583,
"return_on_equity": 0.2685782349350949
},
{
"asset_turnover_ratio": 0.7106344704842568,
"current_ratio": 1.1543561985869495,
"debt_to_equity_ratio": 0.7053042007715496,
"profit_margin": 0.23918747111676628,
"quarter": 2,
"return_on_assets": 0.16997486188353167,
"return_on_equity": 0.24774792642032448
},
{
"asset_turnover_ratio": 0.6882083581742076,
"current_ratio": 1.5224990425487726,
"debt_to_equity_ratio": 0.6989232658041892,
"profit_margin": 0.2448729926855791,
"quarter": 3,
"return_on_assets": 0.16852364025734715,
"return_on_equity": 0.24501749336296522
},
{
"asset_turnover_ratio": 0.6664899755035516,
"current_ratio": 1.40255917390073,
"debt_to_equity_ratio": 0.6753336563347264,
"profit_margin": 0.2771638134091306,
"quarter": 4,
"return_on_assets": 0.1847269032095224,
"return_on_equity": 0.26122408239316225
}
],
"income_statement": [
{
"depreciation": 2282707,
"expenses": 43903505,
"income_tax": 5375607,
"marketing_expense": 4419504,
"net_income": 22391380,
"net_profit": 17015773,
"operational_expense": 30048093,
"product_revenue": 13884082,
"quarter": 1,
"rd_expense": 6164214,
"revenue": 66294885,
"salaries_expense": 14622706,
"service_revenue": 52410803
},
{
"depreciation": 2336639,
"expenses": 43171514,
"income_tax": 6675488,
"marketing_expense": 6290794,
"net_income": 22346600,
"net_profit": 15671112,
"operational_expense": 26105547,
"product_revenue": 18616333,
"quarter": 2,
"rd_expense": 7135021,
"revenue": 65518114,
"salaries_expense": 14959999,
"service_revenue": 46901781
},
{
"depreciation": 2554969,
"expenses": 42451728,
"income_tax": 6443081,
"marketing_expense": 8263180,
"net_income": 22298716,
"net_profit": 15855635,
"operational_expense": 23135025,
"product_revenue": 24976190,
"quarter": 3,
"rd_expense": 4612225,
"revenue": 64750444,
"salaries_expense": 13033548,
"service_revenue": 39774254
},
{
"depreciation": 3159243,
"expenses": 41743943,
"income_tax": 4511624,
"marketing_expense": 5276911,
"net_income": 22247827,
"net_profit": 17736203,
"operational_expense": 23509405,
"product_revenue": 21070088,
"quarter": 4,
"rd_expense": 7837728,
"revenue": 63991770,
"salaries_expense": 16941936,
"service_revenue": 42921682
}
],
"market_conditions": {
"gdp_growth": [
0.023606618096075106,
0.02826256260170163,
0.022690140990178957,
0.024680635814425735
],
"inflation_rate": [
0.014028940731430274,
0.0157830023072603,
0.020511575051909727,
0.016934110424077227
],
"interest_rate": [
0.03441149327604091,
0.031371358607962876,
0.035751288330312846,
0.03323789152134825
],
"year": 2002
},
"random_event": null,
"year": 2002
}
] |
{
"advertising_type": "Branding Services",
"financial_health": "Average",
"founding_year": 1991,
"industry": "Advertising",
"location": "Haileystad",
"name": "Mcguire PLC",
"num_employees": 442,
"region": "Europe",
"revenue_size": "Medium",
"website": "www.mcguireplc.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 164319,
"billable_hours_per_employee": 126,
"client_concentration": 0.18,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.8,
"gross_billings": 14511219,
"net_revenue": 11425416,
"new_client_acquisition": 5,
"organic_growth": 0.02,
"quarter": 1,
"revenue_per_employee": 25849
},
{
"average_project_size": 159485,
"billable_hours_per_employee": 105,
"client_concentration": 0.31,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.69,
"gross_billings": 12952789,
"net_revenue": 11371472,
"new_client_acquisition": 4,
"organic_growth": 0.13,
"quarter": 2,
"revenue_per_employee": 25727
},
{
"average_project_size": 128537,
"billable_hours_per_employee": 131,
"client_concentration": 0.11,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.64,
"gross_billings": 14595530,
"net_revenue": 11317783,
"new_client_acquisition": 1,
"organic_growth": 0.1,
"quarter": 3,
"revenue_per_employee": 25606
},
{
"average_project_size": 137621,
"billable_hours_per_employee": 86,
"client_concentration": 0.13,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.78,
"gross_billings": 14286215,
"net_revenue": 11264347,
"new_client_acquisition": 5,
"organic_growth": 0.12,
"quarter": 4,
"revenue_per_employee": 25485
}
],
"balance_sheet": [
{
"assets": 12182430,
"current_assets": 3658566,
"current_liabilities": 2701835,
"equity": 9291370,
"fixed_assets": 8523864,
"liabilities": 6302000,
"long_term_liabilities": 3600165,
"quarter": 1
},
{
"assets": 12384233,
"current_assets": 4781254,
"current_liabilities": 2681399,
"equity": 9236078,
"fixed_assets": 7602979,
"liabilities": 6362664,
"long_term_liabilities": 3681265,
"quarter": 2
},
{
"assets": 12589379,
"current_assets": 5747314,
"current_liabilities": 3799066,
"equity": 9358357,
"fixed_assets": 6842065,
"liabilities": 6423912,
"long_term_liabilities": 2624846,
"quarter": 3
},
{
"assets": 12797923,
"current_assets": 4122685,
"current_liabilities": 3576596,
"equity": 9459615,
"fixed_assets": 8675238,
"liabilities": 6485749,
"long_term_liabilities": 2909153,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 8492,
"financing_cash_flow": -73099,
"investing_cash_flow": -268217,
"net_cash_flow": 3949283,
"operating_cash_flow": 4039445,
"quarter": 1
},
{
"change_in_working_capital": 67160,
"financing_cash_flow": -144657,
"investing_cash_flow": -366970,
"net_cash_flow": 3539579,
"operating_cash_flow": 3647329,
"quarter": 2
},
{
"change_in_working_capital": 58111,
"financing_cash_flow": -60867,
"investing_cash_flow": -270111,
"net_cash_flow": 3244509,
"operating_cash_flow": 3600636,
"quarter": 3
},
{
"change_in_working_capital": -89938,
"financing_cash_flow": 12269,
"investing_cash_flow": -491611,
"net_cash_flow": 3403694,
"operating_cash_flow": 3680543,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9378601806043622,
"current_ratio": 1.3541041551390074,
"debt_to_equity_ratio": 0.6782638082435637,
"profit_margin": 0.2985396768047658,
"quarter": 1,
"return_on_assets": 0.27998847520568554,
"return_on_equity": 0.3671084027436212
},
{
"asset_turnover_ratio": 0.9182217421135407,
"current_ratio": 1.7831191851716213,
"debt_to_equity_ratio": 0.6888924064954843,
"profit_margin": 0.2826818726722451,
"quarter": 2,
"return_on_assets": 0.2595646415890269,
"return_on_equity": 0.3480383123659198
},
{
"asset_turnover_ratio": 0.8989945413510865,
"current_ratio": 1.5128228885731387,
"debt_to_equity_ratio": 0.6864358775797931,
"profit_margin": 0.28211267171317916,
"quarter": 3,
"return_on_assets": 0.2536177519161191,
"return_on_equity": 0.34118061535801636
},
{
"asset_turnover_ratio": 0.880169930698911,
"current_ratio": 1.1526840045674713,
"debt_to_equity_ratio": 0.685625049222405,
"profit_margin": 0.2794161969619721,
"quarter": 4,
"return_on_assets": 0.2459337347161723,
"return_on_equity": 0.33272400620955506
}
],
"income_statement": [
{
"depreciation": 628505,
"expenses": 6951009,
"income_tax": 1063467,
"marketing_expense": 767742,
"net_income": 4474407,
"net_profit": 3410940,
"operational_expense": 3864256,
"product_revenue": 3769961,
"quarter": 1,
"rd_expense": 1177319,
"revenue": 11425416,
"salaries_expense": 3071528,
"service_revenue": 7655455
},
{
"depreciation": 432820,
"expenses": 6901639,
"income_tax": 1255324,
"marketing_expense": 911821,
"net_income": 4469833,
"net_profit": 3214509,
"operational_expense": 4630020,
"product_revenue": 2757349,
"quarter": 2,
"rd_expense": 1119725,
"revenue": 11371472,
"salaries_expense": 2524992,
"service_revenue": 8614123
},
{
"depreciation": 407746,
"expenses": 6852620,
"income_tax": 1272273,
"marketing_expense": 1244115,
"net_income": 4465163,
"net_profit": 3192890,
"operational_expense": 3822726,
"product_revenue": 3487849,
"quarter": 3,
"rd_expense": 727790,
"revenue": 11317783,
"salaries_expense": 2927024,
"service_revenue": 7829934
},
{
"depreciation": 533102,
"expenses": 6803950,
"income_tax": 1312956,
"marketing_expense": 1156609,
"net_income": 4460397,
"net_profit": 3147441,
"operational_expense": 4250060,
"product_revenue": 2876497,
"quarter": 4,
"rd_expense": 1195620,
"revenue": 11264347,
"salaries_expense": 3320091,
"service_revenue": 8387850
}
],
"market_conditions": {
"gdp_growth": [
0.05126491239696365,
0.04828370293199946,
0.04884771564992842,
0.05190981115919707
],
"inflation_rate": [
0.009076237527554716,
0.00976757127475283,
0.007045271553590139,
0.006539858079214737
],
"interest_rate": [
0.015978349186660256,
0.014537162589418106,
0.018677941118309706,
0.015602153970416607
],
"year": 1991
},
"random_event": null,
"year": 1991
},
{
"advertising_kpis": [
{
"average_project_size": 142334,
"billable_hours_per_employee": 96,
"client_concentration": 0.3,
"client_retention_rate": 0.9,
"employee_utilization_rate": 0.66,
"gross_billings": 13560103,
"net_revenue": 10692554,
"new_client_acquisition": 4,
"organic_growth": 0.12,
"quarter": 1,
"revenue_per_employee": 24191
},
{
"average_project_size": 155243,
"billable_hours_per_employee": 103,
"client_concentration": 0.16,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.71,
"gross_billings": 11725807,
"net_revenue": 10571587,
"new_client_acquisition": 3,
"organic_growth": 0.15,
"quarter": 2,
"revenue_per_employee": 23918
},
{
"average_project_size": 65677,
"billable_hours_per_employee": 128,
"client_concentration": 0.19,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.64,
"gross_billings": 12118532,
"net_revenue": 10451989,
"new_client_acquisition": 3,
"organic_growth": 0.1,
"quarter": 3,
"revenue_per_employee": 23647
},
{
"average_project_size": 104061,
"billable_hours_per_employee": 80,
"client_concentration": 0.17,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.71,
"gross_billings": 12419340,
"net_revenue": 10333744,
"new_client_acquisition": 1,
"organic_growth": -0.01,
"quarter": 4,
"revenue_per_employee": 23380
}
],
"balance_sheet": [
{
"assets": 12249324,
"current_assets": 4808387,
"current_liabilities": 3380756,
"equity": 8835139,
"fixed_assets": 7440937,
"liabilities": 6533292,
"long_term_liabilities": 3152536,
"quarter": 1
},
{
"assets": 12420080,
"current_assets": 5295617,
"current_liabilities": 2931405,
"equity": 8593447,
"fixed_assets": 7124463,
"liabilities": 6659064,
"long_term_liabilities": 3727659,
"quarter": 2
},
{
"assets": 12593216,
"current_assets": 5009470,
"current_liabilities": 3931669,
"equity": 8720228,
"fixed_assets": 7583746,
"liabilities": 6787258,
"long_term_liabilities": 2855589,
"quarter": 3
},
{
"assets": 12768766,
"current_assets": 5563534,
"current_liabilities": 3075993,
"equity": 8867060,
"fixed_assets": 7205232,
"liabilities": 6917919,
"long_term_liabilities": 3841926,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 55092,
"financing_cash_flow": 30271,
"investing_cash_flow": -209390,
"net_cash_flow": 3459133,
"operating_cash_flow": 3601879,
"quarter": 1
},
{
"change_in_working_capital": 91810,
"financing_cash_flow": -77721,
"investing_cash_flow": -110468,
"net_cash_flow": 3000720,
"operating_cash_flow": 3227238,
"quarter": 2
},
{
"change_in_working_capital": 48745,
"financing_cash_flow": 7083,
"investing_cash_flow": -477294,
"net_cash_flow": 3073658,
"operating_cash_flow": 3244533,
"quarter": 3
},
{
"change_in_working_capital": -46021,
"financing_cash_flow": -27234,
"investing_cash_flow": -144721,
"net_cash_flow": 3238312,
"operating_cash_flow": 3519725,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8729097213854413,
"current_ratio": 1.4222815843556884,
"debt_to_equity_ratio": 0.7394668040876323,
"profit_margin": 0.29170832338092473,
"quarter": 1,
"return_on_assets": 0.2546350312882572,
"return_on_equity": 0.35303428729304653
},
{
"asset_turnover_ratio": 0.8511689940805535,
"current_ratio": 1.8065115533336404,
"debt_to_equity_ratio": 0.7749002233911491,
"profit_margin": 0.26792864685311674,
"quarter": 2,
"return_on_assets": 0.22805255682733122,
"return_on_equity": 0.32960359213247026
},
{
"asset_turnover_ratio": 0.8299698027890572,
"current_ratio": 1.27413319890357,
"debt_to_equity_ratio": 0.7783349242703287,
"profit_margin": 0.27882444193157874,
"quarter": 3,
"return_on_assets": 0.23141586708272135,
"return_on_equity": 0.33419653706302177
},
{
"asset_turnover_ratio": 0.8092985649513822,
"current_ratio": 1.808695273363756,
"debt_to_equity_ratio": 0.7801818190020142,
"profit_margin": 0.2918799807697965,
"quarter": 4,
"return_on_assets": 0.23621804957503334,
"return_on_equity": 0.340159308722395
}
],
"income_statement": [
{
"depreciation": 482772,
"expenses": 6656429,
"income_tax": 917018,
"marketing_expense": 831292,
"net_income": 4036125,
"net_profit": 3119107,
"operational_expense": 3989989,
"product_revenue": 3288091,
"quarter": 1,
"rd_expense": 785278,
"revenue": 10692554,
"salaries_expense": 3081834,
"service_revenue": 7404463
},
{
"depreciation": 394807,
"expenses": 6542046,
"income_tax": 1197110,
"marketing_expense": 1058002,
"net_income": 4029541,
"net_profit": 2832431,
"operational_expense": 3844242,
"product_revenue": 2716073,
"quarter": 2,
"rd_expense": 736046,
"revenue": 10571587,
"salaries_expense": 2733240,
"service_revenue": 7855514
},
{
"depreciation": 330263,
"expenses": 6429628,
"income_tax": 1108091,
"marketing_expense": 693785,
"net_income": 4022361,
"net_profit": 2914270,
"operational_expense": 3959102,
"product_revenue": 3418139,
"quarter": 3,
"rd_expense": 787300,
"revenue": 10451989,
"salaries_expense": 2816841,
"service_revenue": 7033850
},
{
"depreciation": 503512,
"expenses": 6319143,
"income_tax": 998388,
"marketing_expense": 1076359,
"net_income": 4014601,
"net_profit": 3016213,
"operational_expense": 3719005,
"product_revenue": 2861432,
"quarter": 4,
"rd_expense": 847853,
"revenue": 10333744,
"salaries_expense": 1972745,
"service_revenue": 7472312
}
],
"market_conditions": {
"gdp_growth": [
0.06490906900721402,
0.06150665966313652,
0.05003357361546166,
0.058583503008322615
],
"inflation_rate": [
0.01054713383871297,
0.007180542633031946,
0.008400250669908276,
0.013812314752935838
],
"interest_rate": [
0.01243625171349428,
0.014594241956618941,
0.015169923101241224,
0.0155218754299833
],
"year": 1992
},
"random_event": null,
"year": 1992
},
{
"advertising_kpis": [
{
"average_project_size": 138411,
"billable_hours_per_employee": 108,
"client_concentration": 0.26,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.62,
"gross_billings": 11247226,
"net_revenue": 9503853,
"new_client_acquisition": 2,
"organic_growth": 0.08,
"quarter": 1,
"revenue_per_employee": 21502
},
{
"average_project_size": 52751,
"billable_hours_per_employee": 137,
"client_concentration": 0.17,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.64,
"gross_billings": 12090738,
"net_revenue": 9416813,
"new_client_acquisition": 2,
"organic_growth": 0.12,
"quarter": 2,
"revenue_per_employee": 21305
},
{
"average_project_size": 197458,
"billable_hours_per_employee": 87,
"client_concentration": 0.4,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.8,
"gross_billings": 11859034,
"net_revenue": 9330572,
"new_client_acquisition": 3,
"organic_growth": 0.06,
"quarter": 3,
"revenue_per_employee": 21110
},
{
"average_project_size": 159454,
"billable_hours_per_employee": 97,
"client_concentration": 0.14,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.66,
"gross_billings": 11567214,
"net_revenue": 9245120,
"new_client_acquisition": 2,
"organic_growth": 0.08,
"quarter": 4,
"revenue_per_employee": 20917
}
],
"balance_sheet": [
{
"assets": 11365625,
"current_assets": 3901255,
"current_liabilities": 3444008,
"equity": 7388865,
"fixed_assets": 7464370,
"liabilities": 5961362,
"long_term_liabilities": 2517354,
"quarter": 1
},
{
"assets": 11645013,
"current_assets": 4432244,
"current_liabilities": 3249984,
"equity": 7511959,
"fixed_assets": 7212769,
"liabilities": 6113659,
"long_term_liabilities": 2863675,
"quarter": 2
},
{
"assets": 11931269,
"current_assets": 4116219,
"current_liabilities": 2982361,
"equity": 7543309,
"fixed_assets": 7815050,
"liabilities": 6269847,
"long_term_liabilities": 3287486,
"quarter": 3
},
{
"assets": 12224562,
"current_assets": 3882502,
"current_liabilities": 3319739,
"equity": 7566834,
"fixed_assets": 8342060,
"liabilities": 6430025,
"long_term_liabilities": 3110286,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -19279,
"financing_cash_flow": 101158,
"investing_cash_flow": -108115,
"net_cash_flow": 2333282,
"operating_cash_flow": 2435338,
"quarter": 1
},
{
"change_in_working_capital": -23050,
"financing_cash_flow": 69152,
"investing_cash_flow": -130685,
"net_cash_flow": 2458839,
"operating_cash_flow": 2436033,
"quarter": 2
},
{
"change_in_working_capital": -94080,
"financing_cash_flow": -96942,
"investing_cash_flow": -102963,
"net_cash_flow": 1602595,
"operating_cash_flow": 2229061,
"quarter": 3
},
{
"change_in_working_capital": -70522,
"financing_cash_flow": -44683,
"investing_cash_flow": -164308,
"net_cash_flow": 2012614,
"operating_cash_flow": 2267319,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8361927302722023,
"current_ratio": 1.1327659517631783,
"debt_to_equity_ratio": 0.8068034806428321,
"profit_margin": 0.20882078037191862,
"quarter": 1,
"return_on_assets": 0.17461441847676656,
"return_on_equity": 0.2685936202650881
},
{
"asset_turnover_ratio": 0.8086562891771782,
"current_ratio": 1.3637740985801776,
"debt_to_equity_ratio": 0.8138568115188062,
"profit_margin": 0.21032646607721742,
"quarter": 2,
"return_on_assets": 0.1700818195737523,
"return_on_equity": 0.26366025160680456
},
{
"asset_turnover_ratio": 0.7820267902768767,
"current_ratio": 1.380188045645715,
"debt_to_equity_ratio": 0.8311799238238815,
"profit_margin": 0.20169042155186198,
"quarter": 3,
"return_on_assets": 0.15772731299579282,
"return_on_equity": 0.24947764966276736
},
{
"asset_turnover_ratio": 0.7562741307214116,
"current_ratio": 1.1695202544537386,
"debt_to_equity_ratio": 0.8497642475043063,
"profit_margin": 0.1917008108061334,
"quarter": 4,
"return_on_assets": 0.14497836405099832,
"return_on_equity": 0.2342190934808402
}
],
"income_statement": [
{
"depreciation": 450736,
"expenses": 6974954,
"income_tax": 544297,
"marketing_expense": 1304340,
"net_income": 2528899,
"net_profit": 1984602,
"operational_expense": 4115336,
"product_revenue": 2549962,
"quarter": 1,
"rd_expense": 915312,
"revenue": 9503853,
"salaries_expense": 2846948,
"service_revenue": 6953891
},
{
"depreciation": 455428,
"expenses": 6895527,
"income_tax": 540681,
"marketing_expense": 1365106,
"net_income": 2521286,
"net_profit": 1980605,
"operational_expense": 3900346,
"product_revenue": 2605974,
"quarter": 2,
"rd_expense": 1170745,
"revenue": 9416813,
"salaries_expense": 2949524,
"service_revenue": 6810839
},
{
"depreciation": 347174,
"expenses": 6817006,
"income_tax": 631679,
"marketing_expense": 868834,
"net_income": 2513566,
"net_profit": 1881887,
"operational_expense": 3441453,
"product_revenue": 2582930,
"quarter": 3,
"rd_expense": 1115716,
"revenue": 9330572,
"salaries_expense": 2952026,
"service_revenue": 6747642
},
{
"depreciation": 495022,
"expenses": 6739378,
"income_tax": 733445,
"marketing_expense": 1176878,
"net_income": 2505742,
"net_profit": 1772297,
"operational_expense": 3981264,
"product_revenue": 3680275,
"quarter": 4,
"rd_expense": 1208898,
"revenue": 9245120,
"salaries_expense": 2550848,
"service_revenue": 5564845
}
],
"market_conditions": {
"gdp_growth": [
0.047908909560188485,
0.05032144367862874,
0.058830956960176005,
0.05820574247672507
],
"inflation_rate": [
0.008186283766068045,
0.00538522834394304,
0.009818793173400696,
0.002221484796886399
],
"interest_rate": [
0.018496514083783822,
0.010264551173652188,
0.012712034511330303,
0.020046387787029163
],
"year": 1993
},
"random_event": {
"description": "Mcguire PLC Industry Recognition in 1993",
"impact": -0.1,
"type": "Industry Recognition"
},
"year": 1993
},
{
"advertising_kpis": [
{
"average_project_size": 104924,
"billable_hours_per_employee": 126,
"client_concentration": 0.19,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.68,
"gross_billings": 10018013,
"net_revenue": 7953032,
"new_client_acquisition": 3,
"organic_growth": 0.06,
"quarter": 1,
"revenue_per_employee": 17993
},
{
"average_project_size": 110569,
"billable_hours_per_employee": 88,
"client_concentration": 0.14,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.68,
"gross_billings": 9132426,
"net_revenue": 7956531,
"new_client_acquisition": 3,
"organic_growth": 0.09,
"quarter": 2,
"revenue_per_employee": 18001
},
{
"average_project_size": 79474,
"billable_hours_per_employee": 118,
"client_concentration": 0.29,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.66,
"gross_billings": 8875333,
"net_revenue": 7960032,
"new_client_acquisition": 1,
"organic_growth": -0.01,
"quarter": 3,
"revenue_per_employee": 18009
},
{
"average_project_size": 177164,
"billable_hours_per_employee": 126,
"client_concentration": 0.2,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.62,
"gross_billings": 9162231,
"net_revenue": 7963535,
"new_client_acquisition": 2,
"organic_growth": 0.06,
"quarter": 4,
"revenue_per_employee": 18017
}
],
"balance_sheet": [
{
"assets": 8892466,
"current_assets": 3388207,
"current_liabilities": 2529836,
"equity": 5433289,
"fixed_assets": 5504259,
"liabilities": 5304145,
"long_term_liabilities": 2774309,
"quarter": 1
},
{
"assets": 9144506,
"current_assets": 4053554,
"current_liabilities": 2415911,
"equity": 5592836,
"fixed_assets": 5090952,
"liabilities": 5421035,
"long_term_liabilities": 3005124,
"quarter": 2
},
{
"assets": 9403690,
"current_assets": 3171843,
"current_liabilities": 2622865,
"equity": 5570541,
"fixed_assets": 6231847,
"liabilities": 5540500,
"long_term_liabilities": 2917635,
"quarter": 3
},
{
"assets": 9670220,
"current_assets": 4178505,
"current_liabilities": 3360619,
"equity": 5819129,
"fixed_assets": 5491715,
"liabilities": 5662598,
"long_term_liabilities": 2301979,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -30361,
"financing_cash_flow": -136605,
"investing_cash_flow": -135800,
"net_cash_flow": 2390908,
"operating_cash_flow": 2376784,
"quarter": 1
},
{
"change_in_working_capital": 73885,
"financing_cash_flow": 120253,
"investing_cash_flow": -457442,
"net_cash_flow": 2526576,
"operating_cash_flow": 2382711,
"quarter": 2
},
{
"change_in_working_capital": 45332,
"financing_cash_flow": 6702,
"investing_cash_flow": -157564,
"net_cash_flow": 2098289,
"operating_cash_flow": 2175608,
"quarter": 3
},
{
"change_in_working_capital": -3988,
"financing_cash_flow": 156489,
"investing_cash_flow": -296927,
"net_cash_flow": 1751385,
"operating_cash_flow": 2111698,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8943561887107581,
"current_ratio": 1.3392990691886746,
"debt_to_equity_ratio": 0.9762309717005666,
"profit_margin": 0.23198297202878096,
"quarter": 1,
"return_on_assets": 0.20747540670945494,
"return_on_equity": 0.3395674332802838
},
{
"asset_turnover_ratio": 0.870088663072669,
"current_ratio": 1.67785733828771,
"debt_to_equity_ratio": 0.9692819528410989,
"profit_margin": 0.23494724019802096,
"quarter": 2,
"return_on_assets": 0.2044249301165093,
"return_on_equity": 0.3342427705729258
},
{
"asset_turnover_ratio": 0.8464796266146587,
"current_ratio": 1.2093047106885029,
"debt_to_equity_ratio": 0.9946071665211691,
"profit_margin": 0.2144904693850477,
"quarter": 3,
"return_on_assets": 0.18156181243745806,
"return_on_equity": 0.30649644262559056
},
{
"asset_turnover_ratio": 0.8235112541389958,
"current_ratio": 1.2433736165867062,
"debt_to_equity_ratio": 0.9731006135110598,
"profit_margin": 0.22747523555807816,
"quarter": 4,
"return_on_assets": 0.18732841651999643,
"return_on_equity": 0.3113020866181176
}
],
"income_statement": [
{
"depreciation": 531816,
"expenses": 5574593,
"income_tax": 533471,
"marketing_expense": 669532,
"net_income": 2378439,
"net_profit": 1844968,
"operational_expense": 3834656,
"product_revenue": 1933658,
"quarter": 1,
"rd_expense": 1049886,
"revenue": 7953032,
"salaries_expense": 1971905,
"service_revenue": 6019374
},
{
"depreciation": 513346,
"expenses": 5560064,
"income_tax": 527102,
"marketing_expense": 862825,
"net_income": 2396467,
"net_profit": 1869365,
"operational_expense": 3362352,
"product_revenue": 2653341,
"quarter": 2,
"rd_expense": 566896,
"revenue": 7956531,
"salaries_expense": 1740393,
"service_revenue": 5303190
},
{
"depreciation": 468257,
"expenses": 5545574,
"income_tax": 707107,
"marketing_expense": 962510,
"net_income": 2414458,
"net_profit": 1707351,
"operational_expense": 3163537,
"product_revenue": 2344731,
"quarter": 3,
"rd_expense": 1004512,
"revenue": 7960032,
"salaries_expense": 2392847,
"service_revenue": 5615301
},
{
"depreciation": 300191,
"expenses": 5531122,
"income_tax": 620906,
"marketing_expense": 1064483,
"net_income": 2432413,
"net_profit": 1811507,
"operational_expense": 3443089,
"product_revenue": 2155992,
"quarter": 4,
"rd_expense": 689699,
"revenue": 7963535,
"salaries_expense": 1682229,
"service_revenue": 5807543
}
],
"market_conditions": {
"gdp_growth": [
0.04078971641146403,
0.04910206403464083,
0.040504164608402095,
0.03861556099638296
],
"inflation_rate": [
0.010635710541572203,
0.008186350877094312,
0.011703940814070387,
0.0037076132649347107
],
"interest_rate": [
0.018853024369523127,
0.01792588320817734,
0.01891901464383222,
0.019318064590177077
],
"year": 1994
},
"random_event": null,
"year": 1994
},
{
"advertising_kpis": [
{
"average_project_size": 63528,
"billable_hours_per_employee": 123,
"client_concentration": 0.14,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.77,
"gross_billings": 23366161,
"net_revenue": 19259132,
"new_client_acquisition": 3,
"organic_growth": -0.03,
"quarter": 1,
"revenue_per_employee": 43573
},
{
"average_project_size": 77335,
"billable_hours_per_employee": 89,
"client_concentration": 0.2,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.74,
"gross_billings": 20555180,
"net_revenue": 18652154,
"new_client_acquisition": 2,
"organic_growth": 0.12,
"quarter": 2,
"revenue_per_employee": 42199
},
{
"average_project_size": 80897,
"billable_hours_per_employee": 153,
"client_concentration": 0.37,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.65,
"gross_billings": 22954439,
"net_revenue": 18064306,
"new_client_acquisition": 2,
"organic_growth": 0.07,
"quarter": 3,
"revenue_per_employee": 40869
},
{
"average_project_size": 177906,
"billable_hours_per_employee": 100,
"client_concentration": 0.37,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.72,
"gross_billings": 21186373,
"net_revenue": 17494985,
"new_client_acquisition": 5,
"organic_growth": 0.04,
"quarter": 4,
"revenue_per_employee": 39581
}
],
"balance_sheet": [
{
"assets": 20667470,
"current_assets": 9471128,
"current_liabilities": 4580091,
"equity": 15829110,
"fixed_assets": 11196342,
"liabilities": 9631023,
"long_term_liabilities": 5050932,
"quarter": 1
},
{
"assets": 21109001,
"current_assets": 9873516,
"current_liabilities": 5250141,
"equity": 15805373,
"fixed_assets": 11235485,
"liabilities": 9836760,
"long_term_liabilities": 4586619,
"quarter": 2
},
{
"assets": 21559964,
"current_assets": 8580004,
"current_liabilities": 4975649,
"equity": 16074678,
"fixed_assets": 12979960,
"liabilities": 10046891,
"long_term_liabilities": 5071242,
"quarter": 3
},
{
"assets": 22020561,
"current_assets": 9420006,
"current_liabilities": 5854314,
"equity": 15901452,
"fixed_assets": 12600555,
"liabilities": 10261512,
"long_term_liabilities": 4407198,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -7407,
"financing_cash_flow": 169010,
"investing_cash_flow": -135192,
"net_cash_flow": 5651331,
"operating_cash_flow": 5848521,
"quarter": 1
},
{
"change_in_working_capital": 1418,
"financing_cash_flow": -172637,
"investing_cash_flow": -247237,
"net_cash_flow": 5135812,
"operating_cash_flow": 5283476,
"quarter": 2
},
{
"change_in_working_capital": 1587,
"financing_cash_flow": -61985,
"investing_cash_flow": -265836,
"net_cash_flow": 5245700,
"operating_cash_flow": 5471850,
"quarter": 3
},
{
"change_in_working_capital": -16260,
"financing_cash_flow": -168771,
"investing_cash_flow": -144385,
"net_cash_flow": 4762517,
"operating_cash_flow": 5079988,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.931857261677409,
"current_ratio": 2.0678907908161652,
"debt_to_equity_ratio": 0.6084374295206743,
"profit_margin": 0.24885145394922265,
"quarter": 1,
"return_on_assets": 0.23189403444156445,
"return_on_equity": 0.30277526658163345
},
{
"asset_turnover_ratio": 0.8836114034955989,
"current_ratio": 1.8806192062270328,
"debt_to_equity_ratio": 0.6223681022902782,
"profit_margin": 0.24303530841531762,
"quarter": 2,
"return_on_assets": 0.21474876996784453,
"return_on_equity": 0.2868095552063213
},
{
"asset_turnover_ratio": 0.8378634583990957,
"current_ratio": 1.7243989678532388,
"debt_to_equity_ratio": 0.6250135150452159,
"profit_margin": 0.25252035699572406,
"quarter": 3,
"return_on_assets": 0.21157757962861162,
"return_on_equity": 0.28377582431200177
},
{
"asset_turnover_ratio": 0.7944840733167515,
"current_ratio": 1.6090708492916506,
"debt_to_equity_ratio": 0.6453191821727978,
"profit_margin": 0.2367765962645867,
"quarter": 4,
"return_on_assets": 0.18811523466636476,
"return_on_equity": 0.2605047010801278
}
],
"income_statement": [
{
"depreciation": 1055858,
"expenses": 12683041,
"income_tax": 1783428,
"marketing_expense": 1287097,
"net_income": 6576091,
"net_profit": 4792663,
"operational_expense": 7666110,
"product_revenue": 6121357,
"quarter": 1,
"rd_expense": 1824874,
"revenue": 19259132,
"salaries_expense": 4819887,
"service_revenue": 13137775
},
{
"depreciation": 750344,
"expenses": 12335903,
"income_tax": 1783119,
"marketing_expense": 2298558,
"net_income": 6316251,
"net_profit": 4533132,
"operational_expense": 6438073,
"product_revenue": 5651914,
"quarter": 2,
"rd_expense": 1977637,
"revenue": 18652154,
"salaries_expense": 5560998,
"service_revenue": 13000240
},
{
"depreciation": 910245,
"expenses": 11998267,
"income_tax": 1504434,
"marketing_expense": 2234698,
"net_income": 6066039,
"net_profit": 4561605,
"operational_expense": 6480018,
"product_revenue": 5194741,
"quarter": 3,
"rd_expense": 1844367,
"revenue": 18064306,
"salaries_expense": 5821972,
"service_revenue": 12869565
},
{
"depreciation": 937585,
"expenses": 11669873,
"income_tax": 1682709,
"marketing_expense": 2019544,
"net_income": 5825112,
"net_profit": 4142403,
"operational_expense": 7342500,
"product_revenue": 6360385,
"quarter": 4,
"rd_expense": 1815089,
"revenue": 17494985,
"salaries_expense": 4059222,
"service_revenue": 11134600
}
],
"market_conditions": {
"gdp_growth": [
0.0404923701213652,
0.04070977318728986,
0.03439920847732514,
0.03900956336734719
],
"inflation_rate": [
0.009182558741029153,
0.005177743078112008,
0.004959451209430791,
0.0068746309414979695
],
"interest_rate": [
0.013324410717320446,
0.015585443370287394,
0.011693023433438712,
0.01747410330003768
],
"year": 1995
},
"random_event": {
"description": "Mcguire PLC Technology Adoption in 1995",
"impact": -0.08,
"type": "Technology Adoption"
},
"year": 1995
}
] |
{
"advertising_type": "Digital Marketing",
"financial_health": "Excellent",
"founding_year": 2005,
"industry": "Advertising",
"location": "Lake Norman",
"name": "Sweeney, Pham and Foster",
"num_employees": 565,
"region": "Europe",
"revenue_size": "Small",
"website": "www.sweeney,phamandfoster.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 123260,
"billable_hours_per_employee": 93,
"client_concentration": 0.37,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.64,
"gross_billings": 5532153,
"net_revenue": 4362449,
"new_client_acquisition": 5,
"organic_growth": 0.1,
"quarter": 1,
"revenue_per_employee": 7721
},
{
"average_project_size": 81164,
"billable_hours_per_employee": 108,
"client_concentration": 0.18,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.72,
"gross_billings": 5802838,
"net_revenue": 4481010,
"new_client_acquisition": 2,
"organic_growth": 0.08,
"quarter": 2,
"revenue_per_employee": 7931
},
{
"average_project_size": 70780,
"billable_hours_per_employee": 87,
"client_concentration": 0.25,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.61,
"gross_billings": 5162970,
"net_revenue": 4602795,
"new_client_acquisition": 4,
"organic_growth": 0.14,
"quarter": 3,
"revenue_per_employee": 8147
},
{
"average_project_size": 51988,
"billable_hours_per_employee": 82,
"client_concentration": 0.17,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.8,
"gross_billings": 5664227,
"net_revenue": 4727889,
"new_client_acquisition": 2,
"organic_growth": -0.03,
"quarter": 4,
"revenue_per_employee": 8368
}
],
"balance_sheet": [
{
"assets": 4874576,
"current_assets": 1512696,
"current_liabilities": 841144,
"equity": 3517117,
"fixed_assets": 3361880,
"liabilities": 2001307,
"long_term_liabilities": 1160163,
"quarter": 1
},
{
"assets": 5027649,
"current_assets": 2282142,
"current_liabilities": 1088504,
"equity": 3709251,
"fixed_assets": 2745507,
"liabilities": 2019327,
"long_term_liabilities": 930823,
"quarter": 2
},
{
"assets": 5185530,
"current_assets": 2141960,
"current_liabilities": 912572,
"equity": 3887743,
"fixed_assets": 3043570,
"liabilities": 2037509,
"long_term_liabilities": 1124937,
"quarter": 3
},
{
"assets": 5348369,
"current_assets": 2037737,
"current_liabilities": 863605,
"equity": 4115437,
"fixed_assets": 3310632,
"liabilities": 2055855,
"long_term_liabilities": 1192250,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 31683,
"financing_cash_flow": 150959,
"investing_cash_flow": -252879,
"net_cash_flow": 590657,
"operating_cash_flow": 937583,
"quarter": 1
},
{
"change_in_working_capital": -60650,
"financing_cash_flow": -36861,
"investing_cash_flow": -355035,
"net_cash_flow": 187829,
"operating_cash_flow": 918168,
"quarter": 2
},
{
"change_in_working_capital": 26066,
"financing_cash_flow": -192414,
"investing_cash_flow": -334088,
"net_cash_flow": 664222,
"operating_cash_flow": 971284,
"quarter": 3
},
{
"change_in_working_capital": 21356,
"financing_cash_flow": 98949,
"investing_cash_flow": -107361,
"net_cash_flow": 794159,
"operating_cash_flow": 1128134,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8949391700939733,
"current_ratio": 1.798379350028057,
"debt_to_equity_ratio": 0.5690191710995113,
"profit_margin": 0.14758865948919975,
"quarter": 1,
"return_on_assets": 0.13208287243854644,
"return_on_equity": 0.1830612970793977
},
{
"asset_turnover_ratio": 0.8912734361527624,
"current_ratio": 2.096585772767027,
"debt_to_equity_ratio": 0.5444028996689628,
"profit_margin": 0.1564221012673482,
"quarter": 2,
"return_on_assets": 0.13941486368678482,
"return_on_equity": 0.18896779969864536
},
{
"asset_turnover_ratio": 0.887622865936558,
"current_ratio": 2.3471682234388083,
"debt_to_equity_ratio": 0.5240853111946957,
"profit_margin": 0.1607114807415929,
"quarter": 3,
"return_on_assets": 0.14265118512476063,
"return_on_equity": 0.19027029307235585
},
{
"asset_turnover_ratio": 0.8839870622240164,
"current_ratio": 2.359570637038924,
"debt_to_equity_ratio": 0.4995471926796595,
"profit_margin": 0.17405717435413565,
"quarter": 4,
"return_on_assets": 0.15386429021632575,
"return_on_equity": 0.19996005284493482
}
],
"income_statement": [
{
"depreciation": 293735,
"expenses": 3456846,
"income_tax": 261755,
"marketing_expense": 613676,
"net_income": 905603,
"net_profit": 643848,
"operational_expense": 1891011,
"product_revenue": 1223194,
"quarter": 1,
"rd_expense": 619994,
"revenue": 4362449,
"salaries_expense": 1673705,
"service_revenue": 3139255
},
{
"depreciation": 217239,
"expenses": 3529019,
"income_tax": 251062,
"marketing_expense": 458422,
"net_income": 951991,
"net_profit": 700929,
"operational_expense": 1805821,
"product_revenue": 1268174,
"quarter": 2,
"rd_expense": 369234,
"revenue": 4481010,
"salaries_expense": 1085277,
"service_revenue": 3212836
},
{
"depreciation": 231562,
"expenses": 3602699,
"income_tax": 260374,
"marketing_expense": 441040,
"net_income": 1000096,
"net_profit": 739722,
"operational_expense": 2311681,
"product_revenue": 986808,
"quarter": 3,
"rd_expense": 641620,
"revenue": 4602795,
"salaries_expense": 1163665,
"service_revenue": 3615987
},
{
"depreciation": 305211,
"expenses": 3677918,
"income_tax": 227048,
"marketing_expense": 534161,
"net_income": 1049971,
"net_profit": 822923,
"operational_expense": 2264147,
"product_revenue": 1177192,
"quarter": 4,
"rd_expense": 621711,
"revenue": 4727889,
"salaries_expense": 1530959,
"service_revenue": 3550697
}
],
"market_conditions": {
"gdp_growth": [
-0.00812735090089738,
-0.007888504049324587,
-0.022535390590857844,
-0.010157094433206977
],
"inflation_rate": [
0.02534348852862626,
0.025620870002581116,
0.02590053314654018,
0.02838929677114984
],
"interest_rate": [
0.06358767961979236,
0.057045836121243046,
0.06149957315577418,
0.05884476305774207
],
"year": 2005
},
"random_event": null,
"year": 2005
},
{
"advertising_kpis": [
{
"average_project_size": 126387,
"billable_hours_per_employee": 157,
"client_concentration": 0.4,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.66,
"gross_billings": 3985779,
"net_revenue": 3622790,
"new_client_acquisition": 3,
"organic_growth": 0.15,
"quarter": 1,
"revenue_per_employee": 6412
},
{
"average_project_size": 169093,
"billable_hours_per_employee": 119,
"client_concentration": 0.13,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.78,
"gross_billings": 4608814,
"net_revenue": 3763009,
"new_client_acquisition": 2,
"organic_growth": 0.04,
"quarter": 2,
"revenue_per_employee": 6660
},
{
"average_project_size": 111333,
"billable_hours_per_employee": 96,
"client_concentration": 0.32,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.7,
"gross_billings": 4441116,
"net_revenue": 3908655,
"new_client_acquisition": 5,
"organic_growth": 0.04,
"quarter": 3,
"revenue_per_employee": 6918
},
{
"average_project_size": 101390,
"billable_hours_per_employee": 152,
"client_concentration": 0.37,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.68,
"gross_billings": 4613233,
"net_revenue": 4059938,
"new_client_acquisition": 5,
"organic_growth": 0.14,
"quarter": 4,
"revenue_per_employee": 7186
}
],
"balance_sheet": [
{
"assets": 4917230,
"current_assets": 2053509,
"current_liabilities": 1282117,
"equity": 2842746,
"fixed_assets": 2863721,
"liabilities": 2712072,
"long_term_liabilities": 1429955,
"quarter": 1
},
{
"assets": 5037365,
"current_assets": 2376308,
"current_liabilities": 1408449,
"equity": 2952835,
"fixed_assets": 2661057,
"liabilities": 2774131,
"long_term_liabilities": 1365682,
"quarter": 2
},
{
"assets": 5160436,
"current_assets": 2554146,
"current_liabilities": 1506535,
"equity": 3054567,
"fixed_assets": 2606290,
"liabilities": 2837610,
"long_term_liabilities": 1331075,
"quarter": 3
},
{
"assets": 5286513,
"current_assets": 2477162,
"current_liabilities": 1194093,
"equity": 3156616,
"fixed_assets": 2809351,
"liabilities": 2902542,
"long_term_liabilities": 1708449,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -96863,
"financing_cash_flow": -161390,
"investing_cash_flow": -320285,
"net_cash_flow": 519144,
"operating_cash_flow": 850648,
"quarter": 1
},
{
"change_in_working_capital": 19459,
"financing_cash_flow": 122818,
"investing_cash_flow": -174785,
"net_cash_flow": 414750,
"operating_cash_flow": 845012,
"quarter": 2
},
{
"change_in_working_capital": -88710,
"financing_cash_flow": -130896,
"investing_cash_flow": -436229,
"net_cash_flow": 761569,
"operating_cash_flow": 902347,
"quarter": 3
},
{
"change_in_working_capital": 48996,
"financing_cash_flow": -185288,
"investing_cash_flow": -341681,
"net_cash_flow": 657167,
"operating_cash_flow": 1049086,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7367542295153979,
"current_ratio": 1.6016549191688434,
"debt_to_equity_ratio": 0.9540324742344198,
"profit_margin": 0.17599364026068307,
"quarter": 1,
"return_on_assets": 0.12966405882986967,
"return_on_equity": 0.22428595449611044
},
{
"asset_turnover_ratio": 0.7470193245873586,
"current_ratio": 1.687180721488673,
"debt_to_equity_ratio": 0.9394805331147863,
"profit_margin": 0.1832578662448057,
"quarter": 2,
"return_on_assets": 0.13689716746751526,
"return_on_equity": 0.23353861627893194
},
{
"asset_turnover_ratio": 0.7574272794004228,
"current_ratio": 1.6953778040337595,
"debt_to_equity_ratio": 0.9289729117089264,
"profit_margin": 0.1872104342798226,
"quarter": 3,
"return_on_assets": 0.14179828991193769,
"return_on_equity": 0.23955637574818298
},
{
"asset_turnover_ratio": 0.7679803303235989,
"current_ratio": 2.0745134591694283,
"debt_to_equity_ratio": 0.9195106405086967,
"profit_margin": 0.19030955645135467,
"quarter": 4,
"return_on_assets": 0.14615399602724896,
"return_on_equity": 0.24477003221171026
}
],
"income_statement": [
{
"depreciation": 213060,
"expenses": 2749700,
"income_tax": 235502,
"marketing_expense": 391323,
"net_income": 873090,
"net_profit": 637588,
"operational_expense": 1385829,
"product_revenue": 946652,
"quarter": 1,
"rd_expense": 321531,
"revenue": 3622790,
"salaries_expense": 1190160,
"service_revenue": 2676138
},
{
"depreciation": 155411,
"expenses": 2845453,
"income_tax": 227955,
"marketing_expense": 371189,
"net_income": 917556,
"net_profit": 689601,
"operational_expense": 1687744,
"product_revenue": 791321,
"quarter": 2,
"rd_expense": 515169,
"revenue": 3763009,
"salaries_expense": 1016473,
"service_revenue": 2971688
},
{
"depreciation": 170606,
"expenses": 2944542,
"income_tax": 232372,
"marketing_expense": 526002,
"net_income": 964113,
"net_profit": 731741,
"operational_expense": 1625264,
"product_revenue": 994645,
"quarter": 3,
"rd_expense": 487266,
"revenue": 3908655,
"salaries_expense": 935662,
"service_revenue": 2914010
},
{
"depreciation": 276441,
"expenses": 3047081,
"income_tax": 240212,
"marketing_expense": 576680,
"net_income": 1012857,
"net_profit": 772645,
"operational_expense": 1562140,
"product_revenue": 848376,
"quarter": 4,
"rd_expense": 519662,
"revenue": 4059938,
"salaries_expense": 1134605,
"service_revenue": 3211562
}
],
"market_conditions": {
"gdp_growth": [
0.004860971665545,
0.006378277826864615,
-0.007957072322001338,
0.00007559755468292996
],
"inflation_rate": [
0.030860565696725815,
0.03281739269565089,
0.03223969141610576,
0.029970228087766778
],
"interest_rate": [
0.04775534765669568,
0.04866760201088977,
0.04858790709077021,
0.05721089247093968
],
"year": 2006
},
"random_event": null,
"year": 2006
},
{
"advertising_kpis": [
{
"average_project_size": 108405,
"billable_hours_per_employee": 92,
"client_concentration": 0.13,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.72,
"gross_billings": 2625427,
"net_revenue": 2191271,
"new_client_acquisition": 2,
"organic_growth": 0.05,
"quarter": 1,
"revenue_per_employee": 3878
},
{
"average_project_size": 51653,
"billable_hours_per_employee": 160,
"client_concentration": 0.3,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.64,
"gross_billings": 2820066,
"net_revenue": 2221853,
"new_client_acquisition": 1,
"organic_growth": 0.03,
"quarter": 2,
"revenue_per_employee": 3932
},
{
"average_project_size": 92947,
"billable_hours_per_employee": 96,
"client_concentration": 0.26,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.79,
"gross_billings": 2909620,
"net_revenue": 2252862,
"new_client_acquisition": 1,
"organic_growth": 0.01,
"quarter": 3,
"revenue_per_employee": 3987
},
{
"average_project_size": 172528,
"billable_hours_per_employee": 130,
"client_concentration": 0.15,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.62,
"gross_billings": 2666094,
"net_revenue": 2284305,
"new_client_acquisition": 5,
"organic_growth": -0.01,
"quarter": 4,
"revenue_per_employee": 4043
}
],
"balance_sheet": [
{
"assets": 2281695,
"current_assets": 753652,
"current_liabilities": 509071,
"equity": 1761544,
"fixed_assets": 1528043,
"liabilities": 1062563,
"long_term_liabilities": 553492,
"quarter": 1
},
{
"assets": 2356179,
"current_assets": 916127,
"current_liabilities": 469170,
"equity": 1781904,
"fixed_assets": 1440052,
"liabilities": 1071258,
"long_term_liabilities": 602088,
"quarter": 2
},
{
"assets": 2433096,
"current_assets": 875921,
"current_liabilities": 643209,
"equity": 1859686,
"fixed_assets": 1557175,
"liabilities": 1080025,
"long_term_liabilities": 436816,
"quarter": 3
},
{
"assets": 2512523,
"current_assets": 1061994,
"current_liabilities": 475550,
"equity": 1961217,
"fixed_assets": 1450529,
"liabilities": 1088864,
"long_term_liabilities": 613314,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -73568,
"financing_cash_flow": 143342,
"investing_cash_flow": -280506,
"net_cash_flow": 476009,
"operating_cash_flow": 693364,
"quarter": 1
},
{
"change_in_working_capital": -38106,
"financing_cash_flow": -137277,
"investing_cash_flow": -414046,
"net_cash_flow": 381770,
"operating_cash_flow": 579500,
"quarter": 2
},
{
"change_in_working_capital": -63739,
"financing_cash_flow": -71922,
"investing_cash_flow": -147592,
"net_cash_flow": 23265,
"operating_cash_flow": 640521,
"quarter": 3
},
{
"change_in_working_capital": -58169,
"financing_cash_flow": -800,
"investing_cash_flow": -347328,
"net_cash_flow": 161353,
"operating_cash_flow": 626431,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9603698127926826,
"current_ratio": 1.4804457531464177,
"debt_to_equity_ratio": 0.6031998065333594,
"profit_margin": 0.24753305273514778,
"quarter": 1,
"return_on_assets": 0.2377232715152551,
"return_on_equity": 0.3079185078544731
},
{
"asset_turnover_ratio": 0.9429899001731192,
"current_ratio": 1.9526546880661595,
"debt_to_equity_ratio": 0.6011872693478436,
"profit_margin": 0.22367951435130948,
"quarter": 2,
"return_on_assets": 0.21092752290891312,
"return_on_equity": 0.2789055976079519
},
{
"asset_turnover_ratio": 0.9259240079306366,
"current_ratio": 1.3617984201091713,
"debt_to_equity_ratio": 0.580756643863534,
"profit_margin": 0.22487617972161633,
"quarter": 3,
"return_on_assets": 0.20821825361596913,
"return_on_equity": 0.2724196450368503
},
{
"asset_turnover_ratio": 0.909167796672906,
"current_ratio": 2.2331910419514247,
"debt_to_equity_ratio": 0.555198124429882,
"profit_margin": 0.23532671862995527,
"quarter": 4,
"return_on_assets": 0.21395147427506137,
"return_on_equity": 0.2740940956559116
}
],
"income_statement": [
{
"depreciation": 150952,
"expenses": 1510938,
"income_tax": 137921,
"marketing_expense": 180034,
"net_income": 680333,
"net_profit": 542412,
"operational_expense": 957792,
"product_revenue": 778319,
"quarter": 1,
"rd_expense": 291997,
"revenue": 2191271,
"salaries_expense": 566663,
"service_revenue": 1412952
},
{
"depreciation": 82517,
"expenses": 1527318,
"income_tax": 197552,
"marketing_expense": 206034,
"net_income": 694535,
"net_profit": 496983,
"operational_expense": 777347,
"product_revenue": 614718,
"quarter": 2,
"rd_expense": 233815,
"revenue": 2221853,
"salaries_expense": 527042,
"service_revenue": 1607135
},
{
"depreciation": 133906,
"expenses": 1543876,
"income_tax": 202371,
"marketing_expense": 217086,
"net_income": 708986,
"net_profit": 506615,
"operational_expense": 1001121,
"product_revenue": 797779,
"quarter": 3,
"rd_expense": 306787,
"revenue": 2252862,
"salaries_expense": 585676,
"service_revenue": 1455083
},
{
"depreciation": 88873,
"expenses": 1560613,
"income_tax": 186134,
"marketing_expense": 256112,
"net_income": 723692,
"net_profit": 537558,
"operational_expense": 974779,
"product_revenue": 821711,
"quarter": 4,
"rd_expense": 212487,
"revenue": 2284305,
"salaries_expense": 622430,
"service_revenue": 1462594
}
],
"market_conditions": {
"gdp_growth": [
-0.01679215209050406,
-0.02269372571653372,
-0.029533603784676662,
-0.02967763813491337
],
"inflation_rate": [
0.03459122238695451,
0.03708399036928955,
0.03593255213821493,
0.031309795610376424
],
"interest_rate": [
0.04741679904466614,
0.0447239926005441,
0.04794744648208641,
0.04809037682745813
],
"year": 2007
},
"random_event": {
"description": "Sweeney, Pham and Foster Industry Recognition in 2007",
"impact": -0.06,
"type": "Industry Recognition"
},
"year": 2007
},
{
"advertising_kpis": [
{
"average_project_size": 113815,
"billable_hours_per_employee": 102,
"client_concentration": 0.11,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.73,
"gross_billings": 4646243,
"net_revenue": 3747791,
"new_client_acquisition": 2,
"organic_growth": -0.02,
"quarter": 1,
"revenue_per_employee": 6633
},
{
"average_project_size": 73407,
"billable_hours_per_employee": 125,
"client_concentration": 0.25,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.71,
"gross_billings": 4361076,
"net_revenue": 3854806,
"new_client_acquisition": 5,
"organic_growth": -0.05,
"quarter": 2,
"revenue_per_employee": 6823
},
{
"average_project_size": 146763,
"billable_hours_per_employee": 107,
"client_concentration": 0.16,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.66,
"gross_billings": 4993091,
"net_revenue": 3964876,
"new_client_acquisition": 2,
"organic_growth": -0.04,
"quarter": 3,
"revenue_per_employee": 7017
},
{
"average_project_size": 172378,
"billable_hours_per_employee": 153,
"client_concentration": 0.35,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.71,
"gross_billings": 4496223,
"net_revenue": 4078090,
"new_client_acquisition": 4,
"organic_growth": 0,
"quarter": 4,
"revenue_per_employee": 7218
}
],
"balance_sheet": [
{
"assets": 4952800,
"current_assets": 2335561,
"current_liabilities": 1120386,
"equity": 3617857,
"fixed_assets": 2617239,
"liabilities": 1993530,
"long_term_liabilities": 873144,
"quarter": 1
},
{
"assets": 5123604,
"current_assets": 1895283,
"current_liabilities": 1134591,
"equity": 3801382,
"fixed_assets": 3228321,
"liabilities": 2036325,
"long_term_liabilities": 901734,
"quarter": 2
},
{
"assets": 5300299,
"current_assets": 2069852,
"current_liabilities": 934757,
"equity": 3909334,
"fixed_assets": 3230447,
"liabilities": 2080039,
"long_term_liabilities": 1145282,
"quarter": 3
},
{
"assets": 5483087,
"current_assets": 2437101,
"current_liabilities": 927172,
"equity": 4058050,
"fixed_assets": 3045986,
"liabilities": 2124691,
"long_term_liabilities": 1197519,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 45992,
"financing_cash_flow": -36723,
"investing_cash_flow": -257159,
"net_cash_flow": 1055048,
"operating_cash_flow": 879251,
"quarter": 1
},
{
"change_in_working_capital": -56888,
"financing_cash_flow": -79698,
"investing_cash_flow": -264111,
"net_cash_flow": 546186,
"operating_cash_flow": 993733,
"quarter": 2
},
{
"change_in_working_capital": -69040,
"financing_cash_flow": 187547,
"investing_cash_flow": -372270,
"net_cash_flow": 820193,
"operating_cash_flow": 904201,
"quarter": 3
},
{
"change_in_working_capital": -24625,
"financing_cash_flow": 94520,
"investing_cash_flow": -141222,
"net_cash_flow": 806843,
"operating_cash_flow": 883026,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7567014617993862,
"current_ratio": 2.084603877592187,
"debt_to_equity_ratio": 0.5510250957956603,
"profit_margin": 0.17572671475010213,
"quarter": 1,
"return_on_assets": 0.13297266192860605,
"return_on_equity": 0.1820378749077147
},
{
"asset_turnover_ratio": 0.752362204417047,
"current_ratio": 1.670454815876382,
"debt_to_equity_ratio": 0.5356801815760689,
"profit_margin": 0.18525004889999652,
"quarter": 2,
"return_on_assets": 0.13937513515876715,
"return_on_equity": 0.187853522745149
},
{
"asset_turnover_ratio": 0.7480476101442579,
"current_ratio": 2.214320941164388,
"debt_to_equity_ratio": 0.532069912675663,
"profit_margin": 0.1737945902974015,
"quarter": 3,
"return_on_assets": 0.1300066279279716,
"return_on_equity": 0.17626378303823617
},
{
"asset_turnover_ratio": 0.743758032655692,
"current_ratio": 2.6285317071697594,
"debt_to_equity_ratio": 0.523574376855879,
"profit_margin": 0.17156413909452708,
"quarter": 4,
"return_on_assets": 0.12760220656721297,
"return_on_equity": 0.1724113798499279
}
],
"income_statement": [
{
"depreciation": 220664,
"expenses": 2862645,
"income_tax": 226559,
"marketing_expense": 510754,
"net_income": 885146,
"net_profit": 658587,
"operational_expense": 1467650,
"product_revenue": 1090886,
"quarter": 1,
"rd_expense": 490096,
"revenue": 3747791,
"salaries_expense": 1350124,
"service_revenue": 2656905
},
{
"depreciation": 279630,
"expenses": 2950641,
"income_tax": 190062,
"marketing_expense": 486215,
"net_income": 904165,
"net_profit": 714103,
"operational_expense": 2022477,
"product_revenue": 1504490,
"quarter": 2,
"rd_expense": 444249,
"revenue": 3854806,
"salaries_expense": 1321419,
"service_revenue": 2350316
},
{
"depreciation": 215127,
"expenses": 3041342,
"income_tax": 234460,
"marketing_expense": 560340,
"net_income": 923534,
"net_profit": 689074,
"operational_expense": 2074958,
"product_revenue": 1010211,
"quarter": 3,
"rd_expense": 476577,
"revenue": 3964876,
"salaries_expense": 1077880,
"service_revenue": 2954665
},
{
"depreciation": 183372,
"expenses": 3134831,
"income_tax": 243605,
"marketing_expense": 597192,
"net_income": 943259,
"net_profit": 699654,
"operational_expense": 1677480,
"product_revenue": 1601389,
"quarter": 4,
"rd_expense": 330170,
"revenue": 4078090,
"salaries_expense": 957454,
"service_revenue": 2476701
}
],
"market_conditions": {
"gdp_growth": [
0.016416446543578524,
0.0018248779510861134,
0.011872679268890067,
0.008411582457686098
],
"inflation_rate": [
0.03542765507576247,
0.03525337719395728,
0.03384754383629044,
0.03207117003381055
],
"interest_rate": [
0.054597275572569215,
0.04934255920711176,
0.04723154454670551,
0.05349302006160588
],
"year": 2008
},
"random_event": {
"description": "Sweeney, Pham and Foster Award Nomination in 2008",
"impact": 0.09,
"type": "Award Nomination"
},
"year": 2008
},
{
"advertising_kpis": [
{
"average_project_size": 106817,
"billable_hours_per_employee": 103,
"client_concentration": 0.26,
"client_retention_rate": 0.9,
"employee_utilization_rate": 0.69,
"gross_billings": 4957709,
"net_revenue": 4386050,
"new_client_acquisition": 3,
"organic_growth": 0.04,
"quarter": 1,
"revenue_per_employee": 7763
},
{
"average_project_size": 136179,
"billable_hours_per_employee": 83,
"client_concentration": 0.29,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.64,
"gross_billings": 5180614,
"net_revenue": 4575643,
"new_client_acquisition": 1,
"organic_growth": 0.11,
"quarter": 2,
"revenue_per_employee": 8098
},
{
"average_project_size": 79775,
"billable_hours_per_employee": 97,
"client_concentration": 0.32,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.73,
"gross_billings": 5377480,
"net_revenue": 4773432,
"new_client_acquisition": 5,
"organic_growth": 0.12,
"quarter": 3,
"revenue_per_employee": 8449
},
{
"average_project_size": 180269,
"billable_hours_per_employee": 84,
"client_concentration": 0.19,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.62,
"gross_billings": 5779750,
"net_revenue": 4979771,
"new_client_acquisition": 5,
"organic_growth": -0.04,
"quarter": 4,
"revenue_per_employee": 8814
}
],
"balance_sheet": [
{
"assets": 4661665,
"current_assets": 1464869,
"current_liabilities": 1021522,
"equity": 3851025,
"fixed_assets": 3196796,
"liabilities": 2096235,
"long_term_liabilities": 1074713,
"quarter": 1
},
{
"assets": 4758331,
"current_assets": 2020764,
"current_liabilities": 1108670,
"equity": 3877118,
"fixed_assets": 2737567,
"liabilities": 2139277,
"long_term_liabilities": 1030607,
"quarter": 2
},
{
"assets": 4857000,
"current_assets": 2062211,
"current_liabilities": 1122274,
"equity": 4078625,
"fixed_assets": 2794789,
"liabilities": 2183202,
"long_term_liabilities": 1060928,
"quarter": 3
},
{
"assets": 4957716,
"current_assets": 1809205,
"current_liabilities": 1013800,
"equity": 4220815,
"fixed_assets": 3148511,
"liabilities": 2228029,
"long_term_liabilities": 1214229,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 77155,
"financing_cash_flow": 52015,
"investing_cash_flow": -463696,
"net_cash_flow": 1159214,
"operating_cash_flow": 1515552,
"quarter": 1
},
{
"change_in_working_capital": 43954,
"financing_cash_flow": 70070,
"investing_cash_flow": -429921,
"net_cash_flow": 1115326,
"operating_cash_flow": 1439350,
"quarter": 2
},
{
"change_in_working_capital": -10615,
"financing_cash_flow": -197143,
"investing_cash_flow": -102148,
"net_cash_flow": 1338490,
"operating_cash_flow": 1648625,
"quarter": 3
},
{
"change_in_working_capital": 22890,
"financing_cash_flow": -29187,
"investing_cash_flow": -122606,
"net_cash_flow": 1495749,
"operating_cash_flow": 1688749,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.940876274893198,
"current_ratio": 1.4340063160656353,
"debt_to_equity_ratio": 0.5443317038970145,
"profit_margin": 0.29310997366651087,
"quarter": 1,
"return_on_assets": 0.2757802201573901,
"return_on_equity": 0.3338319018962484
},
{
"asset_turnover_ratio": 0.9616067062169488,
"current_ratio": 1.8226920544436127,
"debt_to_equity_ratio": 0.5517698971246168,
"profit_margin": 0.27494802369852717,
"quarter": 2,
"return_on_assets": 0.2643918634496003,
"return_on_equity": 0.3244843205700729
},
{
"asset_turnover_ratio": 0.9827943174799258,
"current_ratio": 1.8375289813361086,
"debt_to_equity_ratio": 0.5352789236568697,
"profit_margin": 0.2943012490803263,
"quarter": 3,
"return_on_assets": 0.28923759522338893,
"return_on_equity": 0.3444364215881578
},
{
"asset_turnover_ratio": 1.0044486210989092,
"current_ratio": 1.7845778260011838,
"debt_to_equity_ratio": 0.5278670114657951,
"profit_margin": 0.2994370624673303,
"quarter": 4,
"return_on_assets": 0.3007691445012179,
"return_on_equity": 0.35327963912182836
}
],
"income_statement": [
{
"depreciation": 229957,
"expenses": 2771920,
"income_tax": 328535,
"marketing_expense": 373143,
"net_income": 1614130,
"net_profit": 1285595,
"operational_expense": 1663732,
"product_revenue": 1492457,
"quarter": 1,
"rd_expense": 370801,
"revenue": 4386050,
"salaries_expense": 1022417,
"service_revenue": 2893593
},
{
"depreciation": 181286,
"expenses": 2879783,
"income_tax": 437796,
"marketing_expense": 474165,
"net_income": 1695860,
"net_profit": 1258064,
"operational_expense": 1696578,
"product_revenue": 1178352,
"quarter": 2,
"rd_expense": 472747,
"revenue": 4575643,
"salaries_expense": 998061,
"service_revenue": 3397291
},
{
"depreciation": 243798,
"expenses": 2991843,
"income_tax": 376762,
"marketing_expense": 328394,
"net_income": 1781589,
"net_profit": 1404827,
"operational_expense": 1818550,
"product_revenue": 1155684,
"quarter": 3,
"rd_expense": 378971,
"revenue": 4773432,
"salaries_expense": 1318477,
"service_revenue": 3617748
},
{
"depreciation": 197621,
"expenses": 3108264,
"income_tax": 380379,
"marketing_expense": 456694,
"net_income": 1871507,
"net_profit": 1491128,
"operational_expense": 1662264,
"product_revenue": 1429173,
"quarter": 4,
"rd_expense": 427322,
"revenue": 4979771,
"salaries_expense": 948822,
"service_revenue": 3550598
}
],
"market_conditions": {
"gdp_growth": [
-0.006755258496843745,
-0.0199007961063982,
-0.02197033989721474,
-0.004768254956134888
],
"inflation_rate": [
0.02274365667373026,
0.030577789795900354,
0.027738932944298036,
0.026601357917172504
],
"interest_rate": [
0.05362350780703035,
0.05252514943855693,
0.057359010974509524,
0.05800731006261597
],
"year": 2009
},
"random_event": null,
"year": 2009
},
{
"advertising_kpis": [
{
"average_project_size": 67687,
"billable_hours_per_employee": 104,
"client_concentration": 0.33,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.72,
"gross_billings": 1018981,
"net_revenue": 883480,
"new_client_acquisition": 5,
"organic_growth": 0.05,
"quarter": 1,
"revenue_per_employee": 1564
},
{
"average_project_size": 121720,
"billable_hours_per_employee": 90,
"client_concentration": 0.1,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.66,
"gross_billings": 1150534,
"net_revenue": 922472,
"new_client_acquisition": 4,
"organic_growth": 0.04,
"quarter": 2,
"revenue_per_employee": 1633
},
{
"average_project_size": 83469,
"billable_hours_per_employee": 80,
"client_concentration": 0.14,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.67,
"gross_billings": 1172851,
"net_revenue": 963186,
"new_client_acquisition": 1,
"organic_growth": 0,
"quarter": 3,
"revenue_per_employee": 1705
},
{
"average_project_size": 65086,
"billable_hours_per_employee": 118,
"client_concentration": 0.39,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.62,
"gross_billings": 1231384,
"net_revenue": 1005697,
"new_client_acquisition": 1,
"organic_growth": -0.04,
"quarter": 4,
"revenue_per_employee": 1780
}
],
"balance_sheet": [
{
"assets": 892129,
"current_assets": 278841,
"current_liabilities": 224793,
"equity": 614283,
"fixed_assets": 613288,
"liabilities": 424779,
"long_term_liabilities": 199986,
"quarter": 1
},
{
"assets": 907363,
"current_assets": 429335,
"current_liabilities": 253183,
"equity": 619879,
"fixed_assets": 478028,
"liabilities": 430900,
"long_term_liabilities": 177717,
"quarter": 2
},
{
"assets": 922857,
"current_assets": 356968,
"current_liabilities": 179159,
"equity": 644556,
"fixed_assets": 565889,
"liabilities": 437110,
"long_term_liabilities": 257951,
"quarter": 3
},
{
"assets": 938615,
"current_assets": 339333,
"current_liabilities": 203065,
"equity": 651740,
"fixed_assets": 599282,
"liabilities": 443409,
"long_term_liabilities": 240344,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -83347,
"financing_cash_flow": 63816,
"investing_cash_flow": -202641,
"net_cash_flow": 104744,
"operating_cash_flow": 213773,
"quarter": 1
},
{
"change_in_working_capital": -44722,
"financing_cash_flow": 136292,
"investing_cash_flow": -210216,
"net_cash_flow": 183881,
"operating_cash_flow": 207625,
"quarter": 2
},
{
"change_in_working_capital": 18241,
"financing_cash_flow": 20802,
"investing_cash_flow": -316328,
"net_cash_flow": -87882,
"operating_cash_flow": 222746,
"quarter": 3
},
{
"change_in_working_capital": -25340,
"financing_cash_flow": -130375,
"investing_cash_flow": -209331,
"net_cash_flow": 80067,
"operating_cash_flow": 203339,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.990305213707883,
"current_ratio": 1.240434533103789,
"debt_to_equity_ratio": 0.6915037531561186,
"profit_margin": 0.16631163127631637,
"quarter": 1,
"return_on_assets": 0.16469927555319913,
"return_on_equity": 0.2391943127190562
},
{
"asset_turnover_ratio": 1.0166515496003254,
"current_ratio": 1.695749714633289,
"debt_to_equity_ratio": 0.6951356635730521,
"profit_margin": 0.1554692174938643,
"quarter": 2,
"return_on_assets": 0.15805802088028717,
"return_on_equity": 0.23136128179854457
},
{
"asset_turnover_ratio": 1.0437001615634924,
"current_ratio": 1.9924647938423412,
"debt_to_equity_ratio": 0.6781567466597161,
"profit_margin": 0.16487884998328464,
"quarter": 3,
"return_on_assets": 0.17208408236595701,
"return_on_equity": 0.24638510850880296
},
{
"asset_turnover_ratio": 1.0714691327114951,
"current_ratio": 1.6710560657917415,
"debt_to_equity_ratio": 0.6803464571761746,
"profit_margin": 0.15564727746030863,
"quarter": 4,
"return_on_assets": 0.16677125338930232,
"return_on_equity": 0.2401785988277534
}
],
"income_statement": [
{
"depreciation": 66840,
"expenses": 693266,
"income_tax": 43281,
"marketing_expense": 95781,
"net_income": 190214,
"net_profit": 146933,
"operational_expense": 400901,
"product_revenue": 241339,
"quarter": 1,
"rd_expense": 74721,
"revenue": 883480,
"salaries_expense": 302935,
"service_revenue": 642141
},
{
"depreciation": 64209,
"expenses": 722703,
"income_tax": 56353,
"marketing_expense": 72428,
"net_income": 199769,
"net_profit": 143416,
"operational_expense": 373968,
"product_revenue": 238351,
"quarter": 2,
"rd_expense": 97655,
"revenue": 922472,
"salaries_expense": 256978,
"service_revenue": 684121
},
{
"depreciation": 63937,
"expenses": 753391,
"income_tax": 50986,
"marketing_expense": 95677,
"net_income": 209795,
"net_profit": 158809,
"operational_expense": 415061,
"product_revenue": 320579,
"quarter": 3,
"rd_expense": 120498,
"revenue": 963186,
"salaries_expense": 281265,
"service_revenue": 642607
},
{
"depreciation": 46805,
"expenses": 785382,
"income_tax": 63781,
"marketing_expense": 128566,
"net_income": 220315,
"net_profit": 156534,
"operational_expense": 491155,
"product_revenue": 243295,
"quarter": 4,
"rd_expense": 131878,
"revenue": 1005697,
"salaries_expense": 320841,
"service_revenue": 762402
}
],
"market_conditions": {
"gdp_growth": [
0.011455212999974644,
0.013623222719233217,
0.001664187596392361,
0.005057835516932223
],
"inflation_rate": [
0.02818346472166523,
0.02249233781310764,
0.025436843305350034,
0.026163322694578373
],
"interest_rate": [
0.051130942251324175,
0.050511539209475834,
0.04305194187021039,
0.05063494384000579
],
"year": 2010
},
"random_event": null,
"year": 2010
},
{
"advertising_kpis": [
{
"average_project_size": 184611,
"billable_hours_per_employee": 84,
"client_concentration": 0.39,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.77,
"gross_billings": 3844539,
"net_revenue": 3494669,
"new_client_acquisition": 3,
"organic_growth": 0.11,
"quarter": 1,
"revenue_per_employee": 6185
},
{
"average_project_size": 192769,
"billable_hours_per_employee": 109,
"client_concentration": 0.39,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.78,
"gross_billings": 4560329,
"net_revenue": 3526420,
"new_client_acquisition": 1,
"organic_growth": -0.01,
"quarter": 2,
"revenue_per_employee": 6241
},
{
"average_project_size": 194566,
"billable_hours_per_employee": 107,
"client_concentration": 0.23,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.68,
"gross_billings": 3986868,
"net_revenue": 3558459,
"new_client_acquisition": 3,
"organic_growth": -0.02,
"quarter": 3,
"revenue_per_employee": 6298
},
{
"average_project_size": 104742,
"billable_hours_per_employee": 84,
"client_concentration": 0.25,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.62,
"gross_billings": 4426103,
"net_revenue": 3590790,
"new_client_acquisition": 4,
"organic_growth": 0,
"quarter": 4,
"revenue_per_employee": 6355
}
],
"balance_sheet": [
{
"assets": 5010329,
"current_assets": 2219505,
"current_liabilities": 1505572,
"equity": 3119791,
"fixed_assets": 2790824,
"liabilities": 2858564,
"long_term_liabilities": 1352992,
"quarter": 1
},
{
"assets": 5087523,
"current_assets": 1583257,
"current_liabilities": 1581657,
"equity": 3154647,
"fixed_assets": 3504266,
"liabilities": 2913384,
"long_term_liabilities": 1331727,
"quarter": 2
},
{
"assets": 5165906,
"current_assets": 2090785,
"current_liabilities": 1592939,
"equity": 3174907,
"fixed_assets": 3075121,
"liabilities": 2969255,
"long_term_liabilities": 1376316,
"quarter": 3
},
{
"assets": 5245497,
"current_assets": 2062188,
"current_liabilities": 1416846,
"equity": 3210743,
"fixed_assets": 3183309,
"liabilities": 3026198,
"long_term_liabilities": 1609352,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 5127,
"financing_cash_flow": -89877,
"investing_cash_flow": -260122,
"net_cash_flow": 984653,
"operating_cash_flow": 1152808,
"quarter": 1
},
{
"change_in_working_capital": -63085,
"financing_cash_flow": 74457,
"investing_cash_flow": -120408,
"net_cash_flow": 1104193,
"operating_cash_flow": 1168322,
"quarter": 2
},
{
"change_in_working_capital": 57699,
"financing_cash_flow": -102407,
"investing_cash_flow": -487247,
"net_cash_flow": 699296,
"operating_cash_flow": 1110741,
"quarter": 3
},
{
"change_in_working_capital": -6104,
"financing_cash_flow": -152381,
"investing_cash_flow": -365420,
"net_cash_flow": 861161,
"operating_cash_flow": 1150193,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6974929191276661,
"current_ratio": 1.4741938612035825,
"debt_to_equity_ratio": 0.9162677884512136,
"profit_margin": 0.27700076888540803,
"quarter": 1,
"return_on_assets": 0.19320607489049121,
"return_on_equity": 0.3102855287421497
},
{
"asset_turnover_ratio": 0.6931506746996524,
"current_ratio": 1.0010115973311533,
"debt_to_equity_ratio": 0.9235213955792835,
"profit_margin": 0.27804629057230845,
"quarter": 2,
"return_on_assets": 0.19272797390793123,
"return_on_equity": 0.31081385651072846
},
{
"asset_turnover_ratio": 0.68883541434939,
"current_ratio": 1.312532997183194,
"debt_to_equity_ratio": 0.9352258192129722,
"profit_margin": 0.2749100102038551,
"quarter": 3,
"return_on_assets": 0.18936775078756757,
"return_on_equity": 0.30812115126521816
},
{
"asset_turnover_ratio": 0.6845471458662544,
"current_ratio": 1.4554778712718248,
"debt_to_equity_ratio": 0.9425226497418199,
"profit_margin": 0.2761074860963743,
"quarter": 4,
"return_on_assets": 0.18900859155957958,
"return_on_equity": 0.30878958546355156
}
],
"income_statement": [
{
"depreciation": 184782,
"expenses": 2151029,
"income_tax": 375614,
"marketing_expense": 365804,
"net_income": 1343640,
"net_profit": 968026,
"operational_expense": 1366571,
"product_revenue": 953981,
"quarter": 1,
"rd_expense": 237493,
"revenue": 3494669,
"salaries_expense": 903131,
"service_revenue": 2540688
},
{
"depreciation": 187814,
"expenses": 2179521,
"income_tax": 366391,
"marketing_expense": 251092,
"net_income": 1346899,
"net_profit": 980508,
"operational_expense": 1285933,
"product_revenue": 1308614,
"quarter": 2,
"rd_expense": 426260,
"revenue": 3526420,
"salaries_expense": 675425,
"service_revenue": 2217806
},
{
"depreciation": 132485,
"expenses": 2208391,
"income_tax": 371812,
"marketing_expense": 236602,
"net_income": 1350068,
"net_profit": 978256,
"operational_expense": 1208356,
"product_revenue": 809228,
"quarter": 3,
"rd_expense": 229731,
"revenue": 3558459,
"salaries_expense": 778177,
"service_revenue": 2749231
},
{
"depreciation": 158749,
"expenses": 2237643,
"income_tax": 361703,
"marketing_expense": 238068,
"net_income": 1353147,
"net_profit": 991444,
"operational_expense": 1131918,
"product_revenue": 1067646,
"quarter": 4,
"rd_expense": 238577,
"revenue": 3590790,
"salaries_expense": 784169,
"service_revenue": 2523144
}
],
"market_conditions": {
"gdp_growth": [
0.0050989837814155795,
0.0007001135345936094,
0.0026356162154393663,
-0.004708382359985067
],
"inflation_rate": [
0.03583094684396322,
0.03111093011038754,
0.037970187553852834,
0.038050244221417936
],
"interest_rate": [
0.044877383289416636,
0.04511003973544487,
0.0452287246442121,
0.043467873884860696
],
"year": 2011
},
"random_event": {
"description": "Sweeney, Pham and Foster Introduction of New Service in 2011",
"impact": 0.09,
"type": "Introduction of New Service"
},
"year": 2011
},
{
"advertising_kpis": [
{
"average_project_size": 64352,
"billable_hours_per_employee": 132,
"client_concentration": 0.22,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.66,
"gross_billings": 3611918,
"net_revenue": 3265076,
"new_client_acquisition": 4,
"organic_growth": -0.03,
"quarter": 1,
"revenue_per_employee": 5779
},
{
"average_project_size": 184021,
"billable_hours_per_employee": 126,
"client_concentration": 0.28,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.75,
"gross_billings": 4064294,
"net_revenue": 3345723,
"new_client_acquisition": 2,
"organic_growth": 0.05,
"quarter": 2,
"revenue_per_employee": 5922
},
{
"average_project_size": 76767,
"billable_hours_per_employee": 157,
"client_concentration": 0.36,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.72,
"gross_billings": 4062964,
"net_revenue": 3428362,
"new_client_acquisition": 3,
"organic_growth": 0.06,
"quarter": 3,
"revenue_per_employee": 6068
},
{
"average_project_size": 135127,
"billable_hours_per_employee": 120,
"client_concentration": 0.39,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.66,
"gross_billings": 4515390,
"net_revenue": 3513043,
"new_client_acquisition": 3,
"organic_growth": -0.03,
"quarter": 4,
"revenue_per_employee": 6218
}
],
"balance_sheet": [
{
"assets": 4620049,
"current_assets": 1579569,
"current_liabilities": 1107127,
"equity": 2973670,
"fixed_assets": 3040480,
"liabilities": 2479809,
"long_term_liabilities": 1372682,
"quarter": 1
},
{
"assets": 4750463,
"current_assets": 1821397,
"current_liabilities": 1063672,
"equity": 3156150,
"fixed_assets": 2929066,
"liabilities": 2511245,
"long_term_liabilities": 1447573,
"quarter": 2
},
{
"assets": 4884558,
"current_assets": 2311116,
"current_liabilities": 1035522,
"equity": 3287777,
"fixed_assets": 2573442,
"liabilities": 2543080,
"long_term_liabilities": 1507558,
"quarter": 3
},
{
"assets": 5022438,
"current_assets": 1649193,
"current_liabilities": 1045442,
"equity": 3495716,
"fixed_assets": 3373245,
"liabilities": 2575318,
"long_term_liabilities": 1529876,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -15956,
"financing_cash_flow": -126952,
"investing_cash_flow": -387273,
"net_cash_flow": 666547,
"operating_cash_flow": 958745,
"quarter": 1
},
{
"change_in_working_capital": 80509,
"financing_cash_flow": -13678,
"investing_cash_flow": -188178,
"net_cash_flow": 842983,
"operating_cash_flow": 1093756,
"quarter": 2
},
{
"change_in_working_capital": 14453,
"financing_cash_flow": 116942,
"investing_cash_flow": -306213,
"net_cash_flow": 718766,
"operating_cash_flow": 1139981,
"quarter": 3
},
{
"change_in_working_capital": 63606,
"financing_cash_flow": -75056,
"investing_cash_flow": -353182,
"net_cash_flow": 1077090,
"operating_cash_flow": 1190116,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.706718911422801,
"current_ratio": 1.4267279182966361,
"debt_to_equity_ratio": 0.8339220559107097,
"profit_margin": 0.2552559266614315,
"quarter": 1,
"return_on_assets": 0.18039419062438516,
"return_on_equity": 0.28026983491779517
},
{
"asset_turnover_ratio": 0.7042940867027067,
"current_ratio": 1.7123671582969187,
"debt_to_equity_ratio": 0.7956671894555075,
"profit_margin": 0.2740609428814041,
"quarter": 2,
"return_on_assets": 0.19301950146754115,
"return_on_equity": 0.290522313578252
},
{
"asset_turnover_ratio": 0.701877631507293,
"current_ratio": 2.23183669685434,
"debt_to_equity_ratio": 0.7734952826788435,
"profit_margin": 0.2760207352665792,
"quarter": 3,
"return_on_assets": 0.19373277991580815,
"return_on_equity": 0.28782335298288175
},
{
"asset_turnover_ratio": 0.6994696599539905,
"current_ratio": 1.5775078866163785,
"debt_to_equity_ratio": 0.7367068720685548,
"profit_margin": 0.2984865257840567,
"quarter": 4,
"return_on_assets": 0.20878226869102218,
"return_on_equity": 0.2999660155458853
}
],
"income_statement": [
{
"depreciation": 125315,
"expenses": 2085320,
"income_tax": 346326,
"marketing_expense": 341364,
"net_income": 1179756,
"net_profit": 833430,
"operational_expense": 1387917,
"product_revenue": 816851,
"quarter": 1,
"rd_expense": 208720,
"revenue": 3265076,
"salaries_expense": 829708,
"service_revenue": 2448225
},
{
"depreciation": 176824,
"expenses": 2122490,
"income_tax": 306301,
"marketing_expense": 408981,
"net_income": 1223233,
"net_profit": 916932,
"operational_expense": 1299527,
"product_revenue": 1287463,
"quarter": 2,
"rd_expense": 414302,
"revenue": 3345723,
"salaries_expense": 661021,
"service_revenue": 2058260
},
{
"depreciation": 193682,
"expenses": 2160323,
"income_tax": 321740,
"marketing_expense": 349971,
"net_income": 1268039,
"net_profit": 946299,
"operational_expense": 1084282,
"product_revenue": 829382,
"quarter": 3,
"rd_expense": 424640,
"revenue": 3428362,
"salaries_expense": 672319,
"service_revenue": 2598980
},
{
"depreciation": 141520,
"expenses": 2198831,
"income_tax": 265616,
"marketing_expense": 316880,
"net_income": 1314212,
"net_profit": 1048596,
"operational_expense": 1296456,
"product_revenue": 967613,
"quarter": 4,
"rd_expense": 306436,
"revenue": 3513043,
"salaries_expense": 964915,
"service_revenue": 2545430
}
],
"market_conditions": {
"gdp_growth": [
-0.02656426406536065,
-0.0165914512522696,
-0.025395197249749344,
-0.02517443235802974
],
"inflation_rate": [
0.03257805670304053,
0.029072331730068155,
0.027576723772143062,
0.02546344675129983
],
"interest_rate": [
0.04982838003973287,
0.05393055109976597,
0.04803066270445239,
0.050812563346052
],
"year": 2012
},
"random_event": {
"description": "Sweeney, Pham and Foster Data Privacy Regulation Impact in 2012",
"impact": 0.07,
"type": "Data Privacy Regulation Impact"
},
"year": 2012
},
{
"advertising_kpis": [
{
"average_project_size": 116694,
"billable_hours_per_employee": 140,
"client_concentration": 0.27,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.64,
"gross_billings": 2177543,
"net_revenue": 1763396,
"new_client_acquisition": 1,
"organic_growth": 0,
"quarter": 1,
"revenue_per_employee": 3121
},
{
"average_project_size": 182531,
"billable_hours_per_employee": 148,
"client_concentration": 0.36,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.71,
"gross_billings": 2140924,
"net_revenue": 1805097,
"new_client_acquisition": 1,
"organic_growth": 0.12,
"quarter": 2,
"revenue_per_employee": 3195
},
{
"average_project_size": 176488,
"billable_hours_per_employee": 90,
"client_concentration": 0.29,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.63,
"gross_billings": 2371801,
"net_revenue": 1847785,
"new_client_acquisition": 1,
"organic_growth": 0.04,
"quarter": 3,
"revenue_per_employee": 3270
},
{
"average_project_size": 199589,
"billable_hours_per_employee": 139,
"client_concentration": 0.21,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.78,
"gross_billings": 2108906,
"net_revenue": 1891482,
"new_client_acquisition": 3,
"organic_growth": 0.02,
"quarter": 4,
"revenue_per_employee": 3348
}
],
"balance_sheet": [
{
"assets": 2386242,
"current_assets": 1176471,
"current_liabilities": 458377,
"equity": 1573124,
"fixed_assets": 1209771,
"liabilities": 1134664,
"long_term_liabilities": 676287,
"quarter": 1
},
{
"assets": 2430891,
"current_assets": 792188,
"current_liabilities": 529542,
"equity": 1613283,
"fixed_assets": 1638703,
"liabilities": 1145471,
"long_term_liabilities": 615929,
"quarter": 2
},
{
"assets": 2476376,
"current_assets": 847382,
"current_liabilities": 564733,
"equity": 1682678,
"fixed_assets": 1628994,
"liabilities": 1156380,
"long_term_liabilities": 591647,
"quarter": 3
},
{
"assets": 2522711,
"current_assets": 934317,
"current_liabilities": 617448,
"equity": 1733695,
"fixed_assets": 1588394,
"liabilities": 1167394,
"long_term_liabilities": 549946,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -52166,
"financing_cash_flow": -71725,
"investing_cash_flow": -353989,
"net_cash_flow": 73174,
"operating_cash_flow": 449074,
"quarter": 1
},
{
"change_in_working_capital": -6658,
"financing_cash_flow": -154651,
"investing_cash_flow": -342271,
"net_cash_flow": 86302,
"operating_cash_flow": 395972,
"quarter": 2
},
{
"change_in_working_capital": -48186,
"financing_cash_flow": -25918,
"investing_cash_flow": -436009,
"net_cash_flow": -238989,
"operating_cash_flow": 486891,
"quarter": 3
},
{
"change_in_working_capital": 13097,
"financing_cash_flow": 115047,
"investing_cash_flow": -426500,
"net_cash_flow": 471453,
"operating_cash_flow": 506250,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7389845623369298,
"current_ratio": 2.5666012910769958,
"debt_to_equity_ratio": 0.7212807127728011,
"profit_margin": 0.18234474842860027,
"quarter": 1,
"return_on_assets": 0.13474995411194673,
"return_on_equity": 0.2043996531741935
},
{
"asset_turnover_ratio": 0.7425659974058895,
"current_ratio": 1.495987098284933,
"debt_to_equity_ratio": 0.71002483755175,
"profit_margin": 0.1816317904245589,
"quarter": 2,
"return_on_assets": 0.13487359161723006,
"return_on_equity": 0.2032272081215757
},
{
"asset_turnover_ratio": 0.7461649604098893,
"current_ratio": 1.500500236394898,
"debt_to_equity_ratio": 0.6872259576698572,
"profit_margin": 0.19627932903449266,
"quarter": 3,
"return_on_assets": 0.14645675777830183,
"return_on_equity": 0.21553856412219094
},
{
"asset_turnover_ratio": 0.7497814850769668,
"current_ratio": 1.5131913942550628,
"debt_to_equity_ratio": 0.6733560401339336,
"profit_margin": 0.20004314077532856,
"quarter": 4,
"return_on_assets": 0.14998864316998659,
"return_on_equity": 0.2182494614104557
}
],
"income_statement": [
{
"depreciation": 127528,
"expenses": 1320485,
"income_tax": 121365,
"marketing_expense": 172381,
"net_income": 442911,
"net_profit": 321546,
"operational_expense": 679068,
"product_revenue": 357720,
"quarter": 1,
"rd_expense": 221461,
"revenue": 1763396,
"salaries_expense": 545224,
"service_revenue": 1405676
},
{
"depreciation": 68109,
"expenses": 1344877,
"income_tax": 132357,
"marketing_expense": 257701,
"net_income": 460220,
"net_profit": 327863,
"operational_expense": 826496,
"product_revenue": 392382,
"quarter": 2,
"rd_expense": 248455,
"revenue": 1805097,
"salaries_expense": 666627,
"service_revenue": 1412715
},
{
"depreciation": 124209,
"expenses": 1369720,
"income_tax": 115383,
"marketing_expense": 152022,
"net_income": 478065,
"net_profit": 362682,
"operational_expense": 751420,
"product_revenue": 637041,
"quarter": 3,
"rd_expense": 217043,
"revenue": 1847785,
"salaries_expense": 639204,
"service_revenue": 1210744
},
{
"depreciation": 127872,
"expenses": 1395023,
"income_tax": 118081,
"marketing_expense": 215120,
"net_income": 496459,
"net_profit": 378378,
"operational_expense": 923967,
"product_revenue": 510702,
"quarter": 4,
"rd_expense": 174798,
"revenue": 1891482,
"salaries_expense": 572062,
"service_revenue": 1380780
}
],
"market_conditions": {
"gdp_growth": [
0.005630333399363715,
0.00021419567258889466,
-0.006949097860643848,
0.0017307587039612563
],
"inflation_rate": [
0.02406636750395426,
0.02710390560546979,
0.031274117224469475,
0.03143626008667074
],
"interest_rate": [
0.04109728491138289,
0.045245097769363675,
0.036554678998560734,
0.0443639620687779
],
"year": 2013
},
"random_event": null,
"year": 2013
},
{
"advertising_kpis": [
{
"average_project_size": 84573,
"billable_hours_per_employee": 152,
"client_concentration": 0.11,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.75,
"gross_billings": 5287756,
"net_revenue": 4421894,
"new_client_acquisition": 2,
"organic_growth": 0.06,
"quarter": 1,
"revenue_per_employee": 7826
},
{
"average_project_size": 176017,
"billable_hours_per_employee": 140,
"client_concentration": 0.34,
"client_retention_rate": 0.9,
"employee_utilization_rate": 0.79,
"gross_billings": 5432897,
"net_revenue": 4473479,
"new_client_acquisition": 2,
"organic_growth": 0.08,
"quarter": 2,
"revenue_per_employee": 7918
},
{
"average_project_size": 176789,
"billable_hours_per_employee": 101,
"client_concentration": 0.12,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.72,
"gross_billings": 5540351,
"net_revenue": 4525666,
"new_client_acquisition": 1,
"organic_growth": 0.04,
"quarter": 3,
"revenue_per_employee": 8010
},
{
"average_project_size": 63741,
"billable_hours_per_employee": 84,
"client_concentration": 0.36,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.8,
"gross_billings": 5524397,
"net_revenue": 4578462,
"new_client_acquisition": 5,
"organic_growth": -0.05,
"quarter": 4,
"revenue_per_employee": 8103
}
],
"balance_sheet": [
{
"assets": 5580229,
"current_assets": 2335448,
"current_liabilities": 1021404,
"equity": 4547991,
"fixed_assets": 3244781,
"liabilities": 2363629,
"long_term_liabilities": 1342225,
"quarter": 1
},
{
"assets": 5740077,
"current_assets": 2309029,
"current_liabilities": 1327046,
"equity": 4692252,
"fixed_assets": 3431048,
"liabilities": 2420435,
"long_term_liabilities": 1093389,
"quarter": 2
},
{
"assets": 5904504,
"current_assets": 2390311,
"current_liabilities": 1061682,
"equity": 4699924,
"fixed_assets": 3514193,
"liabilities": 2478607,
"long_term_liabilities": 1416925,
"quarter": 3
},
{
"assets": 6073640,
"current_assets": 2198385,
"current_liabilities": 1290749,
"equity": 4887813,
"fixed_assets": 3875255,
"liabilities": 2538177,
"long_term_liabilities": 1247428,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -16320,
"financing_cash_flow": 45334,
"investing_cash_flow": -242295,
"net_cash_flow": 1020919,
"operating_cash_flow": 1533554,
"quarter": 1
},
{
"change_in_working_capital": -78414,
"financing_cash_flow": -85464,
"investing_cash_flow": -468071,
"net_cash_flow": 1277740,
"operating_cash_flow": 1603605,
"quarter": 2
},
{
"change_in_working_capital": -66356,
"financing_cash_flow": 31367,
"investing_cash_flow": -376343,
"net_cash_flow": 1018703,
"operating_cash_flow": 1526957,
"quarter": 3
},
{
"change_in_working_capital": 89341,
"financing_cash_flow": 176442,
"investing_cash_flow": -169486,
"net_cash_flow": 1402070,
"operating_cash_flow": 1628300,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7924216013357158,
"current_ratio": 2.2865075915112922,
"debt_to_equity_ratio": 0.5197083723340702,
"profit_margin": 0.30109066386485067,
"quarter": 1,
"return_on_assets": 0.2385907460070187,
"return_on_equity": 0.2927426637387805
},
{
"asset_turnover_ratio": 0.7793412875820307,
"current_ratio": 1.7399766097030547,
"debt_to_equity_ratio": 0.5158365322237595,
"profit_margin": 0.3068327804824835,
"quarter": 2,
"return_on_assets": 0.2391274542135933,
"return_on_equity": 0.2925269145817403
},
{
"asset_turnover_ratio": 0.7664769132174354,
"current_ratio": 2.251437812829077,
"debt_to_equity_ratio": 0.527371719202268,
"profit_margin": 0.28151149466178016,
"quarter": 3,
"return_on_assets": 0.2157720614635878,
"return_on_equity": 0.2710739577916579
},
{
"asset_turnover_ratio": 0.7538250538392134,
"current_ratio": 1.7031855147670074,
"debt_to_equity_ratio": 0.5192868466940123,
"profit_margin": 0.2953721140417896,
"quarter": 4,
"return_on_assets": 0.2226588997701543,
"return_on_equity": 0.27667793346431213
}
],
"income_statement": [
{
"depreciation": 202163,
"expenses": 2653207,
"income_tax": 437296,
"marketing_expense": 296884,
"net_income": 1768687,
"net_profit": 1331391,
"operational_expense": 1693348,
"product_revenue": 1015777,
"quarter": 1,
"rd_expense": 491332,
"revenue": 4421894,
"salaries_expense": 1230289,
"service_revenue": 3406117
},
{
"depreciation": 230995,
"expenses": 2699480,
"income_tax": 401389,
"marketing_expense": 498892,
"net_income": 1773999,
"net_profit": 1372610,
"operational_expense": 1568515,
"product_revenue": 1127727,
"quarter": 2,
"rd_expense": 332948,
"revenue": 4473479,
"salaries_expense": 824800,
"service_revenue": 3345752
},
{
"depreciation": 252930,
"expenses": 2746561,
"income_tax": 505078,
"marketing_expense": 293757,
"net_income": 1779105,
"net_profit": 1274027,
"operational_expense": 1565723,
"product_revenue": 1217221,
"quarter": 3,
"rd_expense": 323560,
"revenue": 4525666,
"salaries_expense": 1128158,
"service_revenue": 3308445
},
{
"depreciation": 275950,
"expenses": 2794463,
"income_tax": 431649,
"marketing_expense": 314100,
"net_income": 1783999,
"net_profit": 1352350,
"operational_expense": 1573020,
"product_revenue": 1722530,
"quarter": 4,
"rd_expense": 326238,
"revenue": 4578462,
"salaries_expense": 1322656,
"service_revenue": 2855932
}
],
"market_conditions": {
"gdp_growth": [
0.016430959455186807,
0.006644616064367254,
0.011106570300940808,
0.005109070606906186
],
"inflation_rate": [
0.019497645717340754,
0.028690917679232014,
0.019431795567095855,
0.02347873034969976
],
"interest_rate": [
0.05824537400232409,
0.05359038394796308,
0.056263808225390795,
0.056928689546271366
],
"year": 2014
},
"random_event": null,
"year": 2014
}
] |
{
"advertising_type": "Branding Services",
"financial_health": "Average",
"founding_year": 1993,
"industry": "Advertising",
"location": "Stevemouth",
"name": "Nunez PLC",
"num_employees": 424,
"region": "North America",
"revenue_size": "Medium",
"website": "www.nunezplc.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 74589,
"billable_hours_per_employee": 91,
"client_concentration": 0.36,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.65,
"gross_billings": 18550982,
"net_revenue": 15022912,
"new_client_acquisition": 3,
"organic_growth": 0,
"quarter": 1,
"revenue_per_employee": 35431
},
{
"average_project_size": 61873,
"billable_hours_per_employee": 117,
"client_concentration": 0.39,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.75,
"gross_billings": 17924346,
"net_revenue": 15069727,
"new_client_acquisition": 3,
"organic_growth": 0.09,
"quarter": 2,
"revenue_per_employee": 35542
},
{
"average_project_size": 158866,
"billable_hours_per_employee": 142,
"client_concentration": 0.11,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.76,
"gross_billings": 18687363,
"net_revenue": 15116689,
"new_client_acquisition": 4,
"organic_growth": 0,
"quarter": 3,
"revenue_per_employee": 35653
},
{
"average_project_size": 73410,
"billable_hours_per_employee": 94,
"client_concentration": 0.35,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.71,
"gross_billings": 19591818,
"net_revenue": 15163796,
"new_client_acquisition": 4,
"organic_growth": 0.14,
"quarter": 4,
"revenue_per_employee": 35764
}
],
"balance_sheet": [
{
"assets": 20679086,
"current_assets": 7028564,
"current_liabilities": 4585682,
"equity": 14560949,
"fixed_assets": 13650522,
"liabilities": 9947886,
"long_term_liabilities": 5362204,
"quarter": 1
},
{
"assets": 21139399,
"current_assets": 6415212,
"current_liabilities": 5058393,
"equity": 14671133,
"fixed_assets": 14724187,
"liabilities": 10102138,
"long_term_liabilities": 5043745,
"quarter": 2
},
{
"assets": 21609958,
"current_assets": 7532151,
"current_liabilities": 4717038,
"equity": 15039766,
"fixed_assets": 14077807,
"liabilities": 10258781,
"long_term_liabilities": 5541743,
"quarter": 3
},
{
"assets": 22090993,
"current_assets": 8301572,
"current_liabilities": 5678227,
"equity": 15262541,
"fixed_assets": 13789421,
"liabilities": 10417853,
"long_term_liabilities": 4739626,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -84489,
"financing_cash_flow": -108322,
"investing_cash_flow": -278968,
"net_cash_flow": 4085959,
"operating_cash_flow": 4426030,
"quarter": 1
},
{
"change_in_working_capital": 97184,
"financing_cash_flow": 47387,
"investing_cash_flow": -330620,
"net_cash_flow": 3979911,
"operating_cash_flow": 4322865,
"quarter": 2
},
{
"change_in_working_capital": -81612,
"financing_cash_flow": 146759,
"investing_cash_flow": -370997,
"net_cash_flow": 4269622,
"operating_cash_flow": 4536049,
"quarter": 3
},
{
"change_in_working_capital": 9170,
"financing_cash_flow": -28007,
"investing_cash_flow": -433925,
"net_cash_flow": 4168043,
"operating_cash_flow": 4470409,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7264785300472177,
"current_ratio": 1.5327194515450482,
"debt_to_equity_ratio": 0.6831893992623695,
"profit_margin": 0.254927207188593,
"quarter": 1,
"return_on_assets": 0.18519914274741156,
"return_on_equity": 0.2630150685920265
},
{
"asset_turnover_ratio": 0.7128739563504147,
"current_ratio": 1.2682312347024045,
"debt_to_equity_ratio": 0.6885724504031148,
"profit_margin": 0.24113721502718663,
"quarter": 2,
"return_on_assets": 0.1719004404997512,
"return_on_equity": 0.2476885732001748
},
{
"asset_turnover_ratio": 0.6995242193436934,
"current_ratio": 1.5967967610182492,
"debt_to_equity_ratio": 0.6821104131540344,
"profit_margin": 0.24400773211647075,
"quarter": 3,
"return_on_assets": 0.17068931832259923,
"return_on_equity": 0.24525574400559158
},
{
"asset_turnover_ratio": 0.6864243721411708,
"current_ratio": 1.4620007266352684,
"debt_to_equity_ratio": 0.6825765775174658,
"profit_margin": 0.23670860515401287,
"quarter": 4,
"return_on_assets": 0.16248255567325562,
"return_on_equity": 0.2351771569360567
}
],
"income_statement": [
{
"depreciation": 596281,
"expenses": 9863248,
"income_tax": 1329915,
"marketing_expense": 1508836,
"net_income": 5159664,
"net_profit": 3829749,
"operational_expense": 5119004,
"product_revenue": 5747091,
"quarter": 1,
"rd_expense": 1011187,
"revenue": 15022912,
"salaries_expense": 3852103,
"service_revenue": 9275821
},
{
"depreciation": 688993,
"expenses": 9980540,
"income_tax": 1455315,
"marketing_expense": 1725841,
"net_income": 5089187,
"net_profit": 3633872,
"operational_expense": 6010225,
"product_revenue": 4487395,
"quarter": 2,
"rd_expense": 1294533,
"revenue": 15069727,
"salaries_expense": 3820873,
"service_revenue": 10582332
},
{
"depreciation": 847460,
"expenses": 10099227,
"income_tax": 1328873,
"marketing_expense": 1136194,
"net_income": 5017462,
"net_profit": 3688589,
"operational_expense": 6741744,
"product_revenue": 3277568,
"quarter": 3,
"rd_expense": 1221998,
"revenue": 15116689,
"salaries_expense": 3613579,
"service_revenue": 11839121
},
{
"depreciation": 881008,
"expenses": 10219325,
"income_tax": 1355070,
"marketing_expense": 1942666,
"net_income": 4944471,
"net_profit": 3589401,
"operational_expense": 5905652,
"product_revenue": 3493327,
"quarter": 4,
"rd_expense": 1798012,
"revenue": 15163796,
"salaries_expense": 4194686,
"service_revenue": 11670469
}
],
"market_conditions": {
"gdp_growth": [
0.022889762402560725,
0.030838480154487792,
0.027356514075391407,
0.014901930347021355
],
"inflation_rate": [
0.016915336525035324,
0.017587835542559643,
0.01089823408267804,
0.017083517679977067
],
"interest_rate": [
0.0385200413515339,
0.037619128643860814,
0.039903205422277536,
0.035068860004295925
],
"year": 1993
},
"random_event": null,
"year": 1993
},
{
"advertising_kpis": [
{
"average_project_size": 69913,
"billable_hours_per_employee": 84,
"client_concentration": 0.38,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.75,
"gross_billings": 9084580,
"net_revenue": 7074462,
"new_client_acquisition": 1,
"organic_growth": 0.13,
"quarter": 1,
"revenue_per_employee": 16685
},
{
"average_project_size": 100504,
"billable_hours_per_employee": 151,
"client_concentration": 0.17,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.69,
"gross_billings": 8178546,
"net_revenue": 7138755,
"new_client_acquisition": 3,
"organic_growth": -0.02,
"quarter": 2,
"revenue_per_employee": 16837
},
{
"average_project_size": 109384,
"billable_hours_per_employee": 132,
"client_concentration": 0.39,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.72,
"gross_billings": 9179404,
"net_revenue": 7203633,
"new_client_acquisition": 4,
"organic_growth": -0.04,
"quarter": 3,
"revenue_per_employee": 16990
},
{
"average_project_size": 191942,
"billable_hours_per_employee": 87,
"client_concentration": 0.28,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.64,
"gross_billings": 8132571,
"net_revenue": 7269100,
"new_client_acquisition": 2,
"organic_growth": 0.02,
"quarter": 4,
"revenue_per_employee": 17144
}
],
"balance_sheet": [
{
"assets": 8949073,
"current_assets": 3272588,
"current_liabilities": 1916363,
"equity": 6742661,
"fixed_assets": 5676485,
"liabilities": 3633924,
"long_term_liabilities": 1717561,
"quarter": 1
},
{
"assets": 9204830,
"current_assets": 2861761,
"current_liabilities": 2227481,
"equity": 6883614,
"fixed_assets": 6343069,
"liabilities": 3729867,
"long_term_liabilities": 1502386,
"quarter": 2
},
{
"assets": 9467897,
"current_assets": 4188266,
"current_liabilities": 2020828,
"equity": 7165164,
"fixed_assets": 5279631,
"liabilities": 3828342,
"long_term_liabilities": 1807514,
"quarter": 3
},
{
"assets": 9738482,
"current_assets": 4141499,
"current_liabilities": 2043070,
"equity": 7368959,
"fixed_assets": 5596983,
"liabilities": 3929418,
"long_term_liabilities": 1886348,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 88114,
"financing_cash_flow": 132450,
"investing_cash_flow": -434019,
"net_cash_flow": 1383937,
"operating_cash_flow": 1771868,
"quarter": 1
},
{
"change_in_working_capital": 37191,
"financing_cash_flow": 102878,
"investing_cash_flow": -351528,
"net_cash_flow": 1267765,
"operating_cash_flow": 1890806,
"quarter": 2
},
{
"change_in_working_capital": 92650,
"financing_cash_flow": -145861,
"investing_cash_flow": -440743,
"net_cash_flow": 1588342,
"operating_cash_flow": 1957190,
"quarter": 3
},
{
"change_in_working_capital": 88923,
"financing_cash_flow": 33046,
"investing_cash_flow": -288784,
"net_cash_flow": 1844417,
"operating_cash_flow": 2013540,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7905245604768226,
"current_ratio": 1.7077077777018237,
"debt_to_equity_ratio": 0.538945084144079,
"profit_margin": 0.20178382469225223,
"quarter": 1,
"return_on_assets": 0.1595150693261749,
"return_on_equity": 0.21171344666445488
},
{
"asset_turnover_ratio": 0.7755444695882487,
"current_ratio": 1.2847521482787059,
"debt_to_equity_ratio": 0.5418472040994745,
"profit_margin": 0.19732446343935323,
"quarter": 2,
"return_on_assets": 0.15303389633485898,
"return_on_equity": 0.2046382902934418
},
{
"asset_turnover_ratio": 0.7608482644033834,
"current_ratio": 2.072549469821281,
"debt_to_equity_ratio": 0.5342992847058351,
"profit_margin": 0.2117832765772493,
"quarter": 3,
"return_on_assets": 0.16113493841346183,
"return_on_equity": 0.21292031836256645
},
{
"asset_turnover_ratio": 0.7464305011807795,
"current_ratio": 2.0270959879005614,
"debt_to_equity_ratio": 0.533239226870444,
"profit_margin": 0.21459259055453908,
"quarter": 4,
"return_on_assets": 0.16017845491730642,
"return_on_equity": 0.21168458122782335
}
],
"income_statement": [
{
"depreciation": 344356,
"expenses": 5185225,
"income_tax": 461725,
"marketing_expense": 844629,
"net_income": 1889237,
"net_profit": 1427512,
"operational_expense": 2891172,
"product_revenue": 2585297,
"quarter": 1,
"rd_expense": 915692,
"revenue": 7074462,
"salaries_expense": 2248850,
"service_revenue": 4489165
},
{
"depreciation": 482155,
"expenses": 5206663,
"income_tax": 523441,
"marketing_expense": 610906,
"net_income": 1932092,
"net_profit": 1408651,
"operational_expense": 2966606,
"product_revenue": 2631263,
"quarter": 2,
"rd_expense": 751377,
"revenue": 7138755,
"salaries_expense": 2468588,
"service_revenue": 4507492
},
{
"depreciation": 431581,
"expenses": 5228190,
"income_tax": 449834,
"marketing_expense": 752582,
"net_income": 1975443,
"net_profit": 1525609,
"operational_expense": 2665188,
"product_revenue": 2488175,
"quarter": 3,
"rd_expense": 950532,
"revenue": 7203633,
"salaries_expense": 2022816,
"service_revenue": 4715458
},
{
"depreciation": 453645,
"expenses": 5249806,
"income_tax": 459399,
"marketing_expense": 1017761,
"net_income": 2019294,
"net_profit": 1559895,
"operational_expense": 3028849,
"product_revenue": 2059719,
"quarter": 4,
"rd_expense": 940075,
"revenue": 7269100,
"salaries_expense": 1778338,
"service_revenue": 5209381
}
],
"market_conditions": {
"gdp_growth": [
0.009738138598369559,
0.007270128942423277,
0.004545699637665405,
0.00802146056779305
],
"inflation_rate": [
0.009781379797783804,
0.012411663374856798,
0.00707010225600645,
0.010613691347832533
],
"interest_rate": [
0.018817946553250857,
0.018046760891733234,
0.025400967828737825,
0.023278901983495425
],
"year": 1994
},
"random_event": null,
"year": 1994
},
{
"advertising_kpis": [
{
"average_project_size": 189891,
"billable_hours_per_employee": 89,
"client_concentration": 0.31,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.76,
"gross_billings": 19349445,
"net_revenue": 17558284,
"new_client_acquisition": 2,
"organic_growth": -0.01,
"quarter": 1,
"revenue_per_employee": 41411
},
{
"average_project_size": 159125,
"billable_hours_per_employee": 111,
"client_concentration": 0.19,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.75,
"gross_billings": 22249658,
"net_revenue": 17701202,
"new_client_acquisition": 5,
"organic_growth": 0.08,
"quarter": 2,
"revenue_per_employee": 41748
},
{
"average_project_size": 82075,
"billable_hours_per_employee": 128,
"client_concentration": 0.37,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.65,
"gross_billings": 22691502,
"net_revenue": 17845285,
"new_client_acquisition": 3,
"organic_growth": 0.02,
"quarter": 3,
"revenue_per_employee": 42088
},
{
"average_project_size": 80573,
"billable_hours_per_employee": 132,
"client_concentration": 0.34,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.66,
"gross_billings": 20823334,
"net_revenue": 17990540,
"new_client_acquisition": 2,
"organic_growth": 0.08,
"quarter": 4,
"revenue_per_employee": 42431
}
],
"balance_sheet": [
{
"assets": 20947661,
"current_assets": 8659411,
"current_liabilities": 6374509,
"equity": 13697037,
"fixed_assets": 12288250,
"liabilities": 11444655,
"long_term_liabilities": 5070146,
"quarter": 1
},
{
"assets": 21400360,
"current_assets": 8031772,
"current_liabilities": 6750316,
"equity": 13772698,
"fixed_assets": 13368588,
"liabilities": 11690940,
"long_term_liabilities": 4940624,
"quarter": 2
},
{
"assets": 21862844,
"current_assets": 7133537,
"current_liabilities": 5999799,
"equity": 13826412,
"fixed_assets": 14729307,
"liabilities": 11942524,
"long_term_liabilities": 5942725,
"quarter": 3
},
{
"assets": 22335322,
"current_assets": 7385572,
"current_liabilities": 5695471,
"equity": 14393311,
"fixed_assets": 14949750,
"liabilities": 12199523,
"long_term_liabilities": 6504052,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -61993,
"financing_cash_flow": 196566,
"investing_cash_flow": -451200,
"net_cash_flow": 4872525,
"operating_cash_flow": 5161699,
"quarter": 1
},
{
"change_in_working_capital": -901,
"financing_cash_flow": -80138,
"investing_cash_flow": -167348,
"net_cash_flow": 4793414,
"operating_cash_flow": 5148289,
"quarter": 2
},
{
"change_in_working_capital": -25796,
"financing_cash_flow": 184273,
"investing_cash_flow": -348356,
"net_cash_flow": 4391830,
"operating_cash_flow": 4888887,
"quarter": 3
},
{
"change_in_working_capital": 16702,
"financing_cash_flow": 81520,
"investing_cash_flow": -354288,
"net_cash_flow": 4772640,
"operating_cash_flow": 5265275,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8381978302971391,
"current_ratio": 1.3584436071860593,
"debt_to_equity_ratio": 0.8355569894423152,
"profit_margin": 0.23886337639828584,
"quarter": 1,
"return_on_assets": 0.20021476383449208,
"return_on_equity": 0.306199873739116
},
{
"asset_turnover_ratio": 0.8271450573728666,
"current_ratio": 1.1898364461752606,
"debt_to_equity_ratio": 0.8488489328670389,
"profit_margin": 0.22954814029013396,
"quarter": 2,
"return_on_assets": 0.1898696096701177,
"return_on_equity": 0.2950241121964629
},
{
"asset_turnover_ratio": 0.8162380429554362,
"current_ratio": 1.1889626635825634,
"debt_to_equity_ratio": 0.8637471529128453,
"profit_margin": 0.2188865013923846,
"quarter": 3,
"return_on_assets": 0.17866348952588235,
"return_on_equity": 0.2825094464131403
},
{
"asset_turnover_ratio": 0.8054748438370398,
"current_ratio": 1.2967447292769991,
"debt_to_equity_ratio": 0.8475828112100128,
"profit_margin": 0.2366528186480228,
"quarter": 4,
"return_on_assets": 0.19061789214411146,
"return_on_equity": 0.2957979578152657
}
],
"income_statement": [
{
"depreciation": 967668,
"expenses": 12198045,
"income_tax": 1166208,
"marketing_expense": 1365044,
"net_income": 5360239,
"net_profit": 4194031,
"operational_expense": 7168303,
"product_revenue": 6827757,
"quarter": 1,
"rd_expense": 2019668,
"revenue": 17558284,
"salaries_expense": 3784016,
"service_revenue": 10730527
},
{
"depreciation": 1085011,
"expenses": 12294602,
"income_tax": 1343322,
"marketing_expense": 1629671,
"net_income": 5406600,
"net_profit": 4063278,
"operational_expense": 6231348,
"product_revenue": 6807171,
"quarter": 2,
"rd_expense": 1778693,
"revenue": 17701202,
"salaries_expense": 4698613,
"service_revenue": 10894031
},
{
"depreciation": 982795,
"expenses": 12391925,
"income_tax": 1547268,
"marketing_expense": 1362443,
"net_income": 5453360,
"net_profit": 3906092,
"operational_expense": 7481199,
"product_revenue": 6561872,
"quarter": 3,
"rd_expense": 1895596,
"revenue": 17845285,
"salaries_expense": 5944506,
"service_revenue": 11283413
},
{
"depreciation": 1007763,
"expenses": 12490017,
"income_tax": 1243011,
"marketing_expense": 2233494,
"net_income": 5500523,
"net_profit": 4257512,
"operational_expense": 8262288,
"product_revenue": 6543456,
"quarter": 4,
"rd_expense": 1337773,
"revenue": 17990540,
"salaries_expense": 4310965,
"service_revenue": 11447084
}
],
"market_conditions": {
"gdp_growth": [
0.004534861056221348,
0.01843610600969886,
0.007376398176548104,
0.006694760763115459
],
"inflation_rate": [
0.015125580090204326,
0.017573137189749878,
0.014104325948379301,
0.013125429006701748
],
"interest_rate": [
0.02912647082355875,
0.020404398278804917,
0.0227094923058348,
0.02698130158294996
],
"year": 1995
},
"random_event": null,
"year": 1995
},
{
"advertising_kpis": [
{
"average_project_size": 169537,
"billable_hours_per_employee": 148,
"client_concentration": 0.19,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.73,
"gross_billings": 20894219,
"net_revenue": 16830944,
"new_client_acquisition": 2,
"organic_growth": -0.01,
"quarter": 1,
"revenue_per_employee": 39696
},
{
"average_project_size": 55316,
"billable_hours_per_employee": 93,
"client_concentration": 0.19,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.72,
"gross_billings": 20291519,
"net_revenue": 16361736,
"new_client_acquisition": 4,
"organic_growth": 0.13,
"quarter": 2,
"revenue_per_employee": 38589
},
{
"average_project_size": 91174,
"billable_hours_per_employee": 132,
"client_concentration": 0.12,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.77,
"gross_billings": 20287152,
"net_revenue": 15905609,
"new_client_acquisition": 1,
"organic_growth": -0.03,
"quarter": 3,
"revenue_per_employee": 37513
},
{
"average_project_size": 125213,
"billable_hours_per_employee": 109,
"client_concentration": 0.31,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.74,
"gross_billings": 17164213,
"net_revenue": 15462198,
"new_client_acquisition": 3,
"organic_growth": 0.1,
"quarter": 4,
"revenue_per_employee": 36467
}
],
"balance_sheet": [
{
"assets": 18159388,
"current_assets": 6123885,
"current_liabilities": 4238629,
"equity": 14467852,
"fixed_assets": 12035503,
"liabilities": 8366241,
"long_term_liabilities": 4127612,
"quarter": 1
},
{
"assets": 18597316,
"current_assets": 6026486,
"current_liabilities": 3831770,
"equity": 14401355,
"fixed_assets": 12570830,
"liabilities": 8461507,
"long_term_liabilities": 4629737,
"quarter": 2
},
{
"assets": 19045806,
"current_assets": 7872485,
"current_liabilities": 4018623,
"equity": 14747705,
"fixed_assets": 11173321,
"liabilities": 8557858,
"long_term_liabilities": 4539235,
"quarter": 3
},
{
"assets": 19505111,
"current_assets": 8647523,
"current_liabilities": 5086049,
"equity": 15126895,
"fixed_assets": 10857588,
"liabilities": 8655306,
"long_term_liabilities": 3569257,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -13456,
"financing_cash_flow": 74737,
"investing_cash_flow": -287959,
"net_cash_flow": 4735226,
"operating_cash_flow": 5313473,
"quarter": 1
},
{
"change_in_working_capital": 61125,
"financing_cash_flow": -144039,
"investing_cash_flow": -212788,
"net_cash_flow": 4646891,
"operating_cash_flow": 5032326,
"quarter": 2
},
{
"change_in_working_capital": 20110,
"financing_cash_flow": -164160,
"investing_cash_flow": -254155,
"net_cash_flow": 4680151,
"operating_cash_flow": 4918360,
"quarter": 3
},
{
"change_in_working_capital": 15175,
"financing_cash_flow": -148090,
"investing_cash_flow": -255786,
"net_cash_flow": 4777091,
"operating_cash_flow": 5084343,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9268453320122902,
"current_ratio": 1.4447796681426943,
"debt_to_equity_ratio": 0.5782642095039402,
"profit_margin": 0.27774467076831816,
"quarter": 1,
"return_on_assets": 0.2574263515929061,
"return_on_equity": 0.32310981616344986
},
{
"asset_turnover_ratio": 0.8797901804755052,
"current_ratio": 1.5727681985087831,
"debt_to_equity_ratio": 0.5875493660145173,
"profit_margin": 0.260702531809583,
"quarter": 2,
"return_on_assets": 0.2293635275111742,
"return_on_equity": 0.2961906015093719
},
{
"asset_turnover_ratio": 0.8351239637744918,
"current_ratio": 1.9590006328038236,
"debt_to_equity_ratio": 0.5802840509760672,
"profit_margin": 0.26781476899124074,
"quarter": 3,
"return_on_assets": 0.22365853143731487,
"return_on_equity": 0.2888420266068517
},
{
"asset_turnover_ratio": 0.7927254553947425,
"current_ratio": 1.700243745193961,
"debt_to_equity_ratio": 0.5721799483634943,
"profit_margin": 0.27661591191627477,
"quarter": 4,
"return_on_assets": 0.21928047474326087,
"return_on_equity": 0.2827473847078333
}
],
"income_statement": [
{
"depreciation": 638768,
"expenses": 10630789,
"income_tax": 1525450,
"marketing_expense": 1265468,
"net_income": 6200155,
"net_profit": 4674705,
"operational_expense": 5339514,
"product_revenue": 6713774,
"quarter": 1,
"rd_expense": 1176002,
"revenue": 16830944,
"salaries_expense": 4173266,
"service_revenue": 10117170
},
{
"depreciation": 766780,
"expenses": 10394825,
"income_tax": 1701365,
"marketing_expense": 1877717,
"net_income": 5966911,
"net_profit": 4265546,
"operational_expense": 6130400,
"product_revenue": 3308951,
"quarter": 2,
"rd_expense": 1499434,
"revenue": 16361736,
"salaries_expense": 3163727,
"service_revenue": 13052785
},
{
"depreciation": 658603,
"expenses": 10164098,
"income_tax": 1481754,
"marketing_expense": 1401683,
"net_income": 5741511,
"net_profit": 4259757,
"operational_expense": 5802215,
"product_revenue": 3382379,
"quarter": 3,
"rd_expense": 1301177,
"revenue": 15905609,
"salaries_expense": 4598082,
"service_revenue": 12523230
},
{
"depreciation": 807253,
"expenses": 9938494,
"income_tax": 1246614,
"marketing_expense": 1460165,
"net_income": 5523704,
"net_profit": 4277090,
"operational_expense": 6349361,
"product_revenue": 4186952,
"quarter": 4,
"rd_expense": 1203618,
"revenue": 15462198,
"salaries_expense": 3746743,
"service_revenue": 11275246
}
],
"market_conditions": {
"gdp_growth": [
0.022549411078791264,
0.02775103383781756,
0.02636315800070429,
0.0300357995527945
],
"inflation_rate": [
0.021635489878262498,
0.019671648480898685,
0.017026948991383645,
0.019868077394953297
],
"interest_rate": [
0.025701931150475504,
0.024491324434422344,
0.02303248551280109,
0.025669482119460157
],
"year": 1996
},
"random_event": null,
"year": 1996
},
{
"advertising_kpis": [
{
"average_project_size": 100031,
"billable_hours_per_employee": 95,
"client_concentration": 0.11,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.68,
"gross_billings": 11664248,
"net_revenue": 9737971,
"new_client_acquisition": 5,
"organic_growth": 0.1,
"quarter": 1,
"revenue_per_employee": 22967
},
{
"average_project_size": 121070,
"billable_hours_per_employee": 145,
"client_concentration": 0.29,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.66,
"gross_billings": 11320209,
"net_revenue": 9784177,
"new_client_acquisition": 3,
"organic_growth": 0.08,
"quarter": 2,
"revenue_per_employee": 23076
},
{
"average_project_size": 87034,
"billable_hours_per_employee": 103,
"client_concentration": 0.15,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.61,
"gross_billings": 11041988,
"net_revenue": 9830603,
"new_client_acquisition": 4,
"organic_growth": 0.01,
"quarter": 3,
"revenue_per_employee": 23185
},
{
"average_project_size": 63613,
"billable_hours_per_employee": 98,
"client_concentration": 0.22,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.75,
"gross_billings": 12290092,
"net_revenue": 9877250,
"new_client_acquisition": 4,
"organic_growth": -0.05,
"quarter": 4,
"revenue_per_employee": 23295
}
],
"balance_sheet": [
{
"assets": 14576537,
"current_assets": 7166982,
"current_liabilities": 2751691,
"equity": 11326078,
"fixed_assets": 7409555,
"liabilities": 5935655,
"long_term_liabilities": 3183964,
"quarter": 1
},
{
"assets": 14996408,
"current_assets": 6953301,
"current_liabilities": 2663854,
"equity": 11896981,
"fixed_assets": 8043107,
"liabilities": 6069871,
"long_term_liabilities": 3406017,
"quarter": 2
},
{
"assets": 15428374,
"current_assets": 7176335,
"current_liabilities": 2938119,
"equity": 12012016,
"fixed_assets": 8252039,
"liabilities": 6207122,
"long_term_liabilities": 3269003,
"quarter": 3
},
{
"assets": 15872782,
"current_assets": 6047634,
"current_liabilities": 3755718,
"equity": 12435023,
"fixed_assets": 9825148,
"liabilities": 6347477,
"long_term_liabilities": 2591759,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -1625,
"financing_cash_flow": -194917,
"investing_cash_flow": -102407,
"net_cash_flow": 2955175,
"operating_cash_flow": 2995192,
"quarter": 1
},
{
"change_in_working_capital": -18635,
"financing_cash_flow": 123469,
"investing_cash_flow": -373828,
"net_cash_flow": 3015036,
"operating_cash_flow": 3414155,
"quarter": 2
},
{
"change_in_working_capital": 7447,
"financing_cash_flow": -49171,
"investing_cash_flow": -378715,
"net_cash_flow": 2769012,
"operating_cash_flow": 3392893,
"quarter": 3
},
{
"change_in_working_capital": -11387,
"financing_cash_flow": 59151,
"investing_cash_flow": -242586,
"net_cash_flow": 3180071,
"operating_cash_flow": 3331157,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6680579207530568,
"current_ratio": 2.6045736966832393,
"debt_to_equity_ratio": 0.5240697618363568,
"profit_margin": 0.2757449164718194,
"quarter": 1,
"return_on_assets": 0.184213575556389,
"return_on_equity": 0.23708083239405556
},
{
"asset_turnover_ratio": 0.652434703030219,
"current_ratio": 2.610241026722936,
"debt_to_equity_ratio": 0.5102026303984178,
"profit_margin": 0.303596715390574,
"quarter": 2,
"return_on_assets": 0.19807703284679903,
"return_on_equity": 0.24968048616703684
},
{
"asset_turnover_ratio": 0.6371768664669394,
"current_ratio": 2.442492969141141,
"debt_to_equity_ratio": 0.516742734941412,
"profit_margin": 0.28388533236465757,
"quarter": 3,
"return_on_assets": 0.18088516651203815,
"return_on_equity": 0.2323310258660994
},
{
"asset_turnover_ratio": 0.6222759186133848,
"current_ratio": 1.6102470952291945,
"debt_to_equity_ratio": 0.5104515689275364,
"profit_margin": 0.29458786605583537,
"quarter": 4,
"return_on_assets": 0.18331493496225174,
"return_on_equity": 0.23399377709233027
}
],
"income_statement": [
{
"depreciation": 309996,
"expenses": 6023205,
"income_tax": 1029570,
"marketing_expense": 879985,
"net_income": 3714766,
"net_profit": 2685196,
"operational_expense": 4119923,
"product_revenue": 3642269,
"quarter": 1,
"rd_expense": 984654,
"revenue": 9737971,
"salaries_expense": 2553998,
"service_revenue": 6095702
},
{
"depreciation": 443711,
"expenses": 6024132,
"income_tax": 789601,
"marketing_expense": 745584,
"net_income": 3760045,
"net_profit": 2970444,
"operational_expense": 4004024,
"product_revenue": 3281300,
"quarter": 2,
"rd_expense": 1160212,
"revenue": 9784177,
"salaries_expense": 2301707,
"service_revenue": 6502877
},
{
"depreciation": 602129,
"expenses": 6025060,
"income_tax": 1014779,
"marketing_expense": 626835,
"net_income": 3805543,
"net_profit": 2790764,
"operational_expense": 3100071,
"product_revenue": 3655764,
"quarter": 3,
"rd_expense": 1032906,
"revenue": 9830603,
"salaries_expense": 2859554,
"service_revenue": 6174839
},
{
"depreciation": 421439,
"expenses": 6025988,
"income_tax": 941544,
"marketing_expense": 778057,
"net_income": 3851262,
"net_profit": 2909718,
"operational_expense": 3756984,
"product_revenue": 2976899,
"quarter": 4,
"rd_expense": 1155486,
"revenue": 9877250,
"salaries_expense": 2131775,
"service_revenue": 6900351
}
],
"market_conditions": {
"gdp_growth": [
0.0041989999787970965,
0.003180039761661667,
0.009858066712858564,
0.0036933185265592867
],
"inflation_rate": [
0.009558119165679783,
0.014375878488180158,
0.0185330092485225,
0.018434822887061858
],
"interest_rate": [
0.03999505185225802,
0.039621916757703005,
0.03426723502684101,
0.04329102201989565
],
"year": 1997
},
"random_event": null,
"year": 1997
},
{
"advertising_kpis": [
{
"average_project_size": 83778,
"billable_hours_per_employee": 134,
"client_concentration": 0.25,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.74,
"gross_billings": 21083740,
"net_revenue": 16367911,
"new_client_acquisition": 5,
"organic_growth": 0.14,
"quarter": 1,
"revenue_per_employee": 38604
},
{
"average_project_size": 73309,
"billable_hours_per_employee": 122,
"client_concentration": 0.11,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.72,
"gross_billings": 19541067,
"net_revenue": 16303827,
"new_client_acquisition": 2,
"organic_growth": -0.01,
"quarter": 2,
"revenue_per_employee": 38452
},
{
"average_project_size": 60579,
"billable_hours_per_employee": 95,
"client_concentration": 0.21,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.67,
"gross_billings": 19829394,
"net_revenue": 16239994,
"new_client_acquisition": 1,
"organic_growth": -0.02,
"quarter": 3,
"revenue_per_employee": 38302
},
{
"average_project_size": 96246,
"billable_hours_per_employee": 107,
"client_concentration": 0.16,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.7,
"gross_billings": 18680555,
"net_revenue": 16176411,
"new_client_acquisition": 4,
"organic_growth": 0.05,
"quarter": 4,
"revenue_per_employee": 38152
}
],
"balance_sheet": [
{
"assets": 20942364,
"current_assets": 10046805,
"current_liabilities": 5157168,
"equity": 14623284,
"fixed_assets": 10895559,
"liabilities": 10283919,
"long_term_liabilities": 5126751,
"quarter": 1
},
{
"assets": 21579161,
"current_assets": 9959134,
"current_liabilities": 4820017,
"equity": 15571925,
"fixed_assets": 11620027,
"liabilities": 10386094,
"long_term_liabilities": 5566077,
"quarter": 2
},
{
"assets": 22235321,
"current_assets": 10685344,
"current_liabilities": 6104761,
"equity": 16236853,
"fixed_assets": 11549977,
"liabilities": 10489285,
"long_term_liabilities": 4384524,
"quarter": 3
},
{
"assets": 22911433,
"current_assets": 8253963,
"current_liabilities": 4493954,
"equity": 16394033,
"fixed_assets": 14657470,
"liabilities": 10593500,
"long_term_liabilities": 6099546,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -949,
"financing_cash_flow": 74119,
"investing_cash_flow": -222824,
"net_cash_flow": 4571426,
"operating_cash_flow": 4983512,
"quarter": 1
},
{
"change_in_working_capital": -86786,
"financing_cash_flow": -97199,
"investing_cash_flow": -328745,
"net_cash_flow": 4627084,
"operating_cash_flow": 4977940,
"quarter": 2
},
{
"change_in_working_capital": 69894,
"financing_cash_flow": 116621,
"investing_cash_flow": -497121,
"net_cash_flow": 4889721,
"operating_cash_flow": 5364171,
"quarter": 3
},
{
"change_in_working_capital": 42350,
"financing_cash_flow": -115659,
"investing_cash_flow": -422652,
"net_cash_flow": 4315920,
"operating_cash_flow": 4744167,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7815694063955722,
"current_ratio": 1.948124435736823,
"debt_to_equity_ratio": 0.7032564641430749,
"profit_margin": 0.24223243882496673,
"quarter": 1,
"return_on_assets": 0.18932146342218098,
"return_on_equity": 0.2711319153755066
},
{
"asset_turnover_ratio": 0.7555357226353703,
"current_ratio": 2.0662030860057135,
"debt_to_equity_ratio": 0.6669755987137107,
"profit_margin": 0.26857853680611304,
"quarter": 2,
"return_on_assets": 0.20292067889015702,
"return_on_equity": 0.28120209929087125
},
{
"asset_turnover_ratio": 0.7303692175165809,
"current_ratio": 1.750329619783641,
"debt_to_equity_ratio": 0.6460171192040723,
"profit_margin": 0.27652824255969555,
"quarter": 3,
"return_on_assets": 0.2019677161395601,
"return_on_equity": 0.27658173662100655
},
{
"asset_turnover_ratio": 0.7060409970864764,
"current_ratio": 1.8366816838801643,
"debt_to_equity_ratio": 0.646180229111409,
"profit_margin": 0.2519780191044849,
"quarter": 4,
"return_on_assets": 0.17790681185240573,
"return_on_equity": 0.24863314597451402
}
],
"income_statement": [
{
"depreciation": 1018673,
"expenses": 10727342,
"income_tax": 1675730,
"marketing_expense": 2070547,
"net_income": 5640569,
"net_profit": 3964839,
"operational_expense": 5698810,
"product_revenue": 4377601,
"quarter": 1,
"rd_expense": 1254492,
"revenue": 16367911,
"salaries_expense": 4621100,
"service_revenue": 11990310
},
{
"depreciation": 599082,
"expenses": 10614997,
"income_tax": 1309972,
"marketing_expense": 1356529,
"net_income": 5688830,
"net_profit": 4378858,
"operational_expense": 5738807,
"product_revenue": 5255192,
"quarter": 2,
"rd_expense": 1595418,
"revenue": 16303827,
"salaries_expense": 4981410,
"service_revenue": 11048635
},
{
"depreciation": 873354,
"expenses": 10503829,
"income_tax": 1245348,
"marketing_expense": 1245815,
"net_income": 5736165,
"net_profit": 4490817,
"operational_expense": 7278821,
"product_revenue": 5676777,
"quarter": 3,
"rd_expense": 1832380,
"revenue": 16239994,
"salaries_expense": 5183095,
"service_revenue": 10563217
},
{
"depreciation": 668067,
"expenses": 10393825,
"income_tax": 1706486,
"marketing_expense": 1695754,
"net_income": 5782586,
"net_profit": 4076100,
"operational_expense": 6645222,
"product_revenue": 6247563,
"quarter": 4,
"rd_expense": 1813433,
"revenue": 16176411,
"salaries_expense": 4574535,
"service_revenue": 9928848
}
],
"market_conditions": {
"gdp_growth": [
0.017314530435703725,
0.021951356085388,
0.012392337381356299,
0.003947565050240411
],
"inflation_rate": [
0.009227629127369996,
0.011910100873559537,
0.014682565965775395,
0.014984588038113675
],
"interest_rate": [
0.020321563961832254,
0.024908861713274045,
0.025574579470256095,
0.024473207653660616
],
"year": 1998
},
"random_event": {
"description": "Nunez PLC New Ad Campaign Launch in 1998",
"impact": -0.01,
"type": "New Ad Campaign Launch"
},
"year": 1998
}
] |
{
"advertising_type": "Traditional Advertising",
"financial_health": "Excellent",
"founding_year": 2005,
"industry": "Advertising",
"location": "Jamieland",
"name": "Green-Chambers",
"num_employees": 172,
"region": "Middle East & Africa",
"revenue_size": "Medium",
"website": "www.green-chambers.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 129112,
"billable_hours_per_employee": 131,
"client_concentration": 0.18,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.76,
"gross_billings": 17147470,
"net_revenue": 13436128,
"new_client_acquisition": 4,
"organic_growth": 0.05,
"quarter": 1,
"revenue_per_employee": 78117
},
{
"average_project_size": 89079,
"billable_hours_per_employee": 128,
"client_concentration": 0.25,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.8,
"gross_billings": 17687918,
"net_revenue": 13757177,
"new_client_acquisition": 1,
"organic_growth": 0.03,
"quarter": 2,
"revenue_per_employee": 79984
},
{
"average_project_size": 157426,
"billable_hours_per_employee": 113,
"client_concentration": 0.14,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.66,
"gross_billings": 16959485,
"net_revenue": 14085898,
"new_client_acquisition": 3,
"organic_growth": 0.03,
"quarter": 3,
"revenue_per_employee": 81895
},
{
"average_project_size": 52115,
"billable_hours_per_employee": 93,
"client_concentration": 0.39,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.64,
"gross_billings": 16328760,
"net_revenue": 14422474,
"new_client_acquisition": 4,
"organic_growth": 0,
"quarter": 4,
"revenue_per_employee": 83852
}
],
"balance_sheet": [
{
"assets": 16685526,
"current_assets": 7844680,
"current_liabilities": 3972192,
"equity": 10768718,
"fixed_assets": 8840846,
"liabilities": 9729801,
"long_term_liabilities": 5757609,
"quarter": 1
},
{
"assets": 17038585,
"current_assets": 7559915,
"current_liabilities": 5141677,
"equity": 10961354,
"fixed_assets": 9478670,
"liabilities": 9993027,
"long_term_liabilities": 4851350,
"quarter": 2
},
{
"assets": 17399115,
"current_assets": 6094570,
"current_liabilities": 4414942,
"equity": 11026773,
"fixed_assets": 11304545,
"liabilities": 10263374,
"long_term_liabilities": 5848432,
"quarter": 3
},
{
"assets": 17767274,
"current_assets": 6330410,
"current_liabilities": 6090464,
"equity": 10910379,
"fixed_assets": 11436864,
"liabilities": 10541034,
"long_term_liabilities": 4450570,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -33259,
"financing_cash_flow": 49186,
"investing_cash_flow": -446753,
"net_cash_flow": 4135555,
"operating_cash_flow": 4350493,
"quarter": 1
},
{
"change_in_working_capital": -70700,
"financing_cash_flow": 75452,
"investing_cash_flow": -369842,
"net_cash_flow": 4395402,
"operating_cash_flow": 4524134,
"quarter": 2
},
{
"change_in_working_capital": 22777,
"financing_cash_flow": -20003,
"investing_cash_flow": -385753,
"net_cash_flow": 4279447,
"operating_cash_flow": 4391269,
"quarter": 3
},
{
"change_in_working_capital": 59196,
"financing_cash_flow": -94323,
"investing_cash_flow": -463540,
"net_cash_flow": 3805490,
"operating_cash_flow": 4410944,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8052564839729955,
"current_ratio": 1.9748995013332689,
"debt_to_equity_ratio": 0.903524542104269,
"profit_margin": 0.2837865938758547,
"quarter": 1,
"return_on_assets": 0.2285209947831432,
"return_on_equity": 0.3540804950041407
},
{
"asset_turnover_ratio": 0.8074131155844221,
"current_ratio": 1.4703208700196453,
"debt_to_equity_ratio": 0.9116599098979925,
"profit_margin": 0.2846365936848817,
"quarter": 2,
"return_on_assets": 0.22981931891644758,
"return_on_equity": 0.3572365238819949
},
{
"asset_turnover_ratio": 0.8095755445032693,
"current_ratio": 1.3804416909667216,
"debt_to_equity_ratio": 0.9307685938578767,
"profit_margin": 0.27623599148595285,
"quarter": 3,
"return_on_assets": 0.2236339032186407,
"return_on_equity": 0.352871325092119
},
{
"asset_turnover_ratio": 0.811743771160393,
"current_ratio": 1.0393969983239373,
"debt_to_equity_ratio": 0.9661473721490335,
"profit_margin": 0.2554443155869097,
"quarter": 4,
"return_on_assets": 0.20735533205600365,
"return_on_equity": 0.33767287094243015
}
],
"income_statement": [
{
"depreciation": 537500,
"expenses": 8419392,
"income_tax": 1203743,
"marketing_expense": 1133399,
"net_income": 5016736,
"net_profit": 3812993,
"operational_expense": 5608203,
"product_revenue": 4492934,
"quarter": 1,
"rd_expense": 1530925,
"revenue": 13436128,
"salaries_expense": 2770465,
"service_revenue": 8943194
},
{
"depreciation": 608338,
"expenses": 8694646,
"income_tax": 1146735,
"marketing_expense": 1102866,
"net_income": 5062531,
"net_profit": 3915796,
"operational_expense": 5981463,
"product_revenue": 4038857,
"quarter": 2,
"rd_expense": 915805,
"revenue": 13757177,
"salaries_expense": 3358115,
"service_revenue": 9718320
},
{
"depreciation": 500237,
"expenses": 8978900,
"income_tax": 1215966,
"marketing_expense": 1456759,
"net_income": 5106998,
"net_profit": 3891032,
"operational_expense": 5850651,
"product_revenue": 4613686,
"quarter": 3,
"rd_expense": 1074618,
"revenue": 14085898,
"salaries_expense": 3323754,
"service_revenue": 9472212
},
{
"depreciation": 726805,
"expenses": 9272446,
"income_tax": 1465889,
"marketing_expense": 1393985,
"net_income": 5150028,
"net_profit": 3684139,
"operational_expense": 4749501,
"product_revenue": 3804056,
"quarter": 4,
"rd_expense": 1612248,
"revenue": 14422474,
"salaries_expense": 3399220,
"service_revenue": 10618418
}
],
"market_conditions": {
"gdp_growth": [
0.03697819734181509,
0.030404934979868726,
0.03245390836347678,
0.0436581108109079
],
"inflation_rate": [
0.012897972438520224,
0.004913846441478676,
0.010767443102240714,
0.007285112179397575
],
"interest_rate": [
0.01541309113639783,
0.00848677004692151,
0.009066811270090331,
0.009855308469515923
],
"year": 2005
},
"random_event": null,
"year": 2005
},
{
"advertising_kpis": [
{
"average_project_size": 71355,
"billable_hours_per_employee": 83,
"client_concentration": 0.29,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.79,
"gross_billings": 11162884,
"net_revenue": 8616831,
"new_client_acquisition": 5,
"organic_growth": 0.08,
"quarter": 1,
"revenue_per_employee": 50098
},
{
"average_project_size": 173601,
"billable_hours_per_employee": 146,
"client_concentration": 0.39,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.67,
"gross_billings": 11215176,
"net_revenue": 8678869,
"new_client_acquisition": 5,
"organic_growth": 0.05,
"quarter": 2,
"revenue_per_employee": 50459
},
{
"average_project_size": 178198,
"billable_hours_per_employee": 126,
"client_concentration": 0.23,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.77,
"gross_billings": 10359926,
"net_revenue": 8741355,
"new_client_acquisition": 1,
"organic_growth": 0.13,
"quarter": 3,
"revenue_per_employee": 50822
},
{
"average_project_size": 194475,
"billable_hours_per_employee": 90,
"client_concentration": 0.26,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.77,
"gross_billings": 9818502,
"net_revenue": 8804290,
"new_client_acquisition": 5,
"organic_growth": 0.08,
"quarter": 4,
"revenue_per_employee": 51188
}
],
"balance_sheet": [
{
"assets": 9738964,
"current_assets": 4192272,
"current_liabilities": 2746104,
"equity": 6834704,
"fixed_assets": 5546692,
"liabilities": 5500381,
"long_term_liabilities": 2754277,
"quarter": 1
},
{
"assets": 10037126,
"current_assets": 3627845,
"current_liabilities": 3132039,
"equity": 6796048,
"fixed_assets": 6409281,
"liabilities": 5555724,
"long_term_liabilities": 2423685,
"quarter": 2
},
{
"assets": 10344417,
"current_assets": 4317332,
"current_liabilities": 2731270,
"equity": 7252372,
"fixed_assets": 6027085,
"liabilities": 5611623,
"long_term_liabilities": 2880353,
"quarter": 3
},
{
"assets": 10661116,
"current_assets": 3631784,
"current_liabilities": 2565308,
"equity": 7403120,
"fixed_assets": 7029332,
"liabilities": 5668084,
"long_term_liabilities": 3102776,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -21774,
"financing_cash_flow": -36897,
"investing_cash_flow": -304648,
"net_cash_flow": 3083927,
"operating_cash_flow": 3049379,
"quarter": 1
},
{
"change_in_working_capital": 26902,
"financing_cash_flow": 42427,
"investing_cash_flow": -132209,
"net_cash_flow": 2694736,
"operating_cash_flow": 2834692,
"quarter": 2
},
{
"change_in_working_capital": -29833,
"financing_cash_flow": -100969,
"investing_cash_flow": -253983,
"net_cash_flow": 2709803,
"operating_cash_flow": 2965361,
"quarter": 3
},
{
"change_in_working_capital": 23217,
"financing_cash_flow": 147294,
"investing_cash_flow": -205849,
"net_cash_flow": 2126469,
"operating_cash_flow": 2699396,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8847790175628537,
"current_ratio": 1.526625357233375,
"debt_to_equity_ratio": 0.8047723793159148,
"profit_margin": 0.3012848923229433,
"quarter": 1,
"return_on_assets": 0.26657055103602395,
"return_on_equity": 0.3798439552027418
},
{
"asset_turnover_ratio": 0.8646767012788322,
"current_ratio": 1.1583013493765564,
"debt_to_equity_ratio": 0.8174933431900422,
"profit_margin": 0.26669903647583576,
"quarter": 2,
"return_on_assets": 0.23060844309416859,
"return_on_equity": 0.34058705883183876
},
{
"asset_turnover_ratio": 0.8450311892879029,
"current_ratio": 1.5807049467829983,
"debt_to_equity_ratio": 0.7737638113433785,
"profit_margin": 0.2882365491391209,
"quarter": 3,
"return_on_assets": 0.24356887391527238,
"return_on_equity": 0.3474143356132311
},
{
"asset_turnover_ratio": 0.8258319297904647,
"current_ratio": 1.4157301969198242,
"debt_to_equity_ratio": 0.7656344892423735,
"profit_margin": 0.27374018802197564,
"quarter": 4,
"return_on_assets": 0.2260633877353928,
"return_on_equity": 0.32555030851857053
}
],
"income_statement": [
{
"depreciation": 453258,
"expenses": 5371650,
"income_tax": 649060,
"marketing_expense": 870935,
"net_income": 3245181,
"net_profit": 2596121,
"operational_expense": 3626829,
"product_revenue": 3093782,
"quarter": 1,
"rd_expense": 1072715,
"revenue": 8616831,
"salaries_expense": 2103723,
"service_revenue": 5523049
},
{
"depreciation": 520046,
"expenses": 5441944,
"income_tax": 922279,
"marketing_expense": 794838,
"net_income": 3236925,
"net_profit": 2314646,
"operational_expense": 3668207,
"product_revenue": 2410862,
"quarter": 2,
"rd_expense": 1005657,
"revenue": 8678869,
"salaries_expense": 2112010,
"service_revenue": 6268007
},
{
"depreciation": 445783,
"expenses": 5513158,
"income_tax": 708619,
"marketing_expense": 1080752,
"net_income": 3228197,
"net_profit": 2519578,
"operational_expense": 2996574,
"product_revenue": 2645290,
"quarter": 3,
"rd_expense": 722908,
"revenue": 8741355,
"salaries_expense": 2578107,
"service_revenue": 6096065
},
{
"depreciation": 289308,
"expenses": 5585304,
"income_tax": 808898,
"marketing_expense": 943777,
"net_income": 3218986,
"net_profit": 2410088,
"operational_expense": 3286987,
"product_revenue": 2190358,
"quarter": 4,
"rd_expense": 605624,
"revenue": 8804290,
"salaries_expense": 2291761,
"service_revenue": 6613932
}
],
"market_conditions": {
"gdp_growth": [
0.03273845849079482,
0.04035831088073154,
0.03401208938364049,
0.044804768421310585
],
"inflation_rate": [
0.005985733909497019,
0.003022098124142201,
0.011433402398986589,
0.005048297902657376
],
"interest_rate": [
0.017696509867220604,
0.015692754202045703,
0.01993592117273304,
0.021043728862116393
],
"year": 2006
},
"random_event": {
"description": "Green-Chambers Economic Slowdown Impact in 2006",
"impact": -0.09,
"type": "Economic Slowdown Impact"
},
"year": 2006
},
{
"advertising_kpis": [
{
"average_project_size": 172257,
"billable_hours_per_employee": 148,
"client_concentration": 0.39,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.71,
"gross_billings": 21697576,
"net_revenue": 17330141,
"new_client_acquisition": 3,
"organic_growth": -0.01,
"quarter": 1,
"revenue_per_employee": 100757
},
{
"average_project_size": 180584,
"billable_hours_per_employee": 148,
"client_concentration": 0.4,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.75,
"gross_billings": 20254004,
"net_revenue": 17908893,
"new_client_acquisition": 3,
"organic_growth": -0.02,
"quarter": 2,
"revenue_per_employee": 104121
},
{
"average_project_size": 78135,
"billable_hours_per_employee": 139,
"client_concentration": 0.13,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.7,
"gross_billings": 22806881,
"net_revenue": 18506974,
"new_client_acquisition": 5,
"organic_growth": 0.1,
"quarter": 3,
"revenue_per_employee": 107599
},
{
"average_project_size": 192946,
"billable_hours_per_employee": 101,
"client_concentration": 0.19,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.73,
"gross_billings": 21073679,
"net_revenue": 19125027,
"new_client_acquisition": 1,
"organic_growth": 0.09,
"quarter": 4,
"revenue_per_employee": 111192
}
],
"balance_sheet": [
{
"assets": 23792582,
"current_assets": 8413588,
"current_liabilities": 6426974,
"equity": 14799464,
"fixed_assets": 15378994,
"liabilities": 14073177,
"long_term_liabilities": 7646203,
"quarter": 1
},
{
"assets": 24606870,
"current_assets": 8369713,
"current_liabilities": 8591403,
"equity": 15467049,
"fixed_assets": 16237157,
"liabilities": 14365434,
"long_term_liabilities": 5774031,
"quarter": 2
},
{
"assets": 25449026,
"current_assets": 8769559,
"current_liabilities": 8393252,
"equity": 16362738,
"fixed_assets": 16679467,
"liabilities": 14663761,
"long_term_liabilities": 6270509,
"quarter": 3
},
{
"assets": 26320004,
"current_assets": 12450607,
"current_liabilities": 8736936,
"equity": 16928111,
"fixed_assets": 13869397,
"liabilities": 14968283,
"long_term_liabilities": 6231347,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -54363,
"financing_cash_flow": 65389,
"investing_cash_flow": -311610,
"net_cash_flow": 5764014,
"operating_cash_flow": 6022846,
"quarter": 1
},
{
"change_in_working_capital": 61212,
"financing_cash_flow": -86310,
"investing_cash_flow": -446187,
"net_cash_flow": 5683395,
"operating_cash_flow": 6306011,
"quarter": 2
},
{
"change_in_working_capital": -23817,
"financing_cash_flow": 138061,
"investing_cash_flow": -131183,
"net_cash_flow": 5795889,
"operating_cash_flow": 6227967,
"quarter": 3
},
{
"change_in_working_capital": 51080,
"financing_cash_flow": -97559,
"investing_cash_flow": -184783,
"net_cash_flow": 6064551,
"operating_cash_flow": 6318123,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7283842081536169,
"current_ratio": 1.3091056537648977,
"debt_to_equity_ratio": 0.9509247767351574,
"profit_margin": 0.2931343143717065,
"quarter": 1,
"return_on_assets": 0.21351440545628886,
"return_on_equity": 0.3432596612958415
},
{
"asset_turnover_ratio": 0.7278005288766918,
"current_ratio": 0.9741962983228699,
"debt_to_equity_ratio": 0.9287766528702405,
"profit_margin": 0.29178872194948063,
"quarter": 2,
"return_on_assets": 0.21236398615508595,
"return_on_equity": 0.33785455777634116
},
{
"asset_turnover_ratio": 0.7272173795570801,
"current_ratio": 1.0448344694047076,
"debt_to_equity_ratio": 0.8961679273969919,
"profit_margin": 0.30137141814755886,
"quarter": 3,
"return_on_assets": 0.2191625329786688,
"return_on_equity": 0.34086428567150556
},
{
"asset_turnover_ratio": 0.7266346540068915,
"current_ratio": 1.425054160863717,
"debt_to_equity_ratio": 0.8842264207742967,
"profit_margin": 0.2915755360763674,
"quarter": 4,
"return_on_assets": 0.21186888877372512,
"return_on_equity": 0.3294159637776477
}
],
"income_statement": [
{
"depreciation": 942787,
"expenses": 10732379,
"income_tax": 1517703,
"marketing_expense": 1796736,
"net_income": 6597762,
"net_profit": 5080059,
"operational_expense": 7267248,
"product_revenue": 5472779,
"quarter": 1,
"rd_expense": 1431979,
"revenue": 17330141,
"salaries_expense": 3978386,
"service_revenue": 11857362
},
{
"depreciation": 1080398,
"expenses": 11090739,
"income_tax": 1592541,
"marketing_expense": 2052518,
"net_income": 6818154,
"net_profit": 5225613,
"operational_expense": 6244489,
"product_revenue": 4633600,
"quarter": 2,
"rd_expense": 1661902,
"revenue": 17908893,
"salaries_expense": 4735796,
"service_revenue": 13275293
},
{
"depreciation": 650494,
"expenses": 11461066,
"income_tax": 1468435,
"marketing_expense": 1471388,
"net_income": 7045908,
"net_profit": 5577473,
"operational_expense": 6955435,
"product_revenue": 4838195,
"quarter": 3,
"rd_expense": 1743922,
"revenue": 18506974,
"salaries_expense": 3914188,
"service_revenue": 13668779
},
{
"depreciation": 741733,
"expenses": 11843758,
"income_tax": 1704879,
"marketing_expense": 1552922,
"net_income": 7281269,
"net_profit": 5576390,
"operational_expense": 6480912,
"product_revenue": 4890465,
"quarter": 4,
"rd_expense": 1738235,
"revenue": 19125027,
"salaries_expense": 3982017,
"service_revenue": 14234562
}
],
"market_conditions": {
"gdp_growth": [
0.05648190639114407,
0.05635863518629634,
0.050049627501995014,
0.05812742577445333
],
"inflation_rate": [
0.011730716992196587,
0.011566316565868939,
0.004801809989864247,
0.006080760100506639
],
"interest_rate": [
0.01352514424571533,
0.01308842373532085,
0.02097550938942106,
0.013849420681350621
],
"year": 2007
},
"random_event": null,
"year": 2007
},
{
"advertising_kpis": [
{
"average_project_size": 92234,
"billable_hours_per_employee": 102,
"client_concentration": 0.33,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.73,
"gross_billings": 19585641,
"net_revenue": 15074778,
"new_client_acquisition": 1,
"organic_growth": -0.01,
"quarter": 1,
"revenue_per_employee": 87644
},
{
"average_project_size": 82954,
"billable_hours_per_employee": 160,
"client_concentration": 0.35,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.66,
"gross_billings": 17110255,
"net_revenue": 15206441,
"new_client_acquisition": 4,
"organic_growth": 0.1,
"quarter": 2,
"revenue_per_employee": 88410
},
{
"average_project_size": 179794,
"billable_hours_per_employee": 81,
"client_concentration": 0.4,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.79,
"gross_billings": 18487196,
"net_revenue": 15339255,
"new_client_acquisition": 5,
"organic_growth": 0.02,
"quarter": 3,
"revenue_per_employee": 89182
},
{
"average_project_size": 172300,
"billable_hours_per_employee": 153,
"client_concentration": 0.27,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.66,
"gross_billings": 17330129,
"net_revenue": 15473229,
"new_client_acquisition": 1,
"organic_growth": 0.11,
"quarter": 4,
"revenue_per_employee": 89961
}
],
"balance_sheet": [
{
"assets": 19584629,
"current_assets": 8458966,
"current_liabilities": 5389823,
"equity": 13651989,
"fixed_assets": 11125663,
"liabilities": 9404193,
"long_term_liabilities": 4014370,
"quarter": 1
},
{
"assets": 20120490,
"current_assets": 9103451,
"current_liabilities": 5648816,
"equity": 14156247,
"fixed_assets": 11017039,
"liabilities": 9651314,
"long_term_liabilities": 4002498,
"quarter": 2
},
{
"assets": 20671012,
"current_assets": 6364405,
"current_liabilities": 4138978,
"equity": 14555352,
"fixed_assets": 14306607,
"liabilities": 9904930,
"long_term_liabilities": 5765952,
"quarter": 3
},
{
"assets": 21236597,
"current_assets": 9364517,
"current_liabilities": 4512175,
"equity": 14603984,
"fixed_assets": 11872080,
"liabilities": 10165209,
"long_term_liabilities": 5653034,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 27585,
"financing_cash_flow": 143560,
"investing_cash_flow": -278684,
"net_cash_flow": 3920742,
"operating_cash_flow": 4004020,
"quarter": 1
},
{
"change_in_working_capital": 28768,
"financing_cash_flow": -11190,
"investing_cash_flow": -344776,
"net_cash_flow": 3855689,
"operating_cash_flow": 4309799,
"quarter": 2
},
{
"change_in_working_capital": 71628,
"financing_cash_flow": 99422,
"investing_cash_flow": -173255,
"net_cash_flow": 4582511,
"operating_cash_flow": 4763470,
"quarter": 3
},
{
"change_in_working_capital": 90739,
"financing_cash_flow": -49844,
"investing_cash_flow": -492658,
"net_cash_flow": 3989875,
"operating_cash_flow": 4327332,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.769724971558052,
"current_ratio": 1.569432985090605,
"debt_to_equity_ratio": 0.6888514926286565,
"profit_margin": 0.2302888307874252,
"quarter": 1,
"return_on_assets": 0.17725906372798791,
"return_on_equity": 0.2542891735409397
},
{
"asset_turnover_ratio": 0.7557689201406129,
"current_ratio": 1.6115679816797006,
"debt_to_equity_ratio": 0.681770669867515,
"profit_margin": 0.24246771483215565,
"quarter": 2,
"return_on_assets": 0.18324956300766035,
"return_on_equity": 0.26045540177421317
},
{
"asset_turnover_ratio": 0.7420659907700697,
"current_ratio": 1.537675484141254,
"debt_to_equity_ratio": 0.6805008906689444,
"profit_margin": 0.2470309020874873,
"quarter": 3,
"return_on_assets": 0.18331323110837533,
"return_on_equity": 0.26033516743531865
},
{
"asset_turnover_ratio": 0.728611509650063,
"current_ratio": 2.075388698355006,
"debt_to_equity_ratio": 0.6960572539657671,
"profit_margin": 0.22830373673135712,
"quarter": 4,
"return_on_assets": 0.16634473027858465,
"return_on_equity": 0.24189262327321093
}
],
"income_statement": [
{
"depreciation": 532467,
"expenses": 10239576,
"income_tax": 1363649,
"marketing_expense": 1800871,
"net_income": 4835202,
"net_profit": 3471553,
"operational_expense": 7164920,
"product_revenue": 4224207,
"quarter": 1,
"rd_expense": 1559749,
"revenue": 15074778,
"salaries_expense": 3482385,
"service_revenue": 10850571
},
{
"depreciation": 622728,
"expenses": 10378419,
"income_tax": 1140951,
"marketing_expense": 2056037,
"net_income": 4828022,
"net_profit": 3687071,
"operational_expense": 5679145,
"product_revenue": 3270258,
"quarter": 2,
"rd_expense": 1695806,
"revenue": 15206441,
"salaries_expense": 4675913,
"service_revenue": 11936183
},
{
"depreciation": 974200,
"expenses": 10519146,
"income_tax": 1030839,
"marketing_expense": 2100935,
"net_income": 4820109,
"net_profit": 3789270,
"operational_expense": 6428605,
"product_revenue": 4152320,
"quarter": 3,
"rd_expense": 1366590,
"revenue": 15339255,
"salaries_expense": 4210122,
"service_revenue": 11186935
},
{
"depreciation": 794736,
"expenses": 10661781,
"income_tax": 1278852,
"marketing_expense": 1889930,
"net_income": 4811448,
"net_profit": 3532596,
"operational_expense": 6363048,
"product_revenue": 4072555,
"quarter": 4,
"rd_expense": 2070497,
"revenue": 15473229,
"salaries_expense": 3340841,
"service_revenue": 11400674
}
],
"market_conditions": {
"gdp_growth": [
0.049884293002120154,
0.05510850889233984,
0.04649085024816598,
0.04733662698025242
],
"inflation_rate": [
0.011294298822480165,
0.003086438019874102,
0.004559276200454862,
0.009642290327898071
],
"interest_rate": [
0.015125204150998228,
0.01326209181451935,
0.00809486364718826,
0.008792223118198689
],
"year": 2008
},
"random_event": null,
"year": 2008
},
{
"advertising_kpis": [
{
"average_project_size": 114361,
"billable_hours_per_employee": 152,
"client_concentration": 0.1,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.74,
"gross_billings": 19556205,
"net_revenue": 16731514,
"new_client_acquisition": 5,
"organic_growth": 0.12,
"quarter": 1,
"revenue_per_employee": 97276
},
{
"average_project_size": 114595,
"billable_hours_per_employee": 82,
"client_concentration": 0.18,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.79,
"gross_billings": 21951075,
"net_revenue": 17385099,
"new_client_acquisition": 4,
"organic_growth": 0.04,
"quarter": 2,
"revenue_per_employee": 101076
},
{
"average_project_size": 59716,
"billable_hours_per_employee": 153,
"client_concentration": 0.34,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.62,
"gross_billings": 22195456,
"net_revenue": 18064215,
"new_client_acquisition": 3,
"organic_growth": -0.03,
"quarter": 3,
"revenue_per_employee": 105025
},
{
"average_project_size": 163450,
"billable_hours_per_employee": 155,
"client_concentration": 0.28,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.71,
"gross_billings": 23268713,
"net_revenue": 18769860,
"new_client_acquisition": 4,
"organic_growth": 0.09,
"quarter": 4,
"revenue_per_employee": 109127
}
],
"balance_sheet": [
{
"assets": 23953943,
"current_assets": 7738862,
"current_liabilities": 5673776,
"equity": 18914508,
"fixed_assets": 16215081,
"liabilities": 9739295,
"long_term_liabilities": 4065519,
"quarter": 1
},
{
"assets": 24406072,
"current_assets": 9929030,
"current_liabilities": 4804280,
"equity": 18867602,
"fixed_assets": 14477042,
"liabilities": 9897565,
"long_term_liabilities": 5093285,
"quarter": 2
},
{
"assets": 24866734,
"current_assets": 7682160,
"current_liabilities": 4219539,
"equity": 19586614,
"fixed_assets": 17184574,
"liabilities": 10058407,
"long_term_liabilities": 5838868,
"quarter": 3
},
{
"assets": 25336091,
"current_assets": 9653275,
"current_liabilities": 5680340,
"equity": 19841170,
"fixed_assets": 15682816,
"liabilities": 10221863,
"long_term_liabilities": 4541523,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 90108,
"financing_cash_flow": -79585,
"investing_cash_flow": -289222,
"net_cash_flow": 5014420,
"operating_cash_flow": 5277945,
"quarter": 1
},
{
"change_in_working_capital": -6254,
"financing_cash_flow": 128627,
"investing_cash_flow": -110258,
"net_cash_flow": 4469167,
"operating_cash_flow": 4992512,
"quarter": 2
},
{
"change_in_working_capital": 3007,
"financing_cash_flow": 39430,
"investing_cash_flow": -315755,
"net_cash_flow": 5127835,
"operating_cash_flow": 5493304,
"quarter": 3
},
{
"change_in_working_capital": 28249,
"financing_cash_flow": 131201,
"investing_cash_flow": -393940,
"net_cash_flow": 5493614,
"operating_cash_flow": 5742579,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6984868420201217,
"current_ratio": 1.3639703083096688,
"debt_to_equity_ratio": 0.5149113579903849,
"profit_margin": 0.2808986682257206,
"quarter": 1,
"return_on_assets": 0.1962040236966415,
"return_on_equity": 0.24847910397669346
},
{
"asset_turnover_ratio": 0.7123267931029622,
"current_ratio": 2.0667051046150515,
"debt_to_equity_ratio": 0.5245799121690187,
"profit_margin": 0.2507374274946608,
"quarter": 2,
"return_on_assets": 0.17860698763815824,
"return_on_equity": 0.23103598432911612
},
{
"asset_turnover_ratio": 0.7264409954278676,
"current_ratio": 1.820615948803886,
"debt_to_equity_ratio": 0.5135347538885485,
"profit_margin": 0.26451672547077193,
"quarter": 3,
"return_on_assets": 0.19215579335830754,
"return_on_equity": 0.243956765574693
},
{
"asset_turnover_ratio": 0.7408348825396941,
"current_ratio": 1.6994185207223511,
"debt_to_equity_ratio": 0.5151844876083417,
"profit_margin": 0.25183682776536426,
"quarter": 4,
"return_on_assets": 0.1865695067167228,
"return_on_equity": 0.23823907561902852
}
],
"income_statement": [
{
"depreciation": 578085,
"expenses": 10811565,
"income_tax": 1220089,
"marketing_expense": 2126895,
"net_income": 5919949,
"net_profit": 4699860,
"operational_expense": 6222135,
"product_revenue": 5184054,
"quarter": 1,
"rd_expense": 1346596,
"revenue": 16731514,
"salaries_expense": 3296835,
"service_revenue": 11547460
},
{
"depreciation": 633417,
"expenses": 11335015,
"income_tax": 1690989,
"marketing_expense": 1458175,
"net_income": 6050084,
"net_profit": 4359095,
"operational_expense": 6954660,
"product_revenue": 6226324,
"quarter": 2,
"rd_expense": 1872715,
"revenue": 17385099,
"salaries_expense": 5185291,
"service_revenue": 11158775
},
{
"depreciation": 715017,
"expenses": 11883810,
"income_tax": 1402118,
"marketing_expense": 2146179,
"net_income": 6180405,
"net_profit": 4778287,
"operational_expense": 7433881,
"product_revenue": 5508631,
"quarter": 3,
"rd_expense": 2343350,
"revenue": 18064215,
"salaries_expense": 4105996,
"service_revenue": 12555584
},
{
"depreciation": 1015637,
"expenses": 12459174,
"income_tax": 1583744,
"marketing_expense": 1374375,
"net_income": 6310686,
"net_profit": 4726942,
"operational_expense": 6734395,
"product_revenue": 5952585,
"quarter": 4,
"rd_expense": 1963844,
"revenue": 18769860,
"salaries_expense": 5849014,
"service_revenue": 12817275
}
],
"market_conditions": {
"gdp_growth": [
0.04661110936001264,
0.0465822483838519,
0.06218143590254058,
0.04313183756279012
],
"inflation_rate": [
0.0024190387633534283,
0.001686720786100034,
0.0008643001336229514,
0.0021902164099135936
],
"interest_rate": [
0.01539714442979313,
0.007789299062972059,
0.008029437143121279,
0.012261379602531586
],
"year": 2009
},
"random_event": {
"description": "Green-Chambers Introduction of New Service in 2009",
"impact": 0.03,
"type": "Introduction of New Service"
},
"year": 2009
},
{
"advertising_kpis": [
{
"average_project_size": 62082,
"billable_hours_per_employee": 138,
"client_concentration": 0.1,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.61,
"gross_billings": 20525629,
"net_revenue": 18413437,
"new_client_acquisition": 4,
"organic_growth": 0.14,
"quarter": 1,
"revenue_per_employee": 107055
},
{
"average_project_size": 67182,
"billable_hours_per_employee": 132,
"client_concentration": 0.12,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.69,
"gross_billings": 22377917,
"net_revenue": 19091425,
"new_client_acquisition": 5,
"organic_growth": 0,
"quarter": 2,
"revenue_per_employee": 110997
},
{
"average_project_size": 96992,
"billable_hours_per_employee": 155,
"client_concentration": 0.22,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.64,
"gross_billings": 21786886,
"net_revenue": 19794377,
"new_client_acquisition": 1,
"organic_growth": 0.08,
"quarter": 3,
"revenue_per_employee": 115084
},
{
"average_project_size": 186193,
"billable_hours_per_employee": 124,
"client_concentration": 0.36,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.79,
"gross_billings": 25758469,
"net_revenue": 20523212,
"new_client_acquisition": 3,
"organic_growth": -0.04,
"quarter": 4,
"revenue_per_employee": 119321
}
],
"balance_sheet": [
{
"assets": 23008733,
"current_assets": 10271157,
"current_liabilities": 5060275,
"equity": 13907618,
"fixed_assets": 12737576,
"liabilities": 12346303,
"long_term_liabilities": 7286028,
"quarter": 1
},
{
"assets": 23738922,
"current_assets": 9833725,
"current_liabilities": 6500997,
"equity": 14270636,
"fixed_assets": 13905197,
"liabilities": 12567601,
"long_term_liabilities": 6066604,
"quarter": 2
},
{
"assets": 24492285,
"current_assets": 9985366,
"current_liabilities": 6343776,
"equity": 15081666,
"fixed_assets": 14506919,
"liabilities": 12792866,
"long_term_liabilities": 6449090,
"quarter": 3
},
{
"assets": 25269555,
"current_assets": 12291154,
"current_liabilities": 6572654,
"equity": 15337356,
"fixed_assets": 12978401,
"liabilities": 13022168,
"long_term_liabilities": 6449514,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -89831,
"financing_cash_flow": 100782,
"investing_cash_flow": -216785,
"net_cash_flow": 3649251,
"operating_cash_flow": 4049476,
"quarter": 1
},
{
"change_in_working_capital": -46691,
"financing_cash_flow": -142019,
"investing_cash_flow": -432116,
"net_cash_flow": 3592778,
"operating_cash_flow": 3944562,
"quarter": 2
},
{
"change_in_working_capital": 51847,
"financing_cash_flow": 34429,
"investing_cash_flow": -146653,
"net_cash_flow": 4193101,
"operating_cash_flow": 4415010,
"quarter": 3
},
{
"change_in_working_capital": 1235,
"financing_cash_flow": 143466,
"investing_cash_flow": -133994,
"net_cash_flow": 4280926,
"operating_cash_flow": 4545698,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8002803544202108,
"current_ratio": 2.0297626117157663,
"debt_to_equity_ratio": 0.8877367066020939,
"profit_margin": 0.17624020979896365,
"quarter": 1,
"return_on_assets": 0.14104157756100694,
"return_on_equity": 0.23333887945441126
},
{
"asset_turnover_ratio": 0.8042245978987589,
"current_ratio": 1.5126487521837035,
"debt_to_equity_ratio": 0.8806615906957476,
"profit_margin": 0.1623406843648392,
"quarter": 2,
"return_on_assets": 0.13055837160592212,
"return_on_equity": 0.21718128049793997
},
{
"asset_turnover_ratio": 0.8081882519332108,
"current_ratio": 1.574041391120998,
"debt_to_equity_ratio": 0.8482395777760892,
"profit_margin": 0.17086908064850942,
"quarter": 3,
"return_on_assets": 0.13809438359875364,
"return_on_equity": 0.224262160427104
},
{
"asset_turnover_ratio": 0.8121714846185459,
"current_ratio": 1.8700442773954022,
"debt_to_equity_ratio": 0.849049079906602,
"profit_margin": 0.1505597174555328,
"quarter": 4,
"return_on_assets": 0.12228030924960887,
"return_on_equity": 0.20146686299776834
}
],
"income_statement": [
{
"depreciation": 804288,
"expenses": 14162105,
"income_tax": 1006144,
"marketing_expense": 1562198,
"net_income": 4251332,
"net_profit": 3245188,
"operational_expense": 8590435,
"product_revenue": 4318659,
"quarter": 1,
"rd_expense": 1661925,
"revenue": 18413437,
"salaries_expense": 6576760,
"service_revenue": 14094778
},
{
"depreciation": 845247,
"expenses": 14813493,
"income_tax": 1178617,
"marketing_expense": 2012444,
"net_income": 4277932,
"net_profit": 3099315,
"operational_expense": 9797345,
"product_revenue": 3911356,
"quarter": 2,
"rd_expense": 2621493,
"revenue": 19091425,
"salaries_expense": 5183986,
"service_revenue": 15180069
},
{
"depreciation": 1032763,
"expenses": 15494842,
"income_tax": 917288,
"marketing_expense": 2312946,
"net_income": 4299535,
"net_profit": 3382247,
"operational_expense": 9685549,
"product_revenue": 5038119,
"quarter": 3,
"rd_expense": 2502312,
"revenue": 19794377,
"salaries_expense": 6756250,
"service_revenue": 14756258
},
{
"depreciation": 1455729,
"expenses": 16207530,
"income_tax": 1225713,
"marketing_expense": 3204901,
"net_income": 4315682,
"net_profit": 3089969,
"operational_expense": 8153639,
"product_revenue": 6161786,
"quarter": 4,
"rd_expense": 2933489,
"revenue": 20523212,
"salaries_expense": 7482432,
"service_revenue": 14361426
}
],
"market_conditions": {
"gdp_growth": [
0.04478308112521684,
0.039916275929920565,
0.03651372109493516,
0.029630005909601173
],
"inflation_rate": [
0.0037502544963038914,
0.009575630841779037,
0.008614383466517734,
0.00713278694852343
],
"interest_rate": [
0.008867345699731516,
0.012535142413484683,
0.014498762421032159,
0.015127571714218028
],
"year": 2010
},
"random_event": null,
"year": 2010
}
] |
{
"advertising_type": "Event Marketing",
"financial_health": "Poor",
"founding_year": 2008,
"industry": "Advertising",
"location": "Tinaview",
"name": "Roberson, Barber and Castaneda",
"num_employees": 673,
"region": "North America",
"revenue_size": "Large",
"website": "www.roberson,barberandcastaneda.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 196350,
"billable_hours_per_employee": 159,
"client_concentration": 0.2,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.64,
"gross_billings": 59434186,
"net_revenue": 50641030,
"new_client_acquisition": 4,
"organic_growth": -0.04,
"quarter": 1,
"revenue_per_employee": 75247
},
{
"average_project_size": 174272,
"billable_hours_per_employee": 101,
"client_concentration": 0.12,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.72,
"gross_billings": 60483909,
"net_revenue": 49534457,
"new_client_acquisition": 1,
"organic_growth": 0.06,
"quarter": 2,
"revenue_per_employee": 73602
},
{
"average_project_size": 154227,
"billable_hours_per_employee": 88,
"client_concentration": 0.38,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.8,
"gross_billings": 53359180,
"net_revenue": 48452065,
"new_client_acquisition": 2,
"organic_growth": 0.03,
"quarter": 3,
"revenue_per_employee": 71994
},
{
"average_project_size": 61893,
"billable_hours_per_employee": 126,
"client_concentration": 0.1,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.66,
"gross_billings": 54013562,
"net_revenue": 47393324,
"new_client_acquisition": 5,
"organic_growth": -0.04,
"quarter": 4,
"revenue_per_employee": 70421
}
],
"balance_sheet": [
{
"assets": 64214881,
"current_assets": 27588322,
"current_liabilities": 16192923,
"equity": 40980010,
"fixed_assets": 36626559,
"liabilities": 35990828,
"long_term_liabilities": 19797905,
"quarter": 1
},
{
"assets": 65696060,
"current_assets": 28985970,
"current_liabilities": 16896299,
"equity": 41078930,
"fixed_assets": 36710090,
"liabilities": 36897855,
"long_term_liabilities": 20001556,
"quarter": 2
},
{
"assets": 67211403,
"current_assets": 32966096,
"current_liabilities": 20660293,
"equity": 41644658,
"fixed_assets": 34245307,
"liabilities": 37827740,
"long_term_liabilities": 17167447,
"quarter": 3
},
{
"assets": 68761700,
"current_assets": 31563632,
"current_liabilities": 20472225,
"equity": 42900868,
"fixed_assets": 37198068,
"liabilities": 38781059,
"long_term_liabilities": 18308834,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -13453,
"financing_cash_flow": 14759,
"investing_cash_flow": -308889,
"net_cash_flow": 14219472,
"operating_cash_flow": 14502008,
"quarter": 1
},
{
"change_in_working_capital": 6289,
"financing_cash_flow": -127654,
"investing_cash_flow": -301705,
"net_cash_flow": 15117855,
"operating_cash_flow": 15330223,
"quarter": 2
},
{
"change_in_working_capital": 2895,
"financing_cash_flow": -8167,
"investing_cash_flow": -285581,
"net_cash_flow": 14471853,
"operating_cash_flow": 14751879,
"quarter": 3
},
{
"change_in_working_capital": -38810,
"financing_cash_flow": -30663,
"investing_cash_flow": -155171,
"net_cash_flow": 14906714,
"operating_cash_flow": 15183591,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7886182955006955,
"current_ratio": 1.7037271158517828,
"debt_to_equity_ratio": 0.878253275194418,
"profit_margin": 0.25188976211581793,
"quarter": 1,
"return_on_assets": 0.19864487485385202,
"return_on_equity": 0.31127266684415156
},
{
"asset_turnover_ratio": 0.7539943339067823,
"current_ratio": 1.7155218429787493,
"debt_to_equity_ratio": 0.8982185027701549,
"profit_margin": 0.2479228751816135,
"quarter": 2,
"return_on_assets": 0.18693244313281496,
"return_on_equity": 0.2989543544585996
},
{
"asset_turnover_ratio": 0.7208905459093006,
"current_ratio": 1.5956257735550992,
"debt_to_equity_ratio": 0.908345555389121,
"profit_margin": 0.25305412679521505,
"quarter": 3,
"return_on_assets": 0.1824243276100039,
"return_on_equity": 0.2944193946796249
},
{
"asset_turnover_ratio": 0.6892401438591541,
"current_ratio": 1.5417782874113586,
"debt_to_equity_ratio": 0.9039690991799979,
"profit_margin": 0.27261702513206293,
"quarter": 4,
"return_on_assets": 0.18789859762047767,
"return_on_equity": 0.30116469904525006
}
],
"income_statement": [
{
"depreciation": 1746051,
"expenses": 33476324,
"income_tax": 4408749,
"marketing_expense": 4164397,
"net_income": 17164706,
"net_profit": 12755957,
"operational_expense": 17308907,
"product_revenue": 15153204,
"quarter": 1,
"rd_expense": 5052869,
"revenue": 50641030,
"salaries_expense": 13374812,
"service_revenue": 35487826
},
{
"depreciation": 3049498,
"expenses": 32673412,
"income_tax": 4580320,
"marketing_expense": 6432009,
"net_income": 16861045,
"net_profit": 12280725,
"operational_expense": 20836775,
"product_revenue": 10251872,
"quarter": 2,
"rd_expense": 5440275,
"revenue": 49534457,
"salaries_expense": 10568370,
"service_revenue": 39282585
},
{
"depreciation": 2490884,
"expenses": 31889757,
"income_tax": 4301313,
"marketing_expense": 5163568,
"net_income": 16562308,
"net_profit": 12260995,
"operational_expense": 17637418,
"product_revenue": 15689300,
"quarter": 3,
"rd_expense": 5723497,
"revenue": 48452065,
"salaries_expense": 10547639,
"service_revenue": 32762765
},
{
"depreciation": 2263364,
"expenses": 31124899,
"income_tax": 3348198,
"marketing_expense": 5041491,
"net_income": 16268425,
"net_profit": 12920227,
"operational_expense": 19084579,
"product_revenue": 13615669,
"quarter": 4,
"rd_expense": 5286405,
"revenue": 47393324,
"salaries_expense": 15192068,
"service_revenue": 33777655
}
],
"market_conditions": {
"gdp_growth": [
-0.010511110907085598,
-0.002128592618240487,
-0.007576671309094803,
-0.008631994433294642
],
"inflation_rate": [
0.02132822726121023,
0.01970373012980717,
0.027333894271899663,
0.023851761412763014
],
"interest_rate": [
0.0595568409064165,
0.06338016035553269,
0.06356737739778714,
0.056188953006828544
],
"year": 2008
},
"random_event": null,
"year": 2008
},
{
"advertising_kpis": [
{
"average_project_size": 109825,
"billable_hours_per_employee": 121,
"client_concentration": 0.28,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.63,
"gross_billings": 77312554,
"net_revenue": 60903594,
"new_client_acquisition": 1,
"organic_growth": 0.01,
"quarter": 1,
"revenue_per_employee": 90496
},
{
"average_project_size": 120760,
"billable_hours_per_employee": 95,
"client_concentration": 0.37,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.65,
"gross_billings": 70858859,
"net_revenue": 59126987,
"new_client_acquisition": 5,
"organic_growth": -0.04,
"quarter": 2,
"revenue_per_employee": 87856
},
{
"average_project_size": 104829,
"billable_hours_per_employee": 124,
"client_concentration": 0.24,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.66,
"gross_billings": 73061426,
"net_revenue": 57402206,
"new_client_acquisition": 1,
"organic_growth": 0.03,
"quarter": 3,
"revenue_per_employee": 85293
},
{
"average_project_size": 101586,
"billable_hours_per_employee": 115,
"client_concentration": 0.14,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.72,
"gross_billings": 61499140,
"net_revenue": 55727738,
"new_client_acquisition": 2,
"organic_growth": 0.1,
"quarter": 4,
"revenue_per_employee": 82805
}
],
"balance_sheet": [
{
"assets": 77163160,
"current_assets": 34160548,
"current_liabilities": 18811487,
"equity": 44616256,
"fixed_assets": 43002612,
"liabilities": 41847437,
"long_term_liabilities": 23035950,
"quarter": 1
},
{
"assets": 79543310,
"current_assets": 24465875,
"current_liabilities": 19635153,
"equity": 45898770,
"fixed_assets": 55077435,
"liabilities": 42963671,
"long_term_liabilities": 23328518,
"quarter": 2
},
{
"assets": 81996878,
"current_assets": 24771308,
"current_liabilities": 24417094,
"equity": 46548923,
"fixed_assets": 57225570,
"liabilities": 44109678,
"long_term_liabilities": 19692584,
"quarter": 3
},
{
"assets": 84526127,
"current_assets": 36736485,
"current_liabilities": 27118329,
"equity": 46905443,
"fixed_assets": 47789642,
"liabilities": 45286254,
"long_term_liabilities": 18167925,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 51659,
"financing_cash_flow": -145587,
"investing_cash_flow": -436250,
"net_cash_flow": 13104834,
"operating_cash_flow": 13288489,
"quarter": 1
},
{
"change_in_working_capital": 16584,
"financing_cash_flow": -52381,
"investing_cash_flow": -126943,
"net_cash_flow": 13707777,
"operating_cash_flow": 13975145,
"quarter": 2
},
{
"change_in_working_capital": -16221,
"financing_cash_flow": 96810,
"investing_cash_flow": -426935,
"net_cash_flow": 11952031,
"operating_cash_flow": 12090714,
"quarter": 3
},
{
"change_in_working_capital": 27237,
"financing_cash_flow": 93796,
"investing_cash_flow": -377979,
"net_cash_flow": 10925514,
"operating_cash_flow": 11335348,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7892833056603695,
"current_ratio": 1.8159408663440588,
"debt_to_equity_ratio": 0.9379414758602783,
"profit_margin": 0.15270909956479745,
"quarter": 1,
"return_on_assets": 0.12053074290892182,
"return_on_equity": 0.2084561510495188
},
{
"asset_turnover_ratio": 0.7433307339108719,
"current_ratio": 1.2460241588135321,
"debt_to_equity_ratio": 0.9360527743989654,
"profit_margin": 0.15761214079790672,
"quarter": 2,
"return_on_assets": 0.11715794829257169,
"return_on_equity": 0.20303661732111775
},
{
"asset_turnover_ratio": 0.7000535556975718,
"current_ratio": 1.01450680412665,
"debt_to_equity_ratio": 0.9475982505545831,
"profit_margin": 0.15089529834445736,
"quarter": 3,
"return_on_assets": 0.1056347901440833,
"return_on_equity": 0.18607783900821936
},
{
"asset_turnover_ratio": 0.659296006783796,
"current_ratio": 1.3546736231424878,
"debt_to_equity_ratio": 0.9654797205518345,
"profit_margin": 0.13755394127068282,
"quarter": 4,
"return_on_assets": 0.09068876419713398,
"return_on_equity": 0.16342602286050256
}
],
"income_statement": [
{
"depreciation": 3987956,
"expenses": 48469596,
"income_tax": 3133465,
"marketing_expense": 9110518,
"net_income": 12433998,
"net_profit": 9300533,
"operational_expense": 31902588,
"product_revenue": 16398515,
"quarter": 1,
"rd_expense": 8045426,
"revenue": 60903594,
"salaries_expense": 17259338,
"service_revenue": 44505079
},
{
"depreciation": 4656014,
"expenses": 47424744,
"income_tax": 2383112,
"marketing_expense": 6049432,
"net_income": 11702243,
"net_profit": 9319131,
"operational_expense": 31547199,
"product_revenue": 16332736,
"quarter": 2,
"rd_expense": 5535982,
"revenue": 59126987,
"salaries_expense": 19549702,
"service_revenue": 42794251
},
{
"depreciation": 3428991,
"expenses": 46402415,
"income_tax": 2338068,
"marketing_expense": 6276231,
"net_income": 10999791,
"net_profit": 8661723,
"operational_expense": 25794522,
"product_revenue": 22485760,
"quarter": 3,
"rd_expense": 4674352,
"revenue": 57402206,
"salaries_expense": 15584964,
"service_revenue": 34916446
},
{
"depreciation": 3669778,
"expenses": 45402125,
"income_tax": 2660043,
"marketing_expense": 6556957,
"net_income": 10325613,
"net_profit": 7665570,
"operational_expense": 30570468,
"product_revenue": 17088067,
"quarter": 4,
"rd_expense": 8509981,
"revenue": 55727738,
"salaries_expense": 20623489,
"service_revenue": 38639671
}
],
"market_conditions": {
"gdp_growth": [
-0.010039364368439774,
-0.004391456046907936,
-0.02061935970909755,
-0.010864743230323909
],
"inflation_rate": [
0.026510635637604273,
0.0219691094251344,
0.020567521122012815,
0.025705652310344343
],
"interest_rate": [
0.049964620446080646,
0.04548606719197821,
0.0491781901403952,
0.04667785678643147
],
"year": 2009
},
"random_event": null,
"year": 2009
},
{
"advertising_kpis": [
{
"average_project_size": 176448,
"billable_hours_per_employee": 160,
"client_concentration": 0.36,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.63,
"gross_billings": 120398845,
"net_revenue": 97012972,
"new_client_acquisition": 2,
"organic_growth": 0.03,
"quarter": 1,
"revenue_per_employee": 144150
},
{
"average_project_size": 106225,
"billable_hours_per_employee": 133,
"client_concentration": 0.2,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.69,
"gross_billings": 113931774,
"net_revenue": 96258484,
"new_client_acquisition": 1,
"organic_growth": 0.06,
"quarter": 2,
"revenue_per_employee": 143029
},
{
"average_project_size": 176793,
"billable_hours_per_employee": 120,
"client_concentration": 0.27,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.79,
"gross_billings": 105162166,
"net_revenue": 95509864,
"new_client_acquisition": 4,
"organic_growth": 0.08,
"quarter": 3,
"revenue_per_employee": 141917
},
{
"average_project_size": 93634,
"billable_hours_per_employee": 104,
"client_concentration": 0.21,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.72,
"gross_billings": 109912836,
"net_revenue": 94767067,
"new_client_acquisition": 4,
"organic_growth": 0.1,
"quarter": 4,
"revenue_per_employee": 140813
}
],
"balance_sheet": [
{
"assets": 135508460,
"current_assets": 43557511,
"current_liabilities": 32030530,
"equity": 105449281,
"fixed_assets": 91950949,
"liabilities": 55677881,
"long_term_liabilities": 23647351,
"quarter": 1
},
{
"assets": 139062284,
"current_assets": 50114263,
"current_liabilities": 26209115,
"equity": 109240928,
"fixed_assets": 88948021,
"liabilities": 56714299,
"long_term_liabilities": 30505184,
"quarter": 2
},
{
"assets": 142709309,
"current_assets": 49721770,
"current_liabilities": 25782168,
"equity": 110791072,
"fixed_assets": 92987539,
"liabilities": 57770010,
"long_term_liabilities": 31987842,
"quarter": 3
},
{
"assets": 146451981,
"current_assets": 71754538,
"current_liabilities": 32426976,
"equity": 114215011,
"fixed_assets": 74697443,
"liabilities": 58845373,
"long_term_liabilities": 26418397,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -42944,
"financing_cash_flow": -14556,
"investing_cash_flow": -333321,
"net_cash_flow": 28765382,
"operating_cash_flow": 29235377,
"quarter": 1
},
{
"change_in_working_capital": 71614,
"financing_cash_flow": -146879,
"investing_cash_flow": -349225,
"net_cash_flow": 31217549,
"operating_cash_flow": 31298535,
"quarter": 2
},
{
"change_in_working_capital": 27194,
"financing_cash_flow": 40262,
"investing_cash_flow": -173932,
"net_cash_flow": 31851013,
"operating_cash_flow": 31952296,
"quarter": 3
},
{
"change_in_working_capital": 24584,
"financing_cash_flow": -57717,
"investing_cash_flow": -435995,
"net_cash_flow": 29405453,
"operating_cash_flow": 29693061,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7159181943326638,
"current_ratio": 1.3598748131860448,
"debt_to_equity_ratio": 0.528006264926548,
"profit_margin": 0.2640750146279407,
"quarter": 1,
"return_on_assets": 0.18905610764080708,
"return_on_equity": 0.24294809558729946
},
{
"asset_turnover_ratio": 0.6921969151606916,
"current_ratio": 1.9120929111875773,
"debt_to_equity_ratio": 0.5191671293748072,
"profit_margin": 0.27938257369604946,
"quarter": 2,
"return_on_assets": 0.19338775566206004,
"return_on_equity": 0.24618010385265127
},
{
"asset_turnover_ratio": 0.6692616246919113,
"current_ratio": 1.928533318066968,
"debt_to_equity_ratio": 0.5214319976974318,
"profit_margin": 0.27067123663792464,
"quarter": 3,
"return_on_assets": 0.18114987158966622,
"return_on_equity": 0.23333805272684788
},
{
"asset_turnover_ratio": 0.6470862760128865,
"current_ratio": 2.212803870456499,
"debt_to_equity_ratio": 0.5152157539082144,
"profit_margin": 0.2807768968939389,
"quarter": 4,
"return_on_assets": 0.1816868766015531,
"return_on_equity": 0.23296765256188612
}
],
"income_statement": [
{
"depreciation": 3616675,
"expenses": 61757830,
"income_tax": 9636440,
"marketing_expense": 6433141,
"net_income": 35255142,
"net_profit": 25618702,
"operational_expense": 40394221,
"product_revenue": 33897553,
"quarter": 1,
"rd_expense": 6847638,
"revenue": 97012972,
"salaries_expense": 20606885,
"service_revenue": 63115419
},
{
"depreciation": 4405592,
"expenses": 61401797,
"income_tax": 7963744,
"marketing_expense": 6549643,
"net_income": 34856687,
"net_profit": 26892943,
"operational_expense": 36172745,
"product_revenue": 27902825,
"quarter": 2,
"rd_expense": 7346396,
"revenue": 96258484,
"salaries_expense": 22261080,
"service_revenue": 68355659
},
{
"depreciation": 6100523,
"expenses": 61047817,
"income_tax": 8610274,
"marketing_expense": 8347916,
"net_income": 34462047,
"net_profit": 25851773,
"operational_expense": 32061987,
"product_revenue": 33762350,
"quarter": 3,
"rd_expense": 7165102,
"revenue": 95509864,
"salaries_expense": 27086174,
"service_revenue": 61747514
},
{
"depreciation": 3084658,
"expenses": 60695878,
"income_tax": 7462786,
"marketing_expense": 9824508,
"net_income": 34071189,
"net_profit": 26608403,
"operational_expense": 33844254,
"product_revenue": 20264998,
"quarter": 4,
"rd_expense": 6537947,
"revenue": 94767067,
"salaries_expense": 21809115,
"service_revenue": 74502069
}
],
"market_conditions": {
"gdp_growth": [
-0.005863756778368082,
0.006688633169992733,
0.005014099606559493,
-0.008888972935959652
],
"inflation_rate": [
0.02622127261003323,
0.02147538262940381,
0.01780117971363932,
0.027141859745985503
],
"interest_rate": [
0.04856361366045677,
0.04560266012177307,
0.04469434781543185,
0.05053595915184986
],
"year": 2010
},
"random_event": {
"description": "Roberson, Barber and Castaneda Industry Recognition in 2010",
"impact": -0.02,
"type": "Industry Recognition"
},
"year": 2010
},
{
"advertising_kpis": [
{
"average_project_size": 173696,
"billable_hours_per_employee": 145,
"client_concentration": 0.18,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.73,
"gross_billings": 27994544,
"net_revenue": 23588167,
"new_client_acquisition": 1,
"organic_growth": 0.09,
"quarter": 1,
"revenue_per_employee": 35049
},
{
"average_project_size": 154861,
"billable_hours_per_employee": 156,
"client_concentration": 0.34,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.78,
"gross_billings": 28798927,
"net_revenue": 23128694,
"new_client_acquisition": 1,
"organic_growth": 0.03,
"quarter": 2,
"revenue_per_employee": 34367
},
{
"average_project_size": 127293,
"billable_hours_per_employee": 145,
"client_concentration": 0.3,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.67,
"gross_billings": 28083736,
"net_revenue": 22678172,
"new_client_acquisition": 4,
"organic_growth": 0.03,
"quarter": 3,
"revenue_per_employee": 33697
},
{
"average_project_size": 176476,
"billable_hours_per_employee": 160,
"client_concentration": 0.34,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.63,
"gross_billings": 25835394,
"net_revenue": 22236426,
"new_client_acquisition": 5,
"organic_growth": 0.1,
"quarter": 4,
"revenue_per_employee": 33041
}
],
"balance_sheet": [
{
"assets": 25232042,
"current_assets": 7615722,
"current_liabilities": 5832326,
"equity": 18656995,
"fixed_assets": 17616320,
"liabilities": 12385436,
"long_term_liabilities": 6553110,
"quarter": 1
},
{
"assets": 26101761,
"current_assets": 10260162,
"current_liabilities": 6783098,
"equity": 18894904,
"fixed_assets": 15841599,
"liabilities": 12511450,
"long_term_liabilities": 5728352,
"quarter": 2
},
{
"assets": 27001458,
"current_assets": 10306698,
"current_liabilities": 6278752,
"equity": 19401422,
"fixed_assets": 16694760,
"liabilities": 12638746,
"long_term_liabilities": 6359994,
"quarter": 3
},
{
"assets": 27932167,
"current_assets": 13494239,
"current_liabilities": 6835155,
"equity": 20008013,
"fixed_assets": 14437928,
"liabilities": 12767337,
"long_term_liabilities": 5932182,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -21134,
"financing_cash_flow": 29780,
"investing_cash_flow": -188630,
"net_cash_flow": 7207961,
"operating_cash_flow": 7156811,
"quarter": 1
},
{
"change_in_working_capital": -43545,
"financing_cash_flow": 102172,
"investing_cash_flow": -390879,
"net_cash_flow": 6258906,
"operating_cash_flow": 6181892,
"quarter": 2
},
{
"change_in_working_capital": 62038,
"financing_cash_flow": -159570,
"investing_cash_flow": -182276,
"net_cash_flow": 6035418,
"operating_cash_flow": 6547456,
"quarter": 3
},
{
"change_in_working_capital": -74657,
"financing_cash_flow": 51608,
"investing_cash_flow": -149961,
"net_cash_flow": 5925720,
"operating_cash_flow": 6384902,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9348497041975438,
"current_ratio": 1.3057778320347662,
"debt_to_equity_ratio": 0.663849456999908,
"profit_margin": 0.24632643138400706,
"quarter": 1,
"return_on_assets": 0.23027819151537557,
"return_on_equity": 0.3114322000943882
},
{
"asset_turnover_ratio": 0.8860970721477375,
"current_ratio": 1.5126070712821782,
"debt_to_equity_ratio": 0.6621600194422792,
"profit_margin": 0.22935116872573955,
"quarter": 2,
"return_on_assets": 0.20322739910153956,
"return_on_equity": 0.2807419926557976
},
{
"asset_turnover_ratio": 0.8398869424014066,
"current_ratio": 1.6415201619684932,
"debt_to_equity_ratio": 0.6514340031364712,
"profit_margin": 0.22218325180706805,
"quarter": 3,
"return_on_assets": 0.1866088120130402,
"return_on_equity": 0.259708283238208
},
{
"asset_turnover_ratio": 0.7960866766978731,
"current_ratio": 1.9742403793330217,
"debt_to_equity_ratio": 0.6381111907514254,
"profit_margin": 0.21780402120376718,
"quarter": 4,
"return_on_assets": 0.1733908794115401,
"return_on_equity": 0.24206216779247394
}
],
"income_statement": [
{
"depreciation": 1346422,
"expenses": 16119962,
"income_tax": 1657816,
"marketing_expense": 2911266,
"net_income": 7468205,
"net_profit": 5810389,
"operational_expense": 8951231,
"product_revenue": 5363310,
"quarter": 1,
"rd_expense": 2314760,
"revenue": 23588167,
"salaries_expense": 7030448,
"service_revenue": 18224857
},
{
"depreciation": 877299,
"expenses": 15882518,
"income_tax": 1941583,
"marketing_expense": 2341038,
"net_income": 7246176,
"net_profit": 5304593,
"operational_expense": 9368676,
"product_revenue": 8303200,
"quarter": 2,
"rd_expense": 2339172,
"revenue": 23128694,
"salaries_expense": 5721592,
"service_revenue": 14825494
},
{
"depreciation": 1508746,
"expenses": 15648572,
"income_tax": 1990890,
"marketing_expense": 2652475,
"net_income": 7029600,
"net_profit": 5038710,
"operational_expense": 8345570,
"product_revenue": 6411552,
"quarter": 3,
"rd_expense": 3014399,
"revenue": 22678172,
"salaries_expense": 5577569,
"service_revenue": 16266620
},
{
"depreciation": 1541719,
"expenses": 15418072,
"income_tax": 1975171,
"marketing_expense": 2977447,
"net_income": 6818354,
"net_profit": 4843183,
"operational_expense": 8518692,
"product_revenue": 8517888,
"quarter": 4,
"rd_expense": 2035772,
"revenue": 22236426,
"salaries_expense": 6722219,
"service_revenue": 13718538
}
],
"market_conditions": {
"gdp_growth": [
-0.009483702560065217,
-0.002129616067507738,
0.0031483173063137568,
-0.010815132781275813
],
"inflation_rate": [
0.038782393050440254,
0.03209694286421917,
0.03939466166981159,
0.03549013321181531
],
"interest_rate": [
0.05557062382910589,
0.05622653213049124,
0.05603951012033289,
0.05877006015676831
],
"year": 2011
},
"random_event": null,
"year": 2011
},
{
"advertising_kpis": [
{
"average_project_size": 50499,
"billable_hours_per_employee": 86,
"client_concentration": 0.22,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.6,
"gross_billings": 105220363,
"net_revenue": 81754702,
"new_client_acquisition": 4,
"organic_growth": -0.01,
"quarter": 1,
"revenue_per_employee": 121478
},
{
"average_project_size": 160275,
"billable_hours_per_employee": 150,
"client_concentration": 0.25,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.64,
"gross_billings": 96668077,
"net_revenue": 80389543,
"new_client_acquisition": 2,
"organic_growth": 0.13,
"quarter": 2,
"revenue_per_employee": 119450
},
{
"average_project_size": 181233,
"billable_hours_per_employee": 108,
"client_concentration": 0.18,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.64,
"gross_billings": 95694768,
"net_revenue": 79047181,
"new_client_acquisition": 3,
"organic_growth": -0.03,
"quarter": 3,
"revenue_per_employee": 117455
},
{
"average_project_size": 127579,
"billable_hours_per_employee": 110,
"client_concentration": 0.36,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.76,
"gross_billings": 100653452,
"net_revenue": 77727234,
"new_client_acquisition": 5,
"organic_growth": 0.09,
"quarter": 4,
"revenue_per_employee": 115494
}
],
"balance_sheet": [
{
"assets": 97974756,
"current_assets": 30075537,
"current_liabilities": 24578041,
"equity": 77550825,
"fixed_assets": 67899219,
"liabilities": 42961579,
"long_term_liabilities": 18383538,
"quarter": 1
},
{
"assets": 100320153,
"current_assets": 38981937,
"current_liabilities": 19372348,
"equity": 76588680,
"fixed_assets": 61338216,
"liabilities": 44064840,
"long_term_liabilities": 24692492,
"quarter": 2
},
{
"assets": 102721696,
"current_assets": 35177240,
"current_liabilities": 19555685,
"equity": 79241592,
"fixed_assets": 67544456,
"liabilities": 45196432,
"long_term_liabilities": 25640747,
"quarter": 3
},
{
"assets": 105180729,
"current_assets": 48063073,
"current_liabilities": 27773274,
"equity": 79127986,
"fixed_assets": 57117656,
"liabilities": 46357085,
"long_term_liabilities": 18583811,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 85943,
"financing_cash_flow": 134296,
"investing_cash_flow": -397734,
"net_cash_flow": 26756210,
"operating_cash_flow": 27023484,
"quarter": 1
},
{
"change_in_working_capital": 36111,
"financing_cash_flow": -180727,
"investing_cash_flow": -435734,
"net_cash_flow": 25085750,
"operating_cash_flow": 25410352,
"quarter": 2
},
{
"change_in_working_capital": -18279,
"financing_cash_flow": -65867,
"investing_cash_flow": -186396,
"net_cash_flow": 24628548,
"operating_cash_flow": 24836805,
"quarter": 3
},
{
"change_in_working_capital": 27539,
"financing_cash_flow": 141533,
"investing_cash_flow": -380729,
"net_cash_flow": 23998410,
"operating_cash_flow": 24625544,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8344465996934965,
"current_ratio": 1.22367510901296,
"debt_to_equity_ratio": 0.5539796514092532,
"profit_margin": 0.27567402789872564,
"quarter": 1,
"return_on_assets": 0.2300352552039017,
"return_on_equity": 0.2906177722803078
},
{
"asset_turnover_ratio": 0.8013299481311597,
"current_ratio": 2.0122463730261297,
"debt_to_equity_ratio": 0.5753440325646035,
"profit_margin": 0.25293547196803945,
"quarter": 2,
"return_on_assets": 0.20268476863267942,
"return_on_equity": 0.26548788933299283
},
{
"asset_turnover_ratio": 0.7695276078775023,
"current_ratio": 1.798824229373709,
"debt_to_equity_ratio": 0.5703624934743865,
"profit_margin": 0.2747261537384869,
"quarter": 3,
"return_on_assets": 0.21140935990776477,
"return_on_equity": 0.2740521417086118
},
{
"asset_turnover_ratio": 0.7389874051928277,
"current_ratio": 1.7305512126514144,
"debt_to_equity_ratio": 0.5858494237424418,
"profit_margin": 0.2612255827860798,
"quarter": 4,
"return_on_assets": 0.19304241559306934,
"return_on_equity": 0.2566012737895288
}
],
"income_statement": [
{
"depreciation": 4485836,
"expenses": 52610219,
"income_tax": 6606835,
"marketing_expense": 7404479,
"net_income": 29144483,
"net_profit": 22537648,
"operational_expense": 33411431,
"product_revenue": 21075955,
"quarter": 1,
"rd_expense": 6542708,
"revenue": 81754702,
"salaries_expense": 22178308,
"service_revenue": 60678747
},
{
"depreciation": 5076985,
"expenses": 51913377,
"income_tax": 8142799,
"marketing_expense": 8007684,
"net_income": 28476166,
"net_profit": 20333367,
"operational_expense": 31869783,
"product_revenue": 29755367,
"quarter": 2,
"rd_expense": 9963432,
"revenue": 80389543,
"salaries_expense": 19820478,
"service_revenue": 50634176
},
{
"depreciation": 3120477,
"expenses": 51225765,
"income_tax": 6105088,
"marketing_expense": 7657976,
"net_income": 27821416,
"net_profit": 21716328,
"operational_expense": 34909453,
"product_revenue": 29806087,
"quarter": 3,
"rd_expense": 5345607,
"revenue": 79047181,
"salaries_expense": 24350539,
"service_revenue": 49241094
},
{
"depreciation": 4321202,
"expenses": 50547261,
"income_tax": 6875631,
"marketing_expense": 6534393,
"net_income": 27179973,
"net_profit": 20304342,
"operational_expense": 28291659,
"product_revenue": 29827829,
"quarter": 4,
"rd_expense": 8339688,
"revenue": 77727234,
"salaries_expense": 18649586,
"service_revenue": 47899405
}
],
"market_conditions": {
"gdp_growth": [
-0.003323289705050603,
0.0006682660289716591,
-0.010815607290769006,
0.006223560102159945
],
"inflation_rate": [
0.035409630890079785,
0.030610987460638322,
0.029490204947558114,
0.03631199104158716
],
"interest_rate": [
0.04689815821804208,
0.05399304927265369,
0.04537930267485277,
0.053895532476894256
],
"year": 2012
},
"random_event": null,
"year": 2012
},
{
"advertising_kpis": [
{
"average_project_size": 103306,
"billable_hours_per_employee": 120,
"client_concentration": 0.38,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.72,
"gross_billings": 118498918,
"net_revenue": 98679083,
"new_client_acquisition": 1,
"organic_growth": 0.13,
"quarter": 1,
"revenue_per_employee": 146626
},
{
"average_project_size": 187134,
"billable_hours_per_employee": 147,
"client_concentration": 0.11,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.7,
"gross_billings": 120745149,
"net_revenue": 97428406,
"new_client_acquisition": 3,
"organic_growth": 0.12,
"quarter": 2,
"revenue_per_employee": 144767
},
{
"average_project_size": 90436,
"billable_hours_per_employee": 113,
"client_concentration": 0.28,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.68,
"gross_billings": 115942212,
"net_revenue": 96193581,
"new_client_acquisition": 2,
"organic_growth": -0.02,
"quarter": 3,
"revenue_per_employee": 142933
},
{
"average_project_size": 165352,
"billable_hours_per_employee": 106,
"client_concentration": 0.29,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.72,
"gross_billings": 114807327,
"net_revenue": 94974407,
"new_client_acquisition": 4,
"organic_growth": 0.03,
"quarter": 4,
"revenue_per_employee": 141121
}
],
"balance_sheet": [
{
"assets": 111076450,
"current_assets": 44893460,
"current_liabilities": 34042325,
"equity": 75250254,
"fixed_assets": 66182990,
"liabilities": 63880187,
"long_term_liabilities": 29837862,
"quarter": 1
},
{
"assets": 113009495,
"current_assets": 38460201,
"current_liabilities": 28742787,
"equity": 75817852,
"fixed_assets": 74549294,
"liabilities": 65195607,
"long_term_liabilities": 36452820,
"quarter": 2
},
{
"assets": 114976181,
"current_assets": 47783034,
"current_liabilities": 30744896,
"equity": 74767231,
"fixed_assets": 67193147,
"liabilities": 66538114,
"long_term_liabilities": 35793218,
"quarter": 3
},
{
"assets": 116977093,
"current_assets": 45857215,
"current_liabilities": 29047193,
"equity": 76577075,
"fixed_assets": 71119878,
"liabilities": 67908265,
"long_term_liabilities": 38861072,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -797,
"financing_cash_flow": -2668,
"investing_cash_flow": -208130,
"net_cash_flow": 31242482,
"operating_cash_flow": 31329685,
"quarter": 1
},
{
"change_in_working_capital": 51021,
"financing_cash_flow": 34382,
"investing_cash_flow": -178577,
"net_cash_flow": 32972226,
"operating_cash_flow": 33263688,
"quarter": 2
},
{
"change_in_working_capital": -76890,
"financing_cash_flow": -3423,
"investing_cash_flow": -348669,
"net_cash_flow": 30776938,
"operating_cash_flow": 31270038,
"quarter": 3
},
{
"change_in_working_capital": -23995,
"financing_cash_flow": 122526,
"investing_cash_flow": -364378,
"net_cash_flow": 32911453,
"operating_cash_flow": 33325659,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8883888799110883,
"current_ratio": 1.3187542272744297,
"debt_to_equity_ratio": 0.848903274133799,
"profit_margin": 0.28429521380939465,
"quarter": 1,
"return_on_assets": 0.25256470656021146,
"return_on_equity": 0.37280925324185615
},
{
"asset_turnover_ratio": 0.8621258417268389,
"current_ratio": 1.3380818290167895,
"debt_to_equity_ratio": 0.8598978377810018,
"profit_margin": 0.28743120358553337,
"quarter": 2,
"return_on_assets": 0.24780186832973636,
"return_on_equity": 0.3693584460820652
},
{
"asset_turnover_ratio": 0.8366392079068968,
"current_ratio": 1.5541777731172028,
"debt_to_equity_ratio": 0.8899368494735347,
"profit_margin": 0.2737101969413115,
"quarter": 3,
"return_on_assets": 0.22899668236501958,
"return_on_equity": 0.35214844321304345
},
{
"asset_turnover_ratio": 0.811906028473455,
"current_ratio": 1.5787141635338051,
"debt_to_equity_ratio": 0.8867962768230571,
"profit_margin": 0.28963852335503393,
"quarter": 4,
"return_on_assets": 0.23515926319010166,
"return_on_equity": 0.35922300505732296
}
],
"income_statement": [
{
"depreciation": 3275694,
"expenses": 63081256,
"income_tax": 7543836,
"marketing_expense": 9975123,
"net_income": 35597827,
"net_profit": 28053991,
"operational_expense": 43643292,
"product_revenue": 31774597,
"quarter": 1,
"rd_expense": 12300915,
"revenue": 98679083,
"salaries_expense": 22061914,
"service_revenue": 66904486
},
{
"depreciation": 5259724,
"expenses": 61749592,
"income_tax": 7674850,
"marketing_expense": 8902149,
"net_income": 35678814,
"net_profit": 28003964,
"operational_expense": 37955838,
"product_revenue": 19993116,
"quarter": 2,
"rd_expense": 9438370,
"revenue": 97428406,
"salaries_expense": 23599162,
"service_revenue": 77435290
},
{
"depreciation": 4940874,
"expenses": 60446039,
"income_tax": 9418378,
"marketing_expense": 7897836,
"net_income": 35747542,
"net_profit": 26329164,
"operational_expense": 30263631,
"product_revenue": 33640603,
"quarter": 3,
"rd_expense": 11822145,
"revenue": 96193581,
"salaries_expense": 29951703,
"service_revenue": 62552978
},
{
"depreciation": 5817412,
"expenses": 59170006,
"income_tax": 8296154,
"marketing_expense": 6388994,
"net_income": 35804401,
"net_profit": 27508247,
"operational_expense": 31982558,
"product_revenue": 27212346,
"quarter": 4,
"rd_expense": 10434419,
"revenue": 94974407,
"salaries_expense": 26006734,
"service_revenue": 67762061
}
],
"market_conditions": {
"gdp_growth": [
-0.0021663068216589924,
-0.01734949035621359,
-0.0028711165228612282,
-0.002253350487471469
],
"inflation_rate": [
0.034172373505444366,
0.03671230958767607,
0.04251348964867926,
0.03928559503622797
],
"interest_rate": [
0.048637736188225145,
0.047260952590542624,
0.044584858389705766,
0.04349480962370298
],
"year": 2013
},
"random_event": null,
"year": 2013
},
{
"advertising_kpis": [
{
"average_project_size": 91612,
"billable_hours_per_employee": 117,
"client_concentration": 0.28,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.63,
"gross_billings": 41863077,
"net_revenue": 37555269,
"new_client_acquisition": 4,
"organic_growth": 0.06,
"quarter": 1,
"revenue_per_employee": 55803
},
{
"average_project_size": 160573,
"billable_hours_per_employee": 158,
"client_concentration": 0.11,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.79,
"gross_billings": 45926466,
"net_revenue": 37110445,
"new_client_acquisition": 3,
"organic_growth": 0.13,
"quarter": 2,
"revenue_per_employee": 55142
},
{
"average_project_size": 116784,
"billable_hours_per_employee": 95,
"client_concentration": 0.11,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.7,
"gross_billings": 40547198,
"net_revenue": 36670889,
"new_client_acquisition": 2,
"organic_growth": 0.11,
"quarter": 3,
"revenue_per_employee": 54489
},
{
"average_project_size": 180224,
"billable_hours_per_employee": 146,
"client_concentration": 0.19,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.66,
"gross_billings": 42715062,
"net_revenue": 36236541,
"new_client_acquisition": 3,
"organic_growth": -0.02,
"quarter": 4,
"revenue_per_employee": 53843
}
],
"balance_sheet": [
{
"assets": 42898985,
"current_assets": 13774600,
"current_liabilities": 8796651,
"equity": 32695546,
"fixed_assets": 29124385,
"liabilities": 18851053,
"long_term_liabilities": 10054402,
"quarter": 1
},
{
"assets": 43513513,
"current_assets": 18445662,
"current_liabilities": 11145742,
"equity": 32573811,
"fixed_assets": 25067851,
"liabilities": 19084394,
"long_term_liabilities": 7938652,
"quarter": 2
},
{
"assets": 44136844,
"current_assets": 18659961,
"current_liabilities": 9510216,
"equity": 33872143,
"fixed_assets": 25476883,
"liabilities": 19320623,
"long_term_liabilities": 9810407,
"quarter": 3
},
{
"assets": 44769104,
"current_assets": 17936273,
"current_liabilities": 11094188,
"equity": 33996884,
"fixed_assets": 26832831,
"liabilities": 19559777,
"long_term_liabilities": 8465589,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 425,
"financing_cash_flow": -193344,
"investing_cash_flow": -455643,
"net_cash_flow": 10386818,
"operating_cash_flow": 10457480,
"quarter": 1
},
{
"change_in_working_capital": 60007,
"financing_cash_flow": -146410,
"investing_cash_flow": -226946,
"net_cash_flow": 10061259,
"operating_cash_flow": 10143217,
"quarter": 2
},
{
"change_in_working_capital": -34089,
"financing_cash_flow": -59970,
"investing_cash_flow": -390487,
"net_cash_flow": 10116394,
"operating_cash_flow": 10653638,
"quarter": 3
},
{
"change_in_working_capital": -97729,
"financing_cash_flow": 131705,
"investing_cash_flow": -189651,
"net_cash_flow": 10086257,
"operating_cash_flow": 10117339,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8754349083084366,
"current_ratio": 1.5658913829820007,
"debt_to_equity_ratio": 0.5765633337335917,
"profit_margin": 0.23026366819526708,
"quarter": 1,
"return_on_assets": 0.20158085325328792,
"return_on_equity": 0.2644890530349302
},
{
"asset_turnover_ratio": 0.8528487460895193,
"current_ratio": 1.6549514603872941,
"debt_to_equity_ratio": 0.5858815230431588,
"profit_margin": 0.21947168782266016,
"quarter": 2,
"return_on_assets": 0.18717615376170615,
"return_on_equity": 0.25003804436637767
},
{
"asset_turnover_ratio": 0.830845291067934,
"current_ratio": 1.9620964444971596,
"debt_to_equity_ratio": 0.5703986015883318,
"profit_margin": 0.24695125334976198,
"quarter": 3,
"return_on_assets": 0.20517828596897414,
"return_on_equity": 0.26735603944515707
},
{
"asset_turnover_ratio": 0.8094095651322394,
"current_ratio": 1.6167269745203525,
"debt_to_equity_ratio": 0.5753402870686619,
"profit_margin": 0.2425054035924676,
"quarter": 4,
"return_on_assets": 0.19628619326399743,
"return_on_equity": 0.2584812478696577
}
],
"income_statement": [
{
"depreciation": 1809866,
"expenses": 26171872,
"income_tax": 2735783,
"marketing_expense": 5027649,
"net_income": 11383397,
"net_profit": 8647614,
"operational_expense": 17725279,
"product_revenue": 14804254,
"quarter": 1,
"rd_expense": 2959222,
"revenue": 37555269,
"salaries_expense": 12349759,
"service_revenue": 22751015
},
{
"depreciation": 1998525,
"expenses": 25698246,
"income_tax": 3267507,
"marketing_expense": 3244708,
"net_income": 11412199,
"net_profit": 8144692,
"operational_expense": 17957597,
"product_revenue": 9948622,
"quarter": 2,
"rd_expense": 4834926,
"revenue": 37110445,
"salaries_expense": 7715614,
"service_revenue": 27161823
},
{
"depreciation": 1597716,
"expenses": 25233192,
"income_tax": 2381775,
"marketing_expense": 3586063,
"net_income": 11437697,
"net_profit": 9055922,
"operational_expense": 17553696,
"product_revenue": 13635801,
"quarter": 3,
"rd_expense": 3776088,
"revenue": 36670889,
"salaries_expense": 9438260,
"service_revenue": 23035088
},
{
"depreciation": 1329782,
"expenses": 24776554,
"income_tax": 2672430,
"marketing_expense": 4361069,
"net_income": 11459987,
"net_profit": 8787557,
"operational_expense": 13593327,
"product_revenue": 12099076,
"quarter": 4,
"rd_expense": 3863772,
"revenue": 36236541,
"salaries_expense": 11154890,
"service_revenue": 24137465
}
],
"market_conditions": {
"gdp_growth": [
0.011980060976415926,
0.011809720177159,
0.01046646912154466,
-0.0009508535626203511
],
"inflation_rate": [
0.023748652793369275,
0.025417689429408762,
0.025122908987373873,
0.01923127874650835
],
"interest_rate": [
0.043931111999045334,
0.044502757966891036,
0.052764586461368744,
0.05231444824870821
],
"year": 2014
},
"random_event": {
"description": "Roberson, Barber and Castaneda Industry Recognition in 2014",
"impact": 0.03,
"type": "Industry Recognition"
},
"year": 2014
},
{
"advertising_kpis": [
{
"average_project_size": 196625,
"billable_hours_per_employee": 111,
"client_concentration": 0.26,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.66,
"gross_billings": 93011187,
"net_revenue": 74270382,
"new_client_acquisition": 5,
"organic_growth": 0.13,
"quarter": 1,
"revenue_per_employee": 110357
},
{
"average_project_size": 145101,
"billable_hours_per_employee": 80,
"client_concentration": 0.13,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.73,
"gross_billings": 92858586,
"net_revenue": 72593548,
"new_client_acquisition": 3,
"organic_growth": 0.13,
"quarter": 2,
"revenue_per_employee": 107866
},
{
"average_project_size": 106483,
"billable_hours_per_employee": 86,
"client_concentration": 0.26,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.61,
"gross_billings": 78805555,
"net_revenue": 70954573,
"new_client_acquisition": 1,
"organic_growth": -0.01,
"quarter": 3,
"revenue_per_employee": 105430
},
{
"average_project_size": 189525,
"billable_hours_per_employee": 99,
"client_concentration": 0.38,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.78,
"gross_billings": 80435058,
"net_revenue": 69352602,
"new_client_acquisition": 3,
"organic_growth": -0.03,
"quarter": 4,
"revenue_per_employee": 103050
}
],
"balance_sheet": [
{
"assets": 86318362,
"current_assets": 33628572,
"current_liabilities": 23601493,
"equity": 52191520,
"fixed_assets": 52689790,
"liabilities": 48510442,
"long_term_liabilities": 24908949,
"quarter": 1
},
{
"assets": 88801143,
"current_assets": 37309041,
"current_liabilities": 20077252,
"equity": 53646700,
"fixed_assets": 51492102,
"liabilities": 49834862,
"long_term_liabilities": 29757610,
"quarter": 2
},
{
"assets": 91355335,
"current_assets": 35098168,
"current_liabilities": 24089146,
"equity": 54439478,
"fixed_assets": 56257167,
"liabilities": 51195440,
"long_term_liabilities": 27106294,
"quarter": 3
},
{
"assets": 93982995,
"current_assets": 45959770,
"current_liabilities": 22110537,
"equity": 55221599,
"fixed_assets": 48023225,
"liabilities": 52593165,
"long_term_liabilities": 30482628,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -17638,
"financing_cash_flow": 65662,
"investing_cash_flow": -151659,
"net_cash_flow": 18396761,
"operating_cash_flow": 18454754,
"quarter": 1
},
{
"change_in_working_capital": -752,
"financing_cash_flow": -143850,
"investing_cash_flow": -245953,
"net_cash_flow": 17093689,
"operating_cash_flow": 17602606,
"quarter": 2
},
{
"change_in_working_capital": -62853,
"financing_cash_flow": 56392,
"investing_cash_flow": -388850,
"net_cash_flow": 18060758,
"operating_cash_flow": 18604396,
"quarter": 3
},
{
"change_in_working_capital": -47235,
"financing_cash_flow": -177895,
"investing_cash_flow": -223170,
"net_cash_flow": 17445168,
"operating_cash_flow": 17637191,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8604239037807506,
"current_ratio": 1.4248493516914376,
"debt_to_equity_ratio": 0.9294698065892697,
"profit_margin": 0.19366535640007884,
"quarter": 1,
"return_on_assets": 0.1666343019808462,
"return_on_equity": 0.27559266332921517
},
{
"asset_turnover_ratio": 0.8174843875601917,
"current_ratio": 1.858274279766972,
"debt_to_equity_ratio": 0.9289455269382833,
"profit_margin": 0.20222760017184999,
"quarter": 2,
"return_on_assets": 0.1653179058742521,
"return_on_equity": 0.2736499915185836
},
{
"asset_turnover_ratio": 0.7766877873087543,
"current_ratio": 1.457011718057585,
"debt_to_equity_ratio": 0.9404101927648902,
"profit_margin": 0.20124965025157715,
"quarter": 3,
"return_on_assets": 0.15630814555055816,
"return_on_equity": 0.262301982395937
},
{
"asset_turnover_ratio": 0.7379271324562491,
"current_ratio": 2.0786365342460926,
"debt_to_equity_ratio": 0.9524020664450517,
"profit_margin": 0.19944124086360884,
"quarter": 4,
"return_on_assets": 0.14717310296399896,
"return_on_equity": 0.2504775169585365
}
],
"income_statement": [
{
"depreciation": 4071154,
"expenses": 54445022,
"income_tax": 5441760,
"marketing_expense": 7380252,
"net_income": 19825360,
"net_profit": 14383600,
"operational_expense": 32338822,
"product_revenue": 23729176,
"quarter": 1,
"rd_expense": 9221549,
"revenue": 74270382,
"salaries_expense": 17645149,
"service_revenue": 50541206
},
{
"depreciation": 2922187,
"expenses": 53336783,
"income_tax": 4576346,
"marketing_expense": 8313136,
"net_income": 19256765,
"net_profit": 14680419,
"operational_expense": 30713863,
"product_revenue": 16921304,
"quarter": 2,
"rd_expense": 6142422,
"revenue": 72593548,
"salaries_expense": 26124520,
"service_revenue": 55672244
},
{
"depreciation": 4324813,
"expenses": 52251103,
"income_tax": 4423887,
"marketing_expense": 7820607,
"net_income": 18703470,
"net_profit": 14279583,
"operational_expense": 34877698,
"product_revenue": 19597301,
"quarter": 3,
"rd_expense": 8195900,
"revenue": 70954573,
"salaries_expense": 20302220,
"service_revenue": 51357272
},
{
"depreciation": 3805422,
"expenses": 51187523,
"income_tax": 4333310,
"marketing_expense": 7327814,
"net_income": 18165079,
"net_profit": 13831769,
"operational_expense": 33464464,
"product_revenue": 25582989,
"quarter": 4,
"rd_expense": 10217794,
"revenue": 69352602,
"salaries_expense": 21358591,
"service_revenue": 43769613
}
],
"market_conditions": {
"gdp_growth": [
-0.018189978422021396,
-0.017938329920238583,
-0.009045039137736292,
-0.004315993139636499
],
"inflation_rate": [
0.02679953092854668,
0.030486286258806436,
0.030722794859377824,
0.02338749299351376
],
"interest_rate": [
0.056642719754645916,
0.05754560246427701,
0.06152744742042418,
0.054179560216539746
],
"year": 2015
},
"random_event": null,
"year": 2015
},
{
"advertising_kpis": [
{
"average_project_size": 167200,
"billable_hours_per_employee": 106,
"client_concentration": 0.29,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.72,
"gross_billings": 97259206,
"net_revenue": 79840771,
"new_client_acquisition": 1,
"organic_growth": 0.11,
"quarter": 1,
"revenue_per_employee": 118634
},
{
"average_project_size": 148430,
"billable_hours_per_employee": 118,
"client_concentration": 0.21,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.67,
"gross_billings": 99310272,
"net_revenue": 79284995,
"new_client_acquisition": 2,
"organic_growth": 0.09,
"quarter": 2,
"revenue_per_employee": 117808
},
{
"average_project_size": 179228,
"billable_hours_per_employee": 155,
"client_concentration": 0.3,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.72,
"gross_billings": 90427140,
"net_revenue": 78733089,
"new_client_acquisition": 3,
"organic_growth": 0.02,
"quarter": 3,
"revenue_per_employee": 116988
},
{
"average_project_size": 52586,
"billable_hours_per_employee": 89,
"client_concentration": 0.16,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.66,
"gross_billings": 87017164,
"net_revenue": 78185024,
"new_client_acquisition": 1,
"organic_growth": 0.09,
"quarter": 4,
"revenue_per_employee": 116174
}
],
"balance_sheet": [
{
"assets": 110360558,
"current_assets": 42832077,
"current_liabilities": 28392236,
"equity": 62451745,
"fixed_assets": 67528481,
"liabilities": 61522577,
"long_term_liabilities": 33130341,
"quarter": 1
},
{
"assets": 111770419,
"current_assets": 42746797,
"current_liabilities": 31024193,
"equity": 62717597,
"fixed_assets": 69023622,
"liabilities": 62870031,
"long_term_liabilities": 31845838,
"quarter": 2
},
{
"assets": 113198291,
"current_assets": 49686797,
"current_liabilities": 26399178,
"equity": 63383155,
"fixed_assets": 63511494,
"liabilities": 64246997,
"long_term_liabilities": 37847819,
"quarter": 3
},
{
"assets": 114644404,
"current_assets": 39886502,
"current_liabilities": 29943514,
"equity": 62371837,
"fixed_assets": 74757902,
"liabilities": 65654120,
"long_term_liabilities": 35710606,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -5127,
"financing_cash_flow": -32934,
"investing_cash_flow": -210875,
"net_cash_flow": 18746303,
"operating_cash_flow": 19002622,
"quarter": 1
},
{
"change_in_working_capital": -81881,
"financing_cash_flow": -27494,
"investing_cash_flow": -258749,
"net_cash_flow": 19626771,
"operating_cash_flow": 19663554,
"quarter": 2
},
{
"change_in_working_capital": -86792,
"financing_cash_flow": -189166,
"investing_cash_flow": -306246,
"net_cash_flow": 19231470,
"operating_cash_flow": 19315857,
"quarter": 3
},
{
"change_in_working_capital": -68659,
"financing_cash_flow": -61290,
"investing_cash_flow": -144546,
"net_cash_flow": 18492811,
"operating_cash_flow": 18803429,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.723453853866886,
"current_ratio": 1.5085841425099453,
"debt_to_equity_ratio": 0.9851218248585368,
"profit_margin": 0.17051142955520807,
"quarter": 1,
"return_on_assets": 0.12335715084006733,
"return_on_equity": 0.2179885285831485
},
{
"asset_turnover_ratio": 0.7093558001245392,
"current_ratio": 1.3778536318414472,
"debt_to_equity_ratio": 1.0024304821500096,
"profit_margin": 0.17427268551886774,
"quarter": 2,
"return_on_assets": 0.1236213402760886,
"return_on_equity": 0.2203083290962184
},
{
"asset_turnover_ratio": 0.6955324882069112,
"current_ratio": 1.8821342467557134,
"debt_to_equity_ratio": 1.0136288892529883,
"profit_margin": 0.1833010895838216,
"quarter": 3,
"return_on_assets": 0.12749186292927336,
"return_on_equity": 0.22769237347052226
},
{
"asset_turnover_ratio": 0.6819785464626777,
"current_ratio": 1.3320581545639567,
"debt_to_equity_ratio": 1.0526244400978602,
"profit_margin": 0.17115238079353917,
"quarter": 4,
"return_on_assets": 0.11672225187720457,
"return_on_equity": 0.2145447952735463
}
],
"income_statement": [
{
"depreciation": 5388858,
"expenses": 61185143,
"income_tax": 5041864,
"marketing_expense": 11277841,
"net_income": 18655628,
"net_profit": 13613764,
"operational_expense": 37385050,
"product_revenue": 21649609,
"quarter": 1,
"rd_expense": 9507030,
"revenue": 79840771,
"salaries_expense": 23215886,
"service_revenue": 58191162
},
{
"depreciation": 5846345,
"expenses": 60833951,
"income_tax": 4633835,
"marketing_expense": 11387453,
"net_income": 18451044,
"net_profit": 13817209,
"operational_expense": 38659851,
"product_revenue": 29616593,
"quarter": 2,
"rd_expense": 11073312,
"revenue": 79284995,
"salaries_expense": 22885163,
"service_revenue": 49668402
},
{
"depreciation": 4883996,
"expenses": 60484775,
"income_tax": 3816453,
"marketing_expense": 6391652,
"net_income": 18248314,
"net_profit": 14431861,
"operational_expense": 31606147,
"product_revenue": 24934116,
"quarter": 3,
"rd_expense": 8791389,
"revenue": 78733089,
"salaries_expense": 28234248,
"service_revenue": 53798973
},
{
"depreciation": 5421876,
"expenses": 60137604,
"income_tax": 4665867,
"marketing_expense": 11893705,
"net_income": 18047420,
"net_profit": 13381553,
"operational_expense": 30874424,
"product_revenue": 21094701,
"quarter": 4,
"rd_expense": 11814164,
"revenue": 78185024,
"salaries_expense": 20313918,
"service_revenue": 57090323
}
],
"market_conditions": {
"gdp_growth": [
-0.01235487151648215,
-0.022566502234205022,
-0.019004439593452084,
-0.010576666741063256
],
"inflation_rate": [
0.03220426531876372,
0.025549726034922393,
0.028628216667175518,
0.024429616931390608
],
"interest_rate": [
0.05306932350970377,
0.0501498149913781,
0.0540236809813935,
0.05001897753842389
],
"year": 2016
},
"random_event": null,
"year": 2016
}
] |
{
"advertising_type": "Social Media Campaigns",
"financial_health": "Excellent",
"founding_year": 2009,
"industry": "Advertising",
"location": "Shannonton",
"name": "Daniel-Rice",
"num_employees": 217,
"region": "Asia-Pacific",
"revenue_size": "Small",
"website": "www.daniel-rice.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 118769,
"billable_hours_per_employee": 114,
"client_concentration": 0.37,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.8,
"gross_billings": 1971417,
"net_revenue": 1704609,
"new_client_acquisition": 5,
"organic_growth": 0.09,
"quarter": 1,
"revenue_per_employee": 7855
},
{
"average_project_size": 57622,
"billable_hours_per_employee": 154,
"client_concentration": 0.28,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.8,
"gross_billings": 2004747,
"net_revenue": 1757331,
"new_client_acquisition": 5,
"organic_growth": 0.1,
"quarter": 2,
"revenue_per_employee": 8098
},
{
"average_project_size": 126911,
"billable_hours_per_employee": 100,
"client_concentration": 0.35,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.79,
"gross_billings": 2258997,
"net_revenue": 1811683,
"new_client_acquisition": 5,
"organic_growth": -0.04,
"quarter": 3,
"revenue_per_employee": 8349
},
{
"average_project_size": 50988,
"billable_hours_per_employee": 110,
"client_concentration": 0.16,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.77,
"gross_billings": 2059672,
"net_revenue": 1867717,
"new_client_acquisition": 3,
"organic_growth": 0.13,
"quarter": 4,
"revenue_per_employee": 8607
}
],
"balance_sheet": [
{
"assets": 2344561,
"current_assets": 1136114,
"current_liabilities": 698669,
"equity": 1546844,
"fixed_assets": 1208447,
"liabilities": 1212302,
"long_term_liabilities": 513633,
"quarter": 1
},
{
"assets": 2392757,
"current_assets": 963159,
"current_liabilities": 580273,
"equity": 1556589,
"fixed_assets": 1429598,
"liabilities": 1247122,
"long_term_liabilities": 666849,
"quarter": 2
},
{
"assets": 2441943,
"current_assets": 798624,
"current_liabilities": 588715,
"equity": 1588440,
"fixed_assets": 1643319,
"liabilities": 1282942,
"long_term_liabilities": 694227,
"quarter": 3
},
{
"assets": 2492140,
"current_assets": 1082648,
"current_liabilities": 765156,
"equity": 1577954,
"fixed_assets": 1409492,
"liabilities": 1319791,
"long_term_liabilities": 554635,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 75553,
"financing_cash_flow": 136062,
"investing_cash_flow": -357236,
"net_cash_flow": 131301,
"operating_cash_flow": 521215,
"quarter": 1
},
{
"change_in_working_capital": 49631,
"financing_cash_flow": 118799,
"investing_cash_flow": -254646,
"net_cash_flow": 133195,
"operating_cash_flow": 478998,
"quarter": 2
},
{
"change_in_working_capital": -89256,
"financing_cash_flow": 184160,
"investing_cash_flow": -150396,
"net_cash_flow": 231677,
"operating_cash_flow": 500736,
"quarter": 3
},
{
"change_in_working_capital": -93049,
"financing_cash_flow": 194822,
"investing_cash_flow": -473050,
"net_cash_flow": 229465,
"operating_cash_flow": 501529,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7270482619134243,
"current_ratio": 1.6261119356948712,
"debt_to_equity_ratio": 0.783726090025885,
"profit_margin": 0.2432141329771226,
"quarter": 1,
"return_on_assets": 0.17682841265379745,
"return_on_equity": 0.2680199166819666
},
{
"asset_turnover_ratio": 0.7344377218413738,
"current_ratio": 1.6598376970839588,
"debt_to_equity_ratio": 0.8011890100726653,
"profit_margin": 0.23385122097089278,
"quarter": 2,
"return_on_assets": 0.1717491579796862,
"return_on_equity": 0.2640093178096466
},
{
"asset_turnover_ratio": 0.7419022475135578,
"current_ratio": 1.3565545297809636,
"debt_to_equity_ratio": 0.8076741960665811,
"profit_margin": 0.23703870931062443,
"quarter": 3,
"return_on_assets": 0.17585955118526517,
"return_on_equity": 0.2703526730628793
},
{
"asset_turnover_ratio": 0.7494430489458859,
"current_ratio": 1.4149376074944195,
"debt_to_equity_ratio": 0.8363938365757176,
"profit_margin": 0.2171661980910384,
"quarter": 4,
"return_on_assets": 0.16275369762533404,
"return_on_equity": 0.25704488217020266
}
],
"income_statement": [
{
"depreciation": 106630,
"expenses": 1170546,
"income_tax": 119478,
"marketing_expense": 220666,
"net_income": 534063,
"net_profit": 414585,
"operational_expense": 792394,
"product_revenue": 630818,
"quarter": 1,
"rd_expense": 174453,
"revenue": 1704609,
"salaries_expense": 439930,
"service_revenue": 1073791
},
{
"depreciation": 68044,
"expenses": 1211443,
"income_tax": 134934,
"marketing_expense": 184602,
"net_income": 545888,
"net_profit": 410954,
"operational_expense": 761439,
"product_revenue": 389264,
"quarter": 2,
"rd_expense": 193419,
"revenue": 1757331,
"salaries_expense": 534330,
"service_revenue": 1368067
},
{
"depreciation": 71297,
"expenses": 1253770,
"income_tax": 128474,
"marketing_expense": 179445,
"net_income": 557913,
"net_profit": 429439,
"operational_expense": 815079,
"product_revenue": 421190,
"quarter": 3,
"rd_expense": 207543,
"revenue": 1811683,
"salaries_expense": 523399,
"service_revenue": 1390493
},
{
"depreciation": 95924,
"expenses": 1297575,
"income_tax": 164537,
"marketing_expense": 168345,
"net_income": 570142,
"net_profit": 405605,
"operational_expense": 889921,
"product_revenue": 714528,
"quarter": 4,
"rd_expense": 255024,
"revenue": 1867717,
"salaries_expense": 586356,
"service_revenue": 1153189
}
],
"market_conditions": {
"gdp_growth": [
-0.00325705125978098,
-0.01986567987076839,
-0.006233881640682637,
-0.006531387631636151
],
"inflation_rate": [
0.03896650790381326,
0.03317211492580903,
0.03406064556855899,
0.04039336949159771
],
"interest_rate": [
0.06140540365815444,
0.06064661676356288,
0.05835866737161529,
0.059468578137280396
],
"year": 2009
},
"random_event": null,
"year": 2009
},
{
"advertising_kpis": [
{
"average_project_size": 99483,
"billable_hours_per_employee": 89,
"client_concentration": 0.2,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.66,
"gross_billings": 1036233,
"net_revenue": 916007,
"new_client_acquisition": 4,
"organic_growth": 0.02,
"quarter": 1,
"revenue_per_employee": 4221
},
{
"average_project_size": 188239,
"billable_hours_per_employee": 144,
"client_concentration": 0.36,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.76,
"gross_billings": 1120534,
"net_revenue": 951285,
"new_client_acquisition": 2,
"organic_growth": -0.02,
"quarter": 2,
"revenue_per_employee": 4384
},
{
"average_project_size": 180150,
"billable_hours_per_employee": 144,
"client_concentration": 0.39,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.77,
"gross_billings": 1189496,
"net_revenue": 987922,
"new_client_acquisition": 4,
"organic_growth": -0.02,
"quarter": 3,
"revenue_per_employee": 4553
},
{
"average_project_size": 75048,
"billable_hours_per_employee": 136,
"client_concentration": 0.18,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.78,
"gross_billings": 1238220,
"net_revenue": 1025970,
"new_client_acquisition": 3,
"organic_growth": -0.02,
"quarter": 4,
"revenue_per_employee": 4728
}
],
"balance_sheet": [
{
"assets": 950530,
"current_assets": 367542,
"current_liabilities": 167018,
"equity": 686314,
"fixed_assets": 582988,
"liabilities": 417414,
"long_term_liabilities": 250396,
"quarter": 1
},
{
"assets": 971949,
"current_assets": 292742,
"current_liabilities": 204011,
"equity": 709798,
"fixed_assets": 679207,
"liabilities": 428862,
"long_term_liabilities": 224851,
"quarter": 2
},
{
"assets": 993850,
"current_assets": 324072,
"current_liabilities": 244046,
"equity": 729681,
"fixed_assets": 669778,
"liabilities": 440623,
"long_term_liabilities": 196577,
"quarter": 3
},
{
"assets": 1016245,
"current_assets": 370347,
"current_liabilities": 189268,
"equity": 737562,
"fixed_assets": 645898,
"liabilities": 452707,
"long_term_liabilities": 263439,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -34294,
"financing_cash_flow": 19242,
"investing_cash_flow": -284014,
"net_cash_flow": -399956,
"operating_cash_flow": 199136,
"quarter": 1
},
{
"change_in_working_capital": 98513,
"financing_cash_flow": -68343,
"investing_cash_flow": -362696,
"net_cash_flow": -225660,
"operating_cash_flow": 209238,
"quarter": 2
},
{
"change_in_working_capital": 7729,
"financing_cash_flow": 121913,
"investing_cash_flow": -250367,
"net_cash_flow": -129304,
"operating_cash_flow": 246375,
"quarter": 3
},
{
"change_in_working_capital": 7175,
"financing_cash_flow": -128015,
"investing_cash_flow": -470745,
"net_cash_flow": -34501,
"operating_cash_flow": 252715,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9636802625903443,
"current_ratio": 2.200613107569244,
"debt_to_equity_ratio": 0.6081968311880568,
"profit_margin": 0.16724544681427106,
"quarter": 1,
"return_on_assets": 0.1611711361030162,
"return_on_equity": 0.22321852679677232
},
{
"asset_turnover_ratio": 0.9787396252272496,
"current_ratio": 1.4349324301140625,
"debt_to_equity_ratio": 0.604202885891479,
"profit_margin": 0.1752482168855811,
"quarter": 2,
"return_on_assets": 0.1715223741163374,
"return_on_equity": 0.2348710478192387
},
{
"asset_turnover_ratio": 0.9940353172007849,
"current_ratio": 1.3279135900608903,
"debt_to_equity_ratio": 0.6038570279341247,
"profit_margin": 0.17861126688139348,
"quarter": 3,
"return_on_assets": 0.17754590733008,
"return_on_equity": 0.2418234817680603
},
{
"asset_turnover_ratio": 1.0095695427775782,
"current_ratio": 1.9567333093814063,
"debt_to_equity_ratio": 0.6137884001616135,
"profit_margin": 0.1696189947074476,
"quarter": 4,
"return_on_assets": 0.17124217093319033,
"return_on_equity": 0.23594491039397367
}
],
"income_statement": [
{
"depreciation": 45938,
"expenses": 714903,
"income_tax": 47906,
"marketing_expense": 93119,
"net_income": 201104,
"net_profit": 153198,
"operational_expense": 481899,
"product_revenue": 252750,
"quarter": 1,
"rd_expense": 92549,
"revenue": 916007,
"salaries_expense": 351089,
"service_revenue": 663257
},
{
"depreciation": 42527,
"expenses": 739437,
"income_tax": 45137,
"marketing_expense": 81119,
"net_income": 211848,
"net_profit": 166711,
"operational_expense": 502436,
"product_revenue": 316533,
"quarter": 2,
"rd_expense": 139921,
"revenue": 951285,
"salaries_expense": 227844,
"service_revenue": 634752
},
{
"depreciation": 69921,
"expenses": 764814,
"income_tax": 46654,
"marketing_expense": 148947,
"net_income": 223108,
"net_profit": 176454,
"operational_expense": 450927,
"product_revenue": 320756,
"quarter": 3,
"rd_expense": 113724,
"revenue": 987922,
"salaries_expense": 312375,
"service_revenue": 667166
},
{
"depreciation": 78691,
"expenses": 791061,
"income_tax": 60885,
"marketing_expense": 128468,
"net_income": 234909,
"net_profit": 174024,
"operational_expense": 511296,
"product_revenue": 327343,
"quarter": 4,
"rd_expense": 144330,
"revenue": 1025970,
"salaries_expense": 259403,
"service_revenue": 698627
}
],
"market_conditions": {
"gdp_growth": [
0.01060925170632891,
0.005274705215860381,
0.002838503990111641,
-0.0012611844756339917
],
"inflation_rate": [
0.034685450715229355,
0.034516715266406525,
0.03613785331365889,
0.026571010004669143
],
"interest_rate": [
0.03619579109029511,
0.04137097449756026,
0.04205960307448463,
0.042114593437067034
],
"year": 2010
},
"random_event": null,
"year": 2010
},
{
"advertising_kpis": [
{
"average_project_size": 167316,
"billable_hours_per_employee": 158,
"client_concentration": 0.16,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.62,
"gross_billings": 4567960,
"net_revenue": 4112087,
"new_client_acquisition": 2,
"organic_growth": 0.01,
"quarter": 1,
"revenue_per_employee": 18950
},
{
"average_project_size": 102475,
"billable_hours_per_employee": 131,
"client_concentration": 0.12,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.72,
"gross_billings": 5001854,
"net_revenue": 4309658,
"new_client_acquisition": 4,
"organic_growth": 0.11,
"quarter": 2,
"revenue_per_employee": 19860
},
{
"average_project_size": 80180,
"billable_hours_per_employee": 103,
"client_concentration": 0.36,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.68,
"gross_billings": 5138191,
"net_revenue": 4516723,
"new_client_acquisition": 3,
"organic_growth": 0.08,
"quarter": 3,
"revenue_per_employee": 20814
},
{
"average_project_size": 144547,
"billable_hours_per_employee": 151,
"client_concentration": 0.24,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.67,
"gross_billings": 5674783,
"net_revenue": 4733736,
"new_client_acquisition": 1,
"organic_growth": 0.04,
"quarter": 4,
"revenue_per_employee": 21814
}
],
"balance_sheet": [
{
"assets": 5071078,
"current_assets": 1623364,
"current_liabilities": 973762,
"equity": 4060389,
"fixed_assets": 3447714,
"liabilities": 2142277,
"long_term_liabilities": 1168515,
"quarter": 1
},
{
"assets": 5196426,
"current_assets": 2452715,
"current_liabilities": 900267,
"equity": 4323131,
"fixed_assets": 2743711,
"liabilities": 2167702,
"long_term_liabilities": 1267435,
"quarter": 2
},
{
"assets": 5324872,
"current_assets": 1662208,
"current_liabilities": 1131445,
"equity": 4453984,
"fixed_assets": 3662664,
"liabilities": 2193429,
"long_term_liabilities": 1061984,
"quarter": 3
},
{
"assets": 5456493,
"current_assets": 2416474,
"current_liabilities": 967467,
"equity": 4628241,
"fixed_assets": 3040019,
"liabilities": 2219462,
"long_term_liabilities": 1251995,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -84177,
"financing_cash_flow": 64788,
"investing_cash_flow": -285647,
"net_cash_flow": 1286829,
"operating_cash_flow": 1367744,
"quarter": 1
},
{
"change_in_working_capital": 4041,
"financing_cash_flow": 142207,
"investing_cash_flow": -128298,
"net_cash_flow": 1136490,
"operating_cash_flow": 1530205,
"quarter": 2
},
{
"change_in_working_capital": 4080,
"financing_cash_flow": 21082,
"investing_cash_flow": -284062,
"net_cash_flow": 947841,
"operating_cash_flow": 1510839,
"quarter": 3
},
{
"change_in_working_capital": 94639,
"financing_cash_flow": 197599,
"investing_cash_flow": -191322,
"net_cash_flow": 1424518,
"operating_cash_flow": 1580186,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.810890110544543,
"current_ratio": 1.6671055144891667,
"debt_to_equity_ratio": 0.5276038822881256,
"profit_margin": 0.2751858119733362,
"quarter": 1,
"return_on_assets": 0.2231454534913484,
"return_on_equity": 0.27868955412892704
},
{
"asset_turnover_ratio": 0.8293504035273475,
"current_ratio": 2.72443064113202,
"debt_to_equity_ratio": 0.5014194573331227,
"profit_margin": 0.3003502830154968,
"quarter": 2,
"return_on_assets": 0.2490956284184553,
"return_on_equity": 0.29941424398196587
},
{
"asset_turnover_ratio": 0.8482312814279855,
"current_ratio": 1.4691019006668464,
"debt_to_equity_ratio": 0.49246449919891944,
"profit_margin": 0.2928098535154801,
"quarter": 3,
"return_on_assets": 0.24837047726217645,
"return_on_equity": 0.2969343850359588
},
{
"asset_turnover_ratio": 0.867541844184534,
"current_ratio": 2.497732739204541,
"debt_to_equity_ratio": 0.479547629434163,
"profit_margin": 0.293892604065795,
"quarter": 4,
"return_on_assets": 0.2549641317234348,
"return_on_equity": 0.30059152062306177
}
],
"income_statement": [
{
"depreciation": 236156,
"expenses": 2531574,
"income_tax": 448925,
"marketing_expense": 318168,
"net_income": 1580513,
"net_profit": 1131588,
"operational_expense": 1315439,
"product_revenue": 1411022,
"quarter": 1,
"rd_expense": 458692,
"revenue": 4112087,
"salaries_expense": 1084076,
"service_revenue": 2701065
},
{
"depreciation": 235798,
"expenses": 2638218,
"income_tax": 377033,
"marketing_expense": 489838,
"net_income": 1671440,
"net_profit": 1294407,
"operational_expense": 1366636,
"product_revenue": 1525119,
"quarter": 2,
"rd_expense": 313953,
"revenue": 4309658,
"salaries_expense": 871098,
"service_revenue": 2784539
},
{
"depreciation": 188298,
"expenses": 2749355,
"income_tax": 444827,
"marketing_expense": 379320,
"net_income": 1767368,
"net_profit": 1322541,
"operational_expense": 1425256,
"product_revenue": 1735998,
"quarter": 3,
"rd_expense": 457896,
"revenue": 4516723,
"salaries_expense": 978332,
"service_revenue": 2780725
},
{
"depreciation": 188976,
"expenses": 2865173,
"income_tax": 477353,
"marketing_expense": 529983,
"net_income": 1868563,
"net_profit": 1391210,
"operational_expense": 1948759,
"product_revenue": 1844129,
"quarter": 4,
"rd_expense": 465804,
"revenue": 4733736,
"salaries_expense": 976856,
"service_revenue": 2889607
}
],
"market_conditions": {
"gdp_growth": [
-0.00143567756778425,
0.018011110824451518,
0.009578269496685032,
0.0077984067484155265
],
"inflation_rate": [
0.028708305796532607,
0.03259385967199359,
0.03200948082505847,
0.030794509233271462
],
"interest_rate": [
0.04289958042487941,
0.04957189289370182,
0.04798211778748941,
0.045288615937373905
],
"year": 2011
},
"random_event": {
"description": "Daniel-Rice Senior Leadership Change in 2011",
"impact": 0.04,
"type": "Senior Leadership Change"
},
"year": 2011
},
{
"advertising_kpis": [
{
"average_project_size": 172798,
"billable_hours_per_employee": 155,
"client_concentration": 0.34,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.78,
"gross_billings": 5704362,
"net_revenue": 4620177,
"new_client_acquisition": 2,
"organic_growth": 0.14,
"quarter": 1,
"revenue_per_employee": 21291
},
{
"average_project_size": 129385,
"billable_hours_per_employee": 123,
"client_concentration": 0.32,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.6,
"gross_billings": 5194373,
"net_revenue": 4673823,
"new_client_acquisition": 4,
"organic_growth": 0.01,
"quarter": 2,
"revenue_per_employee": 21538
},
{
"average_project_size": 188820,
"billable_hours_per_employee": 131,
"client_concentration": 0.13,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.75,
"gross_billings": 5550691,
"net_revenue": 4728092,
"new_client_acquisition": 3,
"organic_growth": -0.04,
"quarter": 3,
"revenue_per_employee": 21788
},
{
"average_project_size": 179702,
"billable_hours_per_employee": 143,
"client_concentration": 0.21,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.72,
"gross_billings": 5530665,
"net_revenue": 4782992,
"new_client_acquisition": 4,
"organic_growth": -0.04,
"quarter": 4,
"revenue_per_employee": 22041
}
],
"balance_sheet": [
{
"assets": 6236016,
"current_assets": 2072102,
"current_liabilities": 1249566,
"equity": 4360238,
"fixed_assets": 4163914,
"liabilities": 2669447,
"long_term_liabilities": 1419881,
"quarter": 1
},
{
"assets": 6327537,
"current_assets": 2236978,
"current_liabilities": 1250911,
"equity": 4507116,
"fixed_assets": 4090559,
"liabilities": 2699195,
"long_term_liabilities": 1448284,
"quarter": 2
},
{
"assets": 6420402,
"current_assets": 2816973,
"current_liabilities": 1288175,
"equity": 4509256,
"fixed_assets": 3603429,
"liabilities": 2729275,
"long_term_liabilities": 1441100,
"quarter": 3
},
{
"assets": 6514629,
"current_assets": 2680749,
"current_liabilities": 1199963,
"equity": 4571366,
"fixed_assets": 3833880,
"liabilities": 2759690,
"long_term_liabilities": 1559727,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -43485,
"financing_cash_flow": -154348,
"investing_cash_flow": -242299,
"net_cash_flow": 476041,
"operating_cash_flow": 1090473,
"quarter": 1
},
{
"change_in_working_capital": -22177,
"financing_cash_flow": -1523,
"investing_cash_flow": -145745,
"net_cash_flow": 963201,
"operating_cash_flow": 1167659,
"quarter": 2
},
{
"change_in_working_capital": 95867,
"financing_cash_flow": 120448,
"investing_cash_flow": -119304,
"net_cash_flow": 748194,
"operating_cash_flow": 1100190,
"quarter": 3
},
{
"change_in_working_capital": 15996,
"financing_cash_flow": -116037,
"investing_cash_flow": -372876,
"net_cash_flow": 587181,
"operating_cash_flow": 1115395,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7408860079897165,
"current_ratio": 1.6582573469508612,
"debt_to_equity_ratio": 0.6122250666133362,
"profit_margin": 0.17178324553366678,
"quarter": 1,
"return_on_assets": 0.12727180302295568,
"return_on_equity": 0.18202423812645088
},
{
"asset_turnover_ratio": 0.7386480711215122,
"current_ratio": 1.7882791021903237,
"debt_to_equity_ratio": 0.598874091547677,
"profit_margin": 0.18802038502527801,
"quarter": 2,
"return_on_assets": 0.13888089473044568,
"return_on_equity": 0.19497479097498266
},
{
"asset_turnover_ratio": 0.736416816267891,
"current_ratio": 2.1867937197973877,
"debt_to_equity_ratio": 0.6052606017489359,
"profit_margin": 0.17303576157147535,
"quarter": 3,
"return_on_assets": 0.12742644463695577,
"return_on_equity": 0.18143325639529004
},
{
"asset_turnover_ratio": 0.7341925380555056,
"current_ratio": 2.2340263824801263,
"debt_to_equity_ratio": 0.6036904505130414,
"profit_margin": 0.17069378330551252,
"quarter": 4,
"return_on_assets": 0.12532210199537072,
"return_on_equity": 0.17859585078070755
}
],
"income_statement": [
{
"depreciation": 296804,
"expenses": 3488370,
"income_tax": 338138,
"marketing_expense": 360486,
"net_income": 1131807,
"net_profit": 793669,
"operational_expense": 1835784,
"product_revenue": 1397025,
"quarter": 1,
"rd_expense": 602258,
"revenue": 4620177,
"salaries_expense": 1085716,
"service_revenue": 3223152
},
{
"depreciation": 288885,
"expenses": 3533321,
"income_tax": 261728,
"marketing_expense": 683686,
"net_income": 1140502,
"net_profit": 878774,
"operational_expense": 2002724,
"product_revenue": 1744655,
"quarter": 2,
"rd_expense": 688918,
"revenue": 4673823,
"salaries_expense": 1394108,
"service_revenue": 2929168
},
{
"depreciation": 282061,
"expenses": 3578851,
"income_tax": 331112,
"marketing_expense": 611475,
"net_income": 1149241,
"net_profit": 818129,
"operational_expense": 2259208,
"product_revenue": 1414837,
"quarter": 3,
"rd_expense": 512055,
"revenue": 4728092,
"salaries_expense": 1215911,
"service_revenue": 3313255
},
{
"depreciation": 298968,
"expenses": 3624968,
"income_tax": 341597,
"marketing_expense": 384448,
"net_income": 1158024,
"net_profit": 816427,
"operational_expense": 2513600,
"product_revenue": 1140315,
"quarter": 4,
"rd_expense": 623044,
"revenue": 4782992,
"salaries_expense": 1615788,
"service_revenue": 3642677
}
],
"market_conditions": {
"gdp_growth": [
0.006771234601742537,
0.004997538840333776,
-0.0016689295606170367,
-0.003624434364955867
],
"inflation_rate": [
0.030329187011849165,
0.02138092351970544,
0.021764928831955622,
0.030177893205697966
],
"interest_rate": [
0.04885707031012735,
0.04581486187249347,
0.0438950156924999,
0.04710036406451561
],
"year": 2012
},
"random_event": null,
"year": 2012
},
{
"advertising_kpis": [
{
"average_project_size": 183033,
"billable_hours_per_employee": 97,
"client_concentration": 0.4,
"client_retention_rate": 0.9,
"employee_utilization_rate": 0.71,
"gross_billings": 2309488,
"net_revenue": 1984921,
"new_client_acquisition": 1,
"organic_growth": 0.09,
"quarter": 1,
"revenue_per_employee": 9147
},
{
"average_project_size": 134784,
"billable_hours_per_employee": 98,
"client_concentration": 0.33,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.68,
"gross_billings": 2337117,
"net_revenue": 2023143,
"new_client_acquisition": 1,
"organic_growth": 0.1,
"quarter": 2,
"revenue_per_employee": 9323
},
{
"average_project_size": 191273,
"billable_hours_per_employee": 110,
"client_concentration": 0.25,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.69,
"gross_billings": 2521492,
"net_revenue": 2062102,
"new_client_acquisition": 3,
"organic_growth": -0.02,
"quarter": 3,
"revenue_per_employee": 9503
},
{
"average_project_size": 172604,
"billable_hours_per_employee": 84,
"client_concentration": 0.23,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.62,
"gross_billings": 2656183,
"net_revenue": 2101811,
"new_client_acquisition": 5,
"organic_growth": 0.09,
"quarter": 4,
"revenue_per_employee": 9686
}
],
"balance_sheet": [
{
"assets": 1995973,
"current_assets": 900291,
"current_liabilities": 610210,
"equity": 1349027,
"fixed_assets": 1095682,
"liabilities": 1048278,
"long_term_liabilities": 438068,
"quarter": 1
},
{
"assets": 2039418,
"current_assets": 681915,
"current_liabilities": 533378,
"equity": 1397496,
"fixed_assets": 1357503,
"liabilities": 1075947,
"long_term_liabilities": 542569,
"quarter": 2
},
{
"assets": 2083808,
"current_assets": 868100,
"current_liabilities": 454454,
"equity": 1403529,
"fixed_assets": 1215708,
"liabilities": 1104347,
"long_term_liabilities": 649893,
"quarter": 3
},
{
"assets": 2129165,
"current_assets": 771594,
"current_liabilities": 659352,
"equity": 1415889,
"fixed_assets": 1357571,
"liabilities": 1133497,
"long_term_liabilities": 474145,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -20908,
"financing_cash_flow": -172141,
"investing_cash_flow": -339637,
"net_cash_flow": 422685,
"operating_cash_flow": 475316,
"quarter": 1
},
{
"change_in_working_capital": 36121,
"financing_cash_flow": 27094,
"investing_cash_flow": -178568,
"net_cash_flow": -32563,
"operating_cash_flow": 536157,
"quarter": 2
},
{
"change_in_working_capital": -3092,
"financing_cash_flow": 50448,
"investing_cash_flow": -499753,
"net_cash_flow": 47101,
"operating_cash_flow": 518750,
"quarter": 3
},
{
"change_in_working_capital": 78866,
"financing_cash_flow": 113062,
"investing_cash_flow": -146113,
"net_cash_flow": 496173,
"operating_cash_flow": 548393,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9944628509503886,
"current_ratio": 1.475378967896298,
"debt_to_equity_ratio": 0.7770622826674336,
"profit_margin": 0.20219041463111126,
"quarter": 1,
"return_on_assets": 0.20107085616889608,
"return_on_equity": 0.2974973814460348
},
{
"asset_turnover_ratio": 0.9920197821143091,
"current_ratio": 1.2784835520025197,
"debt_to_equity_ratio": 0.7699106115509454,
"profit_margin": 0.21453006534881616,
"quarter": 2,
"return_on_assets": 0.21281806868430111,
"return_on_equity": 0.3105733397448007
},
{
"asset_turnover_ratio": 0.9895834932968872,
"current_ratio": 1.9102043331118221,
"debt_to_equity_ratio": 0.7868358972276313,
"profit_margin": 0.20564841118431582,
"quarter": 3,
"return_on_assets": 0.2035062731307299,
"return_on_equity": 0.3021440953482258
},
{
"asset_turnover_ratio": 0.9871527100999687,
"current_ratio": 1.170230772030721,
"debt_to_equity_ratio": 0.8005549870081624,
"profit_margin": 0.19993281983965255,
"quarter": 4,
"return_on_assets": 0.19736422494264183,
"return_on_equity": 0.29678950821709893
}
],
"income_statement": [
{
"depreciation": 73984,
"expenses": 1440449,
"income_tax": 143140,
"marketing_expense": 209279,
"net_income": 544472,
"net_profit": 401332,
"operational_expense": 761037,
"product_revenue": 537672,
"quarter": 1,
"rd_expense": 153851,
"revenue": 1984921,
"salaries_expense": 586760,
"service_revenue": 1447249
},
{
"depreciation": 102132,
"expenses": 1472953,
"income_tax": 116165,
"marketing_expense": 284869,
"net_income": 550190,
"net_profit": 434025,
"operational_expense": 809717,
"product_revenue": 632081,
"quarter": 2,
"rd_expense": 155296,
"revenue": 2023143,
"salaries_expense": 680414,
"service_revenue": 1391062
},
{
"depreciation": 94682,
"expenses": 1506191,
"income_tax": 131843,
"marketing_expense": 173257,
"net_income": 555911,
"net_profit": 424068,
"operational_expense": 796399,
"product_revenue": 719722,
"quarter": 3,
"rd_expense": 276825,
"revenue": 2062102,
"salaries_expense": 597243,
"service_revenue": 1342380
},
{
"depreciation": 128172,
"expenses": 1540178,
"income_tax": 141412,
"marketing_expense": 231790,
"net_income": 561633,
"net_profit": 420221,
"operational_expense": 936651,
"product_revenue": 567933,
"quarter": 4,
"rd_expense": 165704,
"revenue": 2101811,
"salaries_expense": 502076,
"service_revenue": 1533878
}
],
"market_conditions": {
"gdp_growth": [
-0.017310536341687683,
-0.019961860250309826,
-0.004873647845838705,
-0.011252932682202753
],
"inflation_rate": [
0.030776243745601645,
0.02409735738970776,
0.030648300332887075,
0.022737324044366784
],
"interest_rate": [
0.04688307591872268,
0.048821170296728895,
0.051688760432236004,
0.0529996403116392
],
"year": 2013
},
"random_event": {
"description": "Daniel-Rice Introduction of New Service in 2013",
"impact": 0,
"type": "Introduction of New Service"
},
"year": 2013
},
{
"advertising_kpis": [
{
"average_project_size": 197638,
"billable_hours_per_employee": 141,
"client_concentration": 0.28,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.63,
"gross_billings": 5158191,
"net_revenue": 4026262,
"new_client_acquisition": 2,
"organic_growth": 0.01,
"quarter": 1,
"revenue_per_employee": 18554
},
{
"average_project_size": 69018,
"billable_hours_per_employee": 90,
"client_concentration": 0.15,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.61,
"gross_billings": 4964697,
"net_revenue": 4190782,
"new_client_acquisition": 1,
"organic_growth": 0.04,
"quarter": 2,
"revenue_per_employee": 19312
},
{
"average_project_size": 88002,
"billable_hours_per_employee": 90,
"client_concentration": 0.29,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.76,
"gross_billings": 5371499,
"net_revenue": 4362024,
"new_client_acquisition": 3,
"organic_growth": 0,
"quarter": 3,
"revenue_per_employee": 20101
},
{
"average_project_size": 197898,
"billable_hours_per_employee": 85,
"client_concentration": 0.34,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.67,
"gross_billings": 5274550,
"net_revenue": 4540264,
"new_client_acquisition": 1,
"organic_growth": 0.15,
"quarter": 4,
"revenue_per_employee": 20923
}
],
"balance_sheet": [
{
"assets": 4510098,
"current_assets": 1552093,
"current_liabilities": 1429952,
"equity": 3012192,
"fixed_assets": 2958005,
"liabilities": 2545108,
"long_term_liabilities": 1115156,
"quarter": 1
},
{
"assets": 4647680,
"current_assets": 1491766,
"current_liabilities": 1208415,
"equity": 3222204,
"fixed_assets": 3155914,
"liabilities": 2615259,
"long_term_liabilities": 1406844,
"quarter": 2
},
{
"assets": 4789459,
"current_assets": 1543433,
"current_liabilities": 1325127,
"equity": 3290472,
"fixed_assets": 3246026,
"liabilities": 2687344,
"long_term_liabilities": 1362217,
"quarter": 3
},
{
"assets": 4935563,
"current_assets": 2042826,
"current_liabilities": 1359339,
"equity": 3419293,
"fixed_assets": 2892737,
"liabilities": 2761416,
"long_term_liabilities": 1402077,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -19166,
"financing_cash_flow": -96240,
"investing_cash_flow": -196510,
"net_cash_flow": 801245,
"operating_cash_flow": 1179610,
"quarter": 1
},
{
"change_in_working_capital": -54728,
"financing_cash_flow": 151457,
"investing_cash_flow": -386488,
"net_cash_flow": 1201391,
"operating_cash_flow": 1421913,
"quarter": 2
},
{
"change_in_working_capital": -97544,
"financing_cash_flow": 177795,
"investing_cash_flow": -453912,
"net_cash_flow": 1173098,
"operating_cash_flow": 1367795,
"quarter": 3
},
{
"change_in_working_capital": 29995,
"financing_cash_flow": 9148,
"investing_cash_flow": -318910,
"net_cash_flow": 1130823,
"operating_cash_flow": 1394906,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8927216215700856,
"current_ratio": 1.0854161538289397,
"debt_to_equity_ratio": 0.8449355153987528,
"profit_margin": 0.2600928603255327,
"quarter": 1,
"return_on_assets": 0.23219052002861135,
"return_on_equity": 0.3476544655851951
},
{
"asset_turnover_ratio": 0.9016933179564858,
"current_ratio": 1.234481531593037,
"debt_to_equity_ratio": 0.8116366933937144,
"profit_margin": 0.28390477004053183,
"quarter": 2,
"return_on_assets": 0.25599503408152025,
"return_on_equity": 0.3692450881446364
},
{
"asset_turnover_ratio": 0.9107550560512158,
"current_ratio": 1.1647434547782967,
"debt_to_equity_ratio": 0.8167047159191752,
"profit_margin": 0.27243247629999284,
"quarter": 3,
"return_on_assets": 0.2481192552227715,
"return_on_equity": 0.36115092302867186
},
{
"asset_turnover_ratio": 0.9199080226511139,
"current_ratio": 1.5028083502349303,
"debt_to_equity_ratio": 0.807598529871526,
"profit_margin": 0.27424528617719146,
"quarter": 4,
"return_on_assets": 0.2522804389286491,
"return_on_equity": 0.3641530573718017
}
],
"income_statement": [
{
"depreciation": 132408,
"expenses": 2552653,
"income_tax": 426407,
"marketing_expense": 469865,
"net_income": 1473609,
"net_profit": 1047202,
"operational_expense": 1699830,
"product_revenue": 1140704,
"quarter": 1,
"rd_expense": 362364,
"revenue": 4026262,
"salaries_expense": 996368,
"service_revenue": 2885558
},
{
"depreciation": 232130,
"expenses": 2635997,
"income_tax": 365002,
"marketing_expense": 468975,
"net_income": 1554785,
"net_profit": 1189783,
"operational_expense": 1447533,
"product_revenue": 1149282,
"quarter": 2,
"rd_expense": 343734,
"revenue": 4190782,
"salaries_expense": 939865,
"service_revenue": 3041500
},
{
"depreciation": 179438,
"expenses": 2722062,
"income_tax": 451605,
"marketing_expense": 435374,
"net_income": 1639962,
"net_profit": 1188357,
"operational_expense": 1568408,
"product_revenue": 1532803,
"quarter": 3,
"rd_expense": 275829,
"revenue": 4362024,
"salaries_expense": 1170091,
"service_revenue": 2829221
},
{
"depreciation": 149760,
"expenses": 2810938,
"income_tax": 484180,
"marketing_expense": 502379,
"net_income": 1729326,
"net_profit": 1245146,
"operational_expense": 1424270,
"product_revenue": 1477960,
"quarter": 4,
"rd_expense": 438306,
"revenue": 4540264,
"salaries_expense": 946990,
"service_revenue": 3062304
}
],
"market_conditions": {
"gdp_growth": [
0.012476368039209583,
-0.0047237500226106535,
0.010610091421085504,
0.0066768134481235974
],
"inflation_rate": [
0.027179709369538105,
0.020678762261772395,
0.02267958256881053,
0.027002403804020962
],
"interest_rate": [
0.0391827741907698,
0.04180449918230185,
0.041413266747667064,
0.04436705600184064
],
"year": 2014
},
"random_event": null,
"year": 2014
}
] |
{
"advertising_type": "Digital Marketing",
"financial_health": "Distressed",
"founding_year": 2008,
"industry": "Advertising",
"location": "Nicholasstad",
"name": "Barber-Stevens",
"num_employees": 418,
"region": "North America",
"revenue_size": "Medium",
"website": "www.barber-stevens.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 60446,
"billable_hours_per_employee": 134,
"client_concentration": 0.28,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.8,
"gross_billings": 15040062,
"net_revenue": 13481839,
"new_client_acquisition": 2,
"organic_growth": 0.09,
"quarter": 1,
"revenue_per_employee": 32253
},
{
"average_project_size": 93001,
"billable_hours_per_employee": 125,
"client_concentration": 0.34,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.79,
"gross_billings": 15911567,
"net_revenue": 13364729,
"new_client_acquisition": 2,
"organic_growth": 0.13,
"quarter": 2,
"revenue_per_employee": 31973
},
{
"average_project_size": 104572,
"billable_hours_per_employee": 143,
"client_concentration": 0.31,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.62,
"gross_billings": 17058923,
"net_revenue": 13248637,
"new_client_acquisition": 3,
"organic_growth": 0.03,
"quarter": 3,
"revenue_per_employee": 31695
},
{
"average_project_size": 123639,
"billable_hours_per_employee": 123,
"client_concentration": 0.12,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.66,
"gross_billings": 16506697,
"net_revenue": 13133553,
"new_client_acquisition": 5,
"organic_growth": 0.1,
"quarter": 4,
"revenue_per_employee": 31420
}
],
"balance_sheet": [
{
"assets": 19105152,
"current_assets": 7930545,
"current_liabilities": 3890139,
"equity": 12796102,
"fixed_assets": 11174607,
"liabilities": 8907116,
"long_term_liabilities": 5016977,
"quarter": 1
},
{
"assets": 19639957,
"current_assets": 9583903,
"current_liabilities": 4116106,
"equity": 13349827,
"fixed_assets": 10056054,
"liabilities": 9007997,
"long_term_liabilities": 4891891,
"quarter": 2
},
{
"assets": 20189732,
"current_assets": 9420829,
"current_liabilities": 5050046,
"equity": 13451000,
"fixed_assets": 10768903,
"liabilities": 9110021,
"long_term_liabilities": 4059975,
"quarter": 3
},
{
"assets": 20754897,
"current_assets": 6500441,
"current_liabilities": 3896833,
"equity": 13838845,
"fixed_assets": 14254456,
"liabilities": 9213200,
"long_term_liabilities": 5316367,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 76975,
"financing_cash_flow": -159493,
"investing_cash_flow": -148243,
"net_cash_flow": 3170012,
"operating_cash_flow": 3501793,
"quarter": 1
},
{
"change_in_working_capital": 61404,
"financing_cash_flow": -6397,
"investing_cash_flow": -449308,
"net_cash_flow": 3530676,
"operating_cash_flow": 3641033,
"quarter": 2
},
{
"change_in_working_capital": 70633,
"financing_cash_flow": -56138,
"investing_cash_flow": -277026,
"net_cash_flow": 2673746,
"operating_cash_flow": 3108683,
"quarter": 3
},
{
"change_in_working_capital": 62776,
"financing_cash_flow": 162778,
"investing_cash_flow": -392370,
"net_cash_flow": 2825087,
"operating_cash_flow": 3263916,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7056651001782137,
"current_ratio": 2.0386276685743105,
"debt_to_equity_ratio": 0.6960804157391055,
"profit_margin": 0.1927085763299799,
"quarter": 1,
"return_on_assets": 0.13598771682109623,
"return_on_equity": 0.2030357369767762
},
{
"asset_turnover_ratio": 0.6804866731632865,
"current_ratio": 2.3283907168571463,
"debt_to_equity_ratio": 0.6747650737346633,
"profit_margin": 0.20336117552402297,
"quarter": 2,
"return_on_assets": 0.13838456978291755,
"return_on_equity": 0.20358818132999026
},
{
"asset_turnover_ratio": 0.6562066797122419,
"current_ratio": 1.8654937004534216,
"debt_to_equity_ratio": 0.6772746264218273,
"profit_margin": 0.1789836192206036,
"quarter": 3,
"return_on_assets": 0.11745024649163248,
"return_on_equity": 0.17629090773920156
},
{
"asset_turnover_ratio": 0.6327929741111218,
"current_ratio": 1.6681343542307305,
"debt_to_equity_ratio": 0.6657492008906812,
"profit_margin": 0.17490682072094277,
"quarter": 4,
"return_on_assets": 0.11067980727632616,
"return_on_equity": 0.16599275445313535
}
],
"income_statement": [
{
"depreciation": 903727,
"expenses": 9917551,
"income_tax": 966222,
"marketing_expense": 1438392,
"net_income": 3564288,
"net_profit": 2598066,
"operational_expense": 5450592,
"product_revenue": 3925561,
"quarter": 1,
"rd_expense": 1266407,
"revenue": 13481839,
"salaries_expense": 3470607,
"service_revenue": 9556278
},
{
"depreciation": 923166,
"expenses": 9943999,
"income_tax": 702863,
"marketing_expense": 1142457,
"net_income": 3420730,
"net_profit": 2717867,
"operational_expense": 5048061,
"product_revenue": 5297850,
"quarter": 2,
"rd_expense": 1876926,
"revenue": 13364729,
"salaries_expense": 3922993,
"service_revenue": 8066879
},
{
"depreciation": 737394,
"expenses": 9970518,
"income_tax": 906830,
"marketing_expense": 1680646,
"net_income": 3278119,
"net_profit": 2371289,
"operational_expense": 5857315,
"product_revenue": 4928589,
"quarter": 3,
"rd_expense": 1253853,
"revenue": 13248637,
"salaries_expense": 4340490,
"service_revenue": 8320048
},
{
"depreciation": 966768,
"expenses": 9997108,
"income_tax": 839297,
"marketing_expense": 1822133,
"net_income": 3136445,
"net_profit": 2297148,
"operational_expense": 6632585,
"product_revenue": 3137509,
"quarter": 4,
"rd_expense": 1892844,
"revenue": 13133553,
"salaries_expense": 3993929,
"service_revenue": 9996044
}
],
"market_conditions": {
"gdp_growth": [
0.035876258960397825,
0.03219061355360337,
0.036416066417153545,
0.035875536657590676
],
"inflation_rate": [
0.009245519921979051,
0.006446900818896029,
0.006452929067421832,
0.004434726416422538
],
"interest_rate": [
0.02254592924709201,
0.01892337164087724,
0.01847465405545004,
0.022522921874724284
],
"year": 2008
},
"random_event": {
"description": "Barber-Stevens Partnership with Major Brand in 2008",
"impact": -0.09,
"type": "Partnership with Major Brand"
},
"year": 2008
},
{
"advertising_kpis": [
{
"average_project_size": 63104,
"billable_hours_per_employee": 144,
"client_concentration": 0.19,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.66,
"gross_billings": 19825725,
"net_revenue": 15549951,
"new_client_acquisition": 3,
"organic_growth": 0.12,
"quarter": 1,
"revenue_per_employee": 37201
},
{
"average_project_size": 128825,
"billable_hours_per_employee": 85,
"client_concentration": 0.27,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.66,
"gross_billings": 18027432,
"net_revenue": 15142477,
"new_client_acquisition": 4,
"organic_growth": 0.15,
"quarter": 2,
"revenue_per_employee": 36226
},
{
"average_project_size": 134988,
"billable_hours_per_employee": 145,
"client_concentration": 0.31,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.8,
"gross_billings": 16504508,
"net_revenue": 14745681,
"new_client_acquisition": 1,
"organic_growth": 0.05,
"quarter": 3,
"revenue_per_employee": 35277
},
{
"average_project_size": 57432,
"billable_hours_per_employee": 158,
"client_concentration": 0.34,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.65,
"gross_billings": 17376093,
"net_revenue": 14359282,
"new_client_acquisition": 2,
"organic_growth": 0,
"quarter": 4,
"revenue_per_employee": 34352
}
],
"balance_sheet": [
{
"assets": 18040125,
"current_assets": 5473695,
"current_liabilities": 3109603,
"equity": 13687797,
"fixed_assets": 12566430,
"liabilities": 7429485,
"long_term_liabilities": 4319882,
"quarter": 1
},
{
"assets": 18639871,
"current_assets": 5938568,
"current_liabilities": 3151481,
"equity": 13936710,
"fixed_assets": 12701303,
"liabilities": 7510422,
"long_term_liabilities": 4358941,
"quarter": 2
},
{
"assets": 19259555,
"current_assets": 8697177,
"current_liabilities": 3290603,
"equity": 14689567,
"fixed_assets": 10562378,
"liabilities": 7592241,
"long_term_liabilities": 4301638,
"quarter": 3
},
{
"assets": 19899841,
"current_assets": 7133053,
"current_liabilities": 3856818,
"equity": 14936750,
"fixed_assets": 12766788,
"liabilities": 7674951,
"long_term_liabilities": 3818133,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 44346,
"financing_cash_flow": 38392,
"investing_cash_flow": -379843,
"net_cash_flow": 3410054,
"operating_cash_flow": 3734255,
"quarter": 1
},
{
"change_in_working_capital": -65203,
"financing_cash_flow": -195805,
"investing_cash_flow": -339279,
"net_cash_flow": 3251557,
"operating_cash_flow": 3554782,
"quarter": 2
},
{
"change_in_working_capital": 42099,
"financing_cash_flow": 31020,
"investing_cash_flow": -242093,
"net_cash_flow": 3721706,
"operating_cash_flow": 4094233,
"quarter": 3
},
{
"change_in_working_capital": -49436,
"financing_cash_flow": -179048,
"investing_cash_flow": -200741,
"net_cash_flow": 2975475,
"operating_cash_flow": 3375168,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8619647036813769,
"current_ratio": 1.7602552480171907,
"debt_to_equity_ratio": 0.54278164703933,
"profit_margin": 0.19788853353943045,
"quarter": 1,
"return_on_assets": 0.1705729311742574,
"return_on_equity": 0.22481024521330933
},
{
"asset_turnover_ratio": 0.812370268013121,
"current_ratio": 1.8843737277806847,
"debt_to_equity_ratio": 0.5388949041775283,
"profit_margin": 0.18538981436128316,
"quarter": 2,
"return_on_assets": 0.15060517317957833,
"return_on_equity": 0.20142924693130587
},
{
"asset_turnover_ratio": 0.7656293720182008,
"current_ratio": 2.64303442256632,
"debt_to_equity_ratio": 0.5168457994711485,
"profit_margin": 0.2049585231092413,
"quarter": 3,
"return_on_assets": 0.1569222653379063,
"return_on_equity": 0.2057414626312675
},
{
"asset_turnover_ratio": 0.7215777251687588,
"current_ratio": 1.849465803156903,
"debt_to_equity_ratio": 0.5138300500443537,
"profit_margin": 0.1888576322966566,
"quarter": 4,
"return_on_assets": 0.1362754606933794,
"return_on_equity": 0.18155622876462416
}
],
"income_statement": [
{
"depreciation": 657098,
"expenses": 11423113,
"income_tax": 1049681,
"marketing_expense": 1440103,
"net_income": 4126838,
"net_profit": 3077157,
"operational_expense": 6956038,
"product_revenue": 3421297,
"quarter": 1,
"rd_expense": 1804727,
"revenue": 15549951,
"salaries_expense": 4597030,
"service_revenue": 12128654
},
{
"depreciation": 747521,
"expenses": 11161953,
"income_tax": 1173263,
"marketing_expense": 1898665,
"net_income": 3980524,
"net_profit": 2807261,
"operational_expense": 7028642,
"product_revenue": 4499512,
"quarter": 2,
"rd_expense": 1215194,
"revenue": 15142477,
"salaries_expense": 4055898,
"service_revenue": 10642965
},
{
"depreciation": 1071980,
"expenses": 10906763,
"income_tax": 816665,
"marketing_expense": 1413710,
"net_income": 3838918,
"net_profit": 3022253,
"operational_expense": 5942167,
"product_revenue": 3608116,
"quarter": 3,
"rd_expense": 1647243,
"revenue": 14745681,
"salaries_expense": 3325837,
"service_revenue": 11137565
},
{
"depreciation": 663308,
"expenses": 10657408,
"income_tax": 990014,
"marketing_expense": 1979326,
"net_income": 3701874,
"net_profit": 2711860,
"operational_expense": 6221813,
"product_revenue": 3259123,
"quarter": 4,
"rd_expense": 1953851,
"revenue": 14359282,
"salaries_expense": 4044422,
"service_revenue": 11100159
}
],
"market_conditions": {
"gdp_growth": [
0.057802134393350156,
0.06553301536690721,
0.05400535770256426,
0.06297996170255496
],
"inflation_rate": [
0.005418472556265364,
0.005842059223179498,
0.012325934555842782,
0.0049467741118334844
],
"interest_rate": [
0.01893283950249397,
0.014298004921996094,
0.021815190426399907,
0.020224529259304732
],
"year": 2009
},
"random_event": {
"description": "Barber-Stevens Expansion to New Market in 2009",
"impact": 0.04,
"type": "Expansion to New Market"
},
"year": 2009
},
{
"advertising_kpis": [
{
"average_project_size": 154455,
"billable_hours_per_employee": 148,
"client_concentration": 0.39,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.61,
"gross_billings": 11633515,
"net_revenue": 9206464,
"new_client_acquisition": 2,
"organic_growth": 0.14,
"quarter": 1,
"revenue_per_employee": 22025
},
{
"average_project_size": 199301,
"billable_hours_per_employee": 147,
"client_concentration": 0.36,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.75,
"gross_billings": 11244887,
"net_revenue": 9221392,
"new_client_acquisition": 3,
"organic_growth": -0.02,
"quarter": 2,
"revenue_per_employee": 22061
},
{
"average_project_size": 193336,
"billable_hours_per_employee": 131,
"client_concentration": 0.18,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.73,
"gross_billings": 11238249,
"net_revenue": 9236345,
"new_client_acquisition": 4,
"organic_growth": 0.02,
"quarter": 3,
"revenue_per_employee": 22097
},
{
"average_project_size": 154904,
"billable_hours_per_employee": 130,
"client_concentration": 0.24,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.66,
"gross_billings": 11896935,
"net_revenue": 9251322,
"new_client_acquisition": 5,
"organic_growth": 0.06,
"quarter": 4,
"revenue_per_employee": 22132
}
],
"balance_sheet": [
{
"assets": 11566671,
"current_assets": 4341903,
"current_liabilities": 2521300,
"equity": 8429091,
"fixed_assets": 7224768,
"liabilities": 5065276,
"long_term_liabilities": 2543976,
"quarter": 1
},
{
"assets": 11837372,
"current_assets": 4589581,
"current_liabilities": 2996124,
"equity": 8742447,
"fixed_assets": 7247791,
"liabilities": 5108854,
"long_term_liabilities": 2112730,
"quarter": 2
},
{
"assets": 12114408,
"current_assets": 5532536,
"current_liabilities": 2863659,
"equity": 8889993,
"fixed_assets": 6581872,
"liabilities": 5152807,
"long_term_liabilities": 2289148,
"quarter": 3
},
{
"assets": 12397927,
"current_assets": 5654183,
"current_liabilities": 2541636,
"equity": 9340631,
"fixed_assets": 6743744,
"liabilities": 5197138,
"long_term_liabilities": 2655502,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 20619,
"financing_cash_flow": -21876,
"investing_cash_flow": -295731,
"net_cash_flow": 1928769,
"operating_cash_flow": 2461170,
"quarter": 1
},
{
"change_in_working_capital": -94676,
"financing_cash_flow": 69549,
"investing_cash_flow": -492347,
"net_cash_flow": 2479244,
"operating_cash_flow": 2556449,
"quarter": 2
},
{
"change_in_working_capital": -14254,
"financing_cash_flow": -108009,
"investing_cash_flow": -163052,
"net_cash_flow": 1850902,
"operating_cash_flow": 2384345,
"quarter": 3
},
{
"change_in_working_capital": -65403,
"financing_cash_flow": -47990,
"investing_cash_flow": -462009,
"net_cash_flow": 1971914,
"operating_cash_flow": 2536147,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7959475980599777,
"current_ratio": 1.7220890017054693,
"debt_to_equity_ratio": 0.6009279055119942,
"profit_margin": 0.20938505815044733,
"quarter": 1,
"return_on_assets": 0.1666595341044973,
"return_on_equity": 0.22869559718835636
},
{
"asset_turnover_ratio": 0.7790066916879862,
"current_ratio": 1.531839469928481,
"debt_to_equity_ratio": 0.5843734597418777,
"profit_margin": 0.21839750441148148,
"quarter": 2,
"return_on_assets": 0.17013311738450054,
"return_on_equity": 0.23036216290473366
},
{
"asset_turnover_ratio": 0.7624264429594909,
"current_ratio": 1.931981426559517,
"debt_to_equity_ratio": 0.5796187916008483,
"profit_margin": 0.208783019690148,
"quarter": 3,
"return_on_assets": 0.15918169505270088,
"return_on_equity": 0.21691715617773827
},
{
"asset_turnover_ratio": 0.746199102478987,
"current_ratio": 2.224623431522059,
"debt_to_equity_ratio": 0.5564011681866032,
"profit_margin": 0.23130121295097067,
"quarter": 4,
"return_on_assets": 0.17259675750631537,
"return_on_equity": 0.22908966214381019
}
],
"income_statement": [
{
"depreciation": 533474,
"expenses": 6625464,
"income_tax": 653304,
"marketing_expense": 783311,
"net_income": 2581000,
"net_profit": 1927696,
"operational_expense": 4211632,
"product_revenue": 2804004,
"quarter": 1,
"rd_expense": 745697,
"revenue": 9206464,
"salaries_expense": 2094454,
"service_revenue": 6402460
},
{
"depreciation": 542520,
"expenses": 6589981,
"income_tax": 617482,
"marketing_expense": 1110408,
"net_income": 2631411,
"net_profit": 2013929,
"operational_expense": 3665608,
"product_revenue": 2230300,
"quarter": 2,
"rd_expense": 1297903,
"revenue": 9221392,
"salaries_expense": 2200355,
"service_revenue": 6991092
},
{
"depreciation": 455953,
"expenses": 6554688,
"income_tax": 753265,
"marketing_expense": 978154,
"net_income": 2681657,
"net_profit": 1928392,
"operational_expense": 4456075,
"product_revenue": 2082016,
"quarter": 3,
"rd_expense": 910822,
"revenue": 9236345,
"salaries_expense": 2572602,
"service_revenue": 7154329
},
{
"depreciation": 396305,
"expenses": 6519584,
"income_tax": 591896,
"marketing_expense": 923838,
"net_income": 2731738,
"net_profit": 2139842,
"operational_expense": 3778537,
"product_revenue": 2473021,
"quarter": 4,
"rd_expense": 1142321,
"revenue": 9251322,
"salaries_expense": 2820463,
"service_revenue": 6778301
}
],
"market_conditions": {
"gdp_growth": [
0.06518081269481278,
0.059953860014110634,
0.05304128076438491,
0.055635458881669896
],
"inflation_rate": [
0.007135114644946038,
0.007716433244613782,
0.005079460325287871,
0.005648208166591315
],
"interest_rate": [
0.018936330406222054,
0.01346012521480073,
0.015720587787361854,
0.020183396367590617
],
"year": 2010
},
"random_event": {
"description": "Barber-Stevens Economic Slowdown Impact in 2010",
"impact": 0.01,
"type": "Economic Slowdown Impact"
},
"year": 2010
},
{
"advertising_kpis": [
{
"average_project_size": 138841,
"billable_hours_per_employee": 83,
"client_concentration": 0.24,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.75,
"gross_billings": 6431386,
"net_revenue": 5396586,
"new_client_acquisition": 5,
"organic_growth": 0.03,
"quarter": 1,
"revenue_per_employee": 12910
},
{
"average_project_size": 181820,
"billable_hours_per_employee": 122,
"client_concentration": 0.35,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.64,
"gross_billings": 6266825,
"net_revenue": 5271716,
"new_client_acquisition": 1,
"organic_growth": 0.11,
"quarter": 2,
"revenue_per_employee": 12612
},
{
"average_project_size": 101676,
"billable_hours_per_employee": 104,
"client_concentration": 0.38,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.72,
"gross_billings": 5774563,
"net_revenue": 5149735,
"new_client_acquisition": 5,
"organic_growth": 0.13,
"quarter": 3,
"revenue_per_employee": 12320
},
{
"average_project_size": 50579,
"billable_hours_per_employee": 90,
"client_concentration": 0.37,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.7,
"gross_billings": 6174319,
"net_revenue": 5030577,
"new_client_acquisition": 1,
"organic_growth": 0.04,
"quarter": 4,
"revenue_per_employee": 12035
}
],
"balance_sheet": [
{
"assets": 6114170,
"current_assets": 2769147,
"current_liabilities": 1554320,
"equity": 4612465,
"fixed_assets": 3345023,
"liabilities": 2786851,
"long_term_liabilities": 1232531,
"quarter": 1
},
{
"assets": 6329597,
"current_assets": 2956413,
"current_liabilities": 1455176,
"equity": 4815222,
"fixed_assets": 3373184,
"liabilities": 2852992,
"long_term_liabilities": 1397816,
"quarter": 2
},
{
"assets": 6552615,
"current_assets": 2525496,
"current_liabilities": 1322071,
"equity": 4904178,
"fixed_assets": 4027119,
"liabilities": 2920703,
"long_term_liabilities": 1598632,
"quarter": 3
},
{
"assets": 6783491,
"current_assets": 2651188,
"current_liabilities": 1654720,
"equity": 5035395,
"fixed_assets": 4132303,
"liabilities": 2990020,
"long_term_liabilities": 1335300,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 9985,
"financing_cash_flow": 132449,
"investing_cash_flow": -473583,
"net_cash_flow": 923693,
"operating_cash_flow": 1593537,
"quarter": 1
},
{
"change_in_working_capital": -76729,
"financing_cash_flow": 42980,
"investing_cash_flow": -129443,
"net_cash_flow": 1632458,
"operating_cash_flow": 1571393,
"quarter": 2
},
{
"change_in_working_capital": -95324,
"financing_cash_flow": 184778,
"investing_cash_flow": -468435,
"net_cash_flow": 1098375,
"operating_cash_flow": 1476905,
"quarter": 3
},
{
"change_in_working_capital": 58595,
"financing_cash_flow": 3938,
"investing_cash_flow": -391148,
"net_cash_flow": 1225131,
"operating_cash_flow": 1572940,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.882635909698291,
"current_ratio": 1.7815810129188328,
"debt_to_equity_ratio": 0.6041999234682539,
"profit_margin": 0.2381405577526236,
"quarter": 1,
"return_on_assets": 0.21019140782804535,
"return_on_equity": 0.27862455324864255
},
{
"asset_turnover_ratio": 0.832867558550726,
"current_ratio": 2.0316532158309375,
"debt_to_equity_ratio": 0.5924943855132744,
"profit_margin": 0.253924338868027,
"quarter": 2,
"return_on_assets": 0.21148534416962092,
"return_on_equity": 0.2779969438584555
},
{
"asset_turnover_ratio": 0.7859053217684848,
"current_ratio": 1.910257467261592,
"debt_to_equity_ratio": 0.5955540357629759,
"profit_margin": 0.2470546542686177,
"quarter": 3,
"return_on_assets": 0.19416156755737976,
"return_on_equity": 0.25942492299423064
},
{
"asset_turnover_ratio": 0.7415911659645454,
"current_ratio": 1.6021973506091665,
"debt_to_equity_ratio": 0.5938004863570783,
"profit_margin": 0.24687506025650735,
"quarter": 4,
"return_on_assets": 0.1830803637831907,
"return_on_equity": 0.24663884362597174
}
],
"income_statement": [
{
"depreciation": 308391,
"expenses": 3610416,
"income_tax": 501024,
"marketing_expense": 703941,
"net_income": 1786170,
"net_profit": 1285146,
"operational_expense": 1880938,
"product_revenue": 1274889,
"quarter": 1,
"rd_expense": 574908,
"revenue": 5396586,
"salaries_expense": 1093952,
"service_revenue": 4121697
},
{
"depreciation": 232776,
"expenses": 3543345,
"income_tax": 389754,
"marketing_expense": 577882,
"net_income": 1728371,
"net_profit": 1338617,
"operational_expense": 1906815,
"product_revenue": 2074150,
"quarter": 2,
"rd_expense": 388076,
"revenue": 5271716,
"salaries_expense": 1445550,
"service_revenue": 3197566
},
{
"depreciation": 204639,
"expenses": 3477520,
"income_tax": 399949,
"marketing_expense": 401988,
"net_income": 1672215,
"net_profit": 1272266,
"operational_expense": 1925186,
"product_revenue": 2010308,
"quarter": 3,
"rd_expense": 534541,
"revenue": 5149735,
"salaries_expense": 1244509,
"service_revenue": 3139427
},
{
"depreciation": 331016,
"expenses": 3412919,
"income_tax": 375734,
"marketing_expense": 639366,
"net_income": 1617658,
"net_profit": 1241924,
"operational_expense": 1964251,
"product_revenue": 1134404,
"quarter": 4,
"rd_expense": 498656,
"revenue": 5030577,
"salaries_expense": 1607051,
"service_revenue": 3896173
}
],
"market_conditions": {
"gdp_growth": [
0.03949672041524499,
0.035761652742125845,
0.03088232914424153,
0.03620437698706837
],
"inflation_rate": [
0.006247558714003225,
0.009758264801974361,
0.0032071729674860005,
0.004307830084277072
],
"interest_rate": [
0.022552676066611006,
0.020086382815322767,
0.017078453502594407,
0.022270416391638674
],
"year": 2011
},
"random_event": {
"description": "Barber-Stevens Partnership with Major Brand in 2011",
"impact": -0.04,
"type": "Partnership with Major Brand"
},
"year": 2011
},
{
"advertising_kpis": [
{
"average_project_size": 131252,
"billable_hours_per_employee": 100,
"client_concentration": 0.28,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.73,
"gross_billings": 16200589,
"net_revenue": 14212453,
"new_client_acquisition": 4,
"organic_growth": 0.05,
"quarter": 1,
"revenue_per_employee": 34001
},
{
"average_project_size": 128881,
"billable_hours_per_employee": 152,
"client_concentration": 0.33,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.75,
"gross_billings": 16563160,
"net_revenue": 14344738,
"new_client_acquisition": 1,
"organic_growth": 0.04,
"quarter": 2,
"revenue_per_employee": 34318
},
{
"average_project_size": 121529,
"billable_hours_per_employee": 117,
"client_concentration": 0.16,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.71,
"gross_billings": 18257960,
"net_revenue": 14478254,
"new_client_acquisition": 5,
"organic_growth": 0.12,
"quarter": 3,
"revenue_per_employee": 34637
},
{
"average_project_size": 65798,
"billable_hours_per_employee": 109,
"client_concentration": 0.12,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.64,
"gross_billings": 18872601,
"net_revenue": 14613013,
"new_client_acquisition": 1,
"organic_growth": -0.02,
"quarter": 4,
"revenue_per_employee": 34959
}
],
"balance_sheet": [
{
"assets": 19619844,
"current_assets": 8760381,
"current_liabilities": 6305421,
"equity": 11547829,
"fixed_assets": 10859463,
"liabilities": 11723480,
"long_term_liabilities": 5418059,
"quarter": 1
},
{
"assets": 20153380,
"current_assets": 9255915,
"current_liabilities": 6046615,
"equity": 11635936,
"fixed_assets": 10897465,
"liabilities": 11970898,
"long_term_liabilities": 5924283,
"quarter": 2
},
{
"assets": 20701426,
"current_assets": 10156753,
"current_liabilities": 6528747,
"equity": 12059493,
"fixed_assets": 10544673,
"liabilities": 12223538,
"long_term_liabilities": 5694791,
"quarter": 3
},
{
"assets": 21264375,
"current_assets": 6629873,
"current_liabilities": 5408670,
"equity": 12504045,
"fixed_assets": 14634502,
"liabilities": 12481509,
"long_term_liabilities": 7072839,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -95622,
"financing_cash_flow": -119823,
"investing_cash_flow": -135216,
"net_cash_flow": 3459334,
"operating_cash_flow": 4180390,
"quarter": 1
},
{
"change_in_working_capital": 3166,
"financing_cash_flow": -95232,
"investing_cash_flow": -150699,
"net_cash_flow": 3751499,
"operating_cash_flow": 4033174,
"quarter": 2
},
{
"change_in_working_capital": 97299,
"financing_cash_flow": -31597,
"investing_cash_flow": -316125,
"net_cash_flow": 3974411,
"operating_cash_flow": 4117073,
"quarter": 3
},
{
"change_in_working_capital": -6878,
"financing_cash_flow": 118853,
"investing_cash_flow": -282872,
"net_cash_flow": 4343937,
"operating_cash_flow": 4650314,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7243917433798148,
"current_ratio": 1.389341171667998,
"debt_to_equity_ratio": 1.0152107378798214,
"profit_margin": 0.256920110835195,
"quarter": 1,
"return_on_assets": 0.18611080699724217,
"return_on_equity": 0.3162035911685218
},
{
"asset_turnover_ratio": 0.7117782724287439,
"current_ratio": 1.5307597722031252,
"debt_to_equity_ratio": 1.0287868547919137,
"profit_margin": 0.24074709485805876,
"quarter": 2,
"return_on_assets": 0.171358551270308,
"return_on_equity": 0.29679211023505114
},
{
"asset_turnover_ratio": 0.6993843805735894,
"current_ratio": 1.5556971345343908,
"debt_to_equity_ratio": 1.0136029765098749,
"profit_margin": 0.24737824049778379,
"quarter": 3,
"return_on_assets": 0.17301247749792695,
"return_on_equity": 0.2969946580673002
},
{
"asset_turnover_ratio": 0.6872063251329983,
"current_ratio": 1.2257861914296861,
"debt_to_equity_ratio": 0.998197703223237,
"profit_margin": 0.254648305588998,
"quarter": 4,
"return_on_assets": 0.17499592628516003,
"return_on_equity": 0.2975980172816077
}
],
"income_statement": [
{
"depreciation": 528925,
"expenses": 9565062,
"income_tax": 995926,
"marketing_expense": 1282990,
"net_income": 4647391,
"net_profit": 3651465,
"operational_expense": 6061642,
"product_revenue": 5479400,
"quarter": 1,
"rd_expense": 1190735,
"revenue": 14212453,
"salaries_expense": 3896026,
"service_revenue": 8733053
},
{
"depreciation": 579720,
"expenses": 9664794,
"income_tax": 1226490,
"marketing_expense": 1040164,
"net_income": 4679944,
"net_profit": 3453454,
"operational_expense": 6476751,
"product_revenue": 5242441,
"quarter": 2,
"rd_expense": 1474513,
"revenue": 14344738,
"salaries_expense": 3177486,
"service_revenue": 9102297
},
{
"depreciation": 535468,
"expenses": 9765566,
"income_tax": 1131083,
"marketing_expense": 1394652,
"net_income": 4712688,
"net_profit": 3581605,
"operational_expense": 6117254,
"product_revenue": 5324700,
"quarter": 3,
"rd_expense": 1162929,
"revenue": 14478254,
"salaries_expense": 4168443,
"service_revenue": 9153554
},
{
"depreciation": 929135,
"expenses": 9867389,
"income_tax": 1024445,
"marketing_expense": 1286133,
"net_income": 4745624,
"net_profit": 3721179,
"operational_expense": 5152512,
"product_revenue": 3966026,
"quarter": 4,
"rd_expense": 1239986,
"revenue": 14613013,
"salaries_expense": 3716537,
"service_revenue": 10646987
}
],
"market_conditions": {
"gdp_growth": [
0.02701047447749199,
0.033900728991496126,
0.03570745604230574,
0.03600197079710918
],
"inflation_rate": [
0.002835141910654369,
0.0033393420837246396,
0.0037389691025181623,
0.003852770009061636
],
"interest_rate": [
0.010389259957432902,
0.015264777146337137,
0.00917631000379915,
0.009332539575863419
],
"year": 2012
},
"random_event": null,
"year": 2012
}
] |
{
"advertising_type": "Social Media Campaigns",
"financial_health": "Distressed",
"founding_year": 2005,
"industry": "Advertising",
"location": "Michaelhaven",
"name": "Green, Wells and Norton",
"num_employees": 100,
"region": "Middle East & Africa",
"revenue_size": "Small",
"website": "www.green,wellsandnorton.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 155287,
"billable_hours_per_employee": 86,
"client_concentration": 0.39,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.75,
"gross_billings": 3234637,
"net_revenue": 2808089,
"new_client_acquisition": 1,
"organic_growth": -0.01,
"quarter": 1,
"revenue_per_employee": 28081
},
{
"average_project_size": 140667,
"billable_hours_per_employee": 112,
"client_concentration": 0.2,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.7,
"gross_billings": 3461781,
"net_revenue": 2752829,
"new_client_acquisition": 4,
"organic_growth": 0.1,
"quarter": 2,
"revenue_per_employee": 27528
},
{
"average_project_size": 159714,
"billable_hours_per_employee": 160,
"client_concentration": 0.3,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.73,
"gross_billings": 3187965,
"net_revenue": 2698656,
"new_client_acquisition": 1,
"organic_growth": 0.1,
"quarter": 3,
"revenue_per_employee": 26987
},
{
"average_project_size": 198328,
"billable_hours_per_employee": 112,
"client_concentration": 0.16,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.7,
"gross_billings": 3096688,
"net_revenue": 2645550,
"new_client_acquisition": 3,
"organic_growth": 0.14,
"quarter": 4,
"revenue_per_employee": 26456
}
],
"balance_sheet": [
{
"assets": 3098949,
"current_assets": 1406567,
"current_liabilities": 827941,
"equity": 2231838,
"fixed_assets": 1692382,
"liabilities": 1599581,
"long_term_liabilities": 771640,
"quarter": 1
},
{
"assets": 3201901,
"current_assets": 963219,
"current_liabilities": 902784,
"equity": 2221404,
"fixed_assets": 2238682,
"liabilities": 1627156,
"long_term_liabilities": 724372,
"quarter": 2
},
{
"assets": 3308274,
"current_assets": 1323507,
"current_liabilities": 833846,
"equity": 2285225,
"fixed_assets": 1984767,
"liabilities": 1655206,
"long_term_liabilities": 821360,
"quarter": 3
},
{
"assets": 3418180,
"current_assets": 1694296,
"current_liabilities": 700711,
"equity": 2402003,
"fixed_assets": 1723884,
"liabilities": 1683740,
"long_term_liabilities": 983029,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -25898,
"financing_cash_flow": 168706,
"investing_cash_flow": -408547,
"net_cash_flow": 450219,
"operating_cash_flow": 887339,
"quarter": 1
},
{
"change_in_working_capital": -81151,
"financing_cash_flow": -63312,
"investing_cash_flow": -230605,
"net_cash_flow": 642035,
"operating_cash_flow": 796765,
"quarter": 2
},
{
"change_in_working_capital": -43131,
"financing_cash_flow": 80403,
"investing_cash_flow": -242759,
"net_cash_flow": 515717,
"operating_cash_flow": 800386,
"quarter": 3
},
{
"change_in_working_capital": 67648,
"financing_cash_flow": -60051,
"investing_cash_flow": -110005,
"net_cash_flow": 610086,
"operating_cash_flow": 832835,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9061423727850958,
"current_ratio": 1.6988734704526047,
"debt_to_equity_ratio": 0.7167101734086435,
"profit_margin": 0.2608428721454341,
"quarter": 1,
"return_on_assets": 0.23636077908994307,
"return_on_equity": 0.32819138306633366
},
{
"asset_turnover_ratio": 0.8597483182646809,
"current_ratio": 1.0669429232241598,
"debt_to_equity_ratio": 0.7324899027822044,
"profit_margin": 0.23490707196124425,
"quarter": 2,
"return_on_assets": 0.2019609600671601,
"return_on_equity": 0.29110373439500425
},
{
"asset_turnover_ratio": 0.815729289653759,
"current_ratio": 1.5872319349136412,
"debt_to_equity_ratio": 0.7243076721110613,
"profit_margin": 0.23424882608231654,
"quarter": 3,
"return_on_assets": 0.191083628502355,
"return_on_equity": 0.27662790316052027
},
{
"asset_turnover_ratio": 0.7739645074279294,
"current_ratio": 2.4179668936266165,
"debt_to_equity_ratio": 0.7009733126894513,
"profit_margin": 0.2523342972160798,
"quarter": 4,
"return_on_assets": 0.19529779005201597,
"return_on_equity": 0.27791930318155306
}
],
"income_statement": [
{
"depreciation": 154869,
"expenses": 1874442,
"income_tax": 201177,
"marketing_expense": 306677,
"net_income": 933647,
"net_profit": 732470,
"operational_expense": 1171908,
"product_revenue": 1113379,
"quarter": 1,
"rd_expense": 292726,
"revenue": 2808089,
"salaries_expense": 765211,
"service_revenue": 1694710
},
{
"depreciation": 150106,
"expenses": 1845459,
"income_tax": 260711,
"marketing_expense": 297904,
"net_income": 907370,
"net_profit": 646659,
"operational_expense": 1290024,
"product_revenue": 589030,
"quarter": 2,
"rd_expense": 332249,
"revenue": 2752829,
"salaries_expense": 577188,
"service_revenue": 2163799
},
{
"depreciation": 168229,
"expenses": 1816924,
"income_tax": 249575,
"marketing_expense": 203703,
"net_income": 881732,
"net_profit": 632157,
"operational_expense": 908506,
"product_revenue": 915846,
"quarter": 3,
"rd_expense": 357223,
"revenue": 2698656,
"salaries_expense": 716097,
"service_revenue": 1782810
},
{
"depreciation": 165272,
"expenses": 1788831,
"income_tax": 189156,
"marketing_expense": 217559,
"net_income": 856719,
"net_profit": 667563,
"operational_expense": 1246609,
"product_revenue": 626363,
"quarter": 4,
"rd_expense": 244342,
"revenue": 2645550,
"salaries_expense": 772590,
"service_revenue": 2019187
}
],
"market_conditions": {
"gdp_growth": [
-0.015057828813193409,
-0.013549201986347455,
-0.009572107346013064,
-0.019483482888717207
],
"inflation_rate": [
0.030974012474539354,
0.027588615314772687,
0.024964304656794903,
0.03082079299918935
],
"interest_rate": [
0.04312043022818467,
0.04429953100107728,
0.0459380604274682,
0.041752964672393374
],
"year": 2005
},
"random_event": null,
"year": 2005
},
{
"advertising_kpis": [
{
"average_project_size": 106596,
"billable_hours_per_employee": 113,
"client_concentration": 0.2,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.66,
"gross_billings": 2887490,
"net_revenue": 2470318,
"new_client_acquisition": 5,
"organic_growth": -0.03,
"quarter": 1,
"revenue_per_employee": 24703
},
{
"average_project_size": 70872,
"billable_hours_per_employee": 83,
"client_concentration": 0.22,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.63,
"gross_billings": 3066393,
"net_revenue": 2416884,
"new_client_acquisition": 1,
"organic_growth": 0.11,
"quarter": 2,
"revenue_per_employee": 24169
},
{
"average_project_size": 84501,
"billable_hours_per_employee": 104,
"client_concentration": 0.33,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.78,
"gross_billings": 2817230,
"net_revenue": 2364607,
"new_client_acquisition": 1,
"organic_growth": 0.08,
"quarter": 3,
"revenue_per_employee": 23646
},
{
"average_project_size": 175724,
"billable_hours_per_employee": 97,
"client_concentration": 0.22,
"client_retention_rate": 0.9,
"employee_utilization_rate": 0.77,
"gross_billings": 2648249,
"net_revenue": 2313460,
"new_client_acquisition": 4,
"organic_growth": 0.04,
"quarter": 4,
"revenue_per_employee": 23135
}
],
"balance_sheet": [
{
"assets": 3475902,
"current_assets": 1122933,
"current_liabilities": 956384,
"equity": 2307144,
"fixed_assets": 2352969,
"liabilities": 1599077,
"long_term_liabilities": 642693,
"quarter": 1
},
{
"assets": 3544677,
"current_assets": 1162344,
"current_liabilities": 696882,
"equity": 2349238,
"fixed_assets": 2382333,
"liabilities": 1625807,
"long_term_liabilities": 928925,
"quarter": 2
},
{
"assets": 3614812,
"current_assets": 1505903,
"current_liabilities": 727633,
"equity": 2397949,
"fixed_assets": 2108909,
"liabilities": 1652984,
"long_term_liabilities": 925351,
"quarter": 3
},
{
"assets": 3686335,
"current_assets": 1659727,
"current_liabilities": 879839,
"equity": 2400121,
"fixed_assets": 2026608,
"liabilities": 1680615,
"long_term_liabilities": 800776,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -28348,
"financing_cash_flow": 17325,
"investing_cash_flow": -163555,
"net_cash_flow": 332715,
"operating_cash_flow": 583876,
"quarter": 1
},
{
"change_in_working_capital": 7815,
"financing_cash_flow": -152054,
"investing_cash_flow": -208685,
"net_cash_flow": 600979,
"operating_cash_flow": 615347,
"quarter": 2
},
{
"change_in_working_capital": -71233,
"financing_cash_flow": 131506,
"investing_cash_flow": -324603,
"net_cash_flow": 363907,
"operating_cash_flow": 562280,
"quarter": 3
},
{
"change_in_working_capital": -5026,
"financing_cash_flow": -82552,
"investing_cash_flow": -134415,
"net_cash_flow": 120607,
"operating_cash_flow": 516973,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7106984028893795,
"current_ratio": 1.1741444858968781,
"debt_to_equity_ratio": 0.6930980467625775,
"profit_margin": 0.17419579179684558,
"quarter": 1,
"return_on_assets": 0.12380067102006903,
"return_on_equity": 0.18651588284042955
},
{
"asset_turnover_ratio": 0.681834762377503,
"current_ratio": 1.6679208244724357,
"debt_to_equity_ratio": 0.6920571691757071,
"profit_margin": 0.17806729656863962,
"quarter": 2,
"return_on_assets": 0.12141247284308274,
"return_on_equity": 0.1831947210116642
},
{
"asset_turnover_ratio": 0.6541438392923339,
"current_ratio": 2.0695914011596503,
"debt_to_equity_ratio": 0.689332425335151,
"profit_margin": 0.18443699100949967,
"quarter": 3,
"return_on_assets": 0.12064832140647978,
"return_on_equity": 0.1818725085479299
},
{
"asset_turnover_ratio": 0.6275772549157903,
"current_ratio": 1.886398534277294,
"debt_to_equity_ratio": 0.7002209471939123,
"profit_margin": 0.17048101112619193,
"quarter": 4,
"return_on_assets": 0.10699000497784385,
"return_on_equity": 0.16432546525779326
}
],
"income_statement": [
{
"depreciation": 153557,
"expenses": 1892230,
"income_tax": 147769,
"marketing_expense": 279906,
"net_income": 578088,
"net_profit": 430319,
"operational_expense": 1109244,
"product_revenue": 731218,
"quarter": 1,
"rd_expense": 331559,
"revenue": 2470318,
"salaries_expense": 620805,
"service_revenue": 1739100
},
{
"depreciation": 184979,
"expenses": 1852577,
"income_tax": 133939,
"marketing_expense": 231954,
"net_income": 564307,
"net_profit": 430368,
"operational_expense": 1104708,
"product_revenue": 763112,
"quarter": 2,
"rd_expense": 327347,
"revenue": 2416884,
"salaries_expense": 916754,
"service_revenue": 1653772
},
{
"depreciation": 126159,
"expenses": 1813755,
"income_tax": 114731,
"marketing_expense": 266693,
"net_income": 550852,
"net_profit": 436121,
"operational_expense": 918492,
"product_revenue": 848210,
"quarter": 3,
"rd_expense": 307278,
"revenue": 2364607,
"salaries_expense": 619042,
"service_revenue": 1516397
},
{
"depreciation": 122572,
"expenses": 1775747,
"income_tax": 143312,
"marketing_expense": 313616,
"net_income": 537713,
"net_profit": 394401,
"operational_expense": 1231675,
"product_revenue": 505725,
"quarter": 4,
"rd_expense": 227694,
"revenue": 2313460,
"salaries_expense": 637316,
"service_revenue": 1807735
}
],
"market_conditions": {
"gdp_growth": [
-0.007913686428573255,
-0.019472696162724422,
-0.006231580929225716,
-0.01964682158281776
],
"inflation_rate": [
0.033847809783764164,
0.03473019917002433,
0.03276664302295447,
0.03461340475445514
],
"interest_rate": [
0.055158933127426986,
0.05417966995933704,
0.05446126896932658,
0.05548841967092061
],
"year": 2006
},
"random_event": {
"description": "Green, Wells and Norton Industry Recognition in 2006",
"impact": -0.02,
"type": "Industry Recognition"
},
"year": 2006
},
{
"advertising_kpis": [
{
"average_project_size": 75324,
"billable_hours_per_employee": 160,
"client_concentration": 0.17,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.68,
"gross_billings": 4473646,
"net_revenue": 3941688,
"new_client_acquisition": 2,
"organic_growth": 0.12,
"quarter": 1,
"revenue_per_employee": 39417
},
{
"average_project_size": 88453,
"billable_hours_per_employee": 81,
"client_concentration": 0.32,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.63,
"gross_billings": 4715678,
"net_revenue": 3997791,
"new_client_acquisition": 2,
"organic_growth": 0.01,
"quarter": 2,
"revenue_per_employee": 39978
},
{
"average_project_size": 102366,
"billable_hours_per_employee": 101,
"client_concentration": 0.15,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.64,
"gross_billings": 4760796,
"net_revenue": 4054693,
"new_client_acquisition": 2,
"organic_growth": 0.07,
"quarter": 3,
"revenue_per_employee": 40547
},
{
"average_project_size": 121043,
"billable_hours_per_employee": 98,
"client_concentration": 0.11,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.78,
"gross_billings": 4616269,
"net_revenue": 4112405,
"new_client_acquisition": 5,
"organic_growth": 0.14,
"quarter": 4,
"revenue_per_employee": 41124
}
],
"balance_sheet": [
{
"assets": 5791239,
"current_assets": 2353553,
"current_liabilities": 1613307,
"equity": 3981733,
"fixed_assets": 3437686,
"liabilities": 3013993,
"long_term_liabilities": 1400686,
"quarter": 1
},
{
"assets": 5980048,
"current_assets": 1978385,
"current_liabilities": 1705731,
"equity": 4135106,
"fixed_assets": 4001663,
"liabilities": 3036930,
"long_term_liabilities": 1331199,
"quarter": 2
},
{
"assets": 6175013,
"current_assets": 1892345,
"current_liabilities": 1555077,
"equity": 4236578,
"fixed_assets": 4282668,
"liabilities": 3060041,
"long_term_liabilities": 1504964,
"quarter": 3
},
{
"assets": 6376335,
"current_assets": 3133515,
"current_liabilities": 1408930,
"equity": 4555576,
"fixed_assets": 3242820,
"liabilities": 3083329,
"long_term_liabilities": 1674399,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 965,
"financing_cash_flow": 34867,
"investing_cash_flow": -440833,
"net_cash_flow": 1059587,
"operating_cash_flow": 1410071,
"quarter": 1
},
{
"change_in_working_capital": -36745,
"financing_cash_flow": -79238,
"investing_cash_flow": -104636,
"net_cash_flow": 1210532,
"operating_cash_flow": 1337230,
"quarter": 2
},
{
"change_in_working_capital": 15174,
"financing_cash_flow": -66065,
"investing_cash_flow": -287951,
"net_cash_flow": 920463,
"operating_cash_flow": 1367092,
"quarter": 3
},
{
"change_in_working_capital": 28136,
"financing_cash_flow": -71814,
"investing_cash_flow": -137411,
"net_cash_flow": 1239015,
"operating_cash_flow": 1399063,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6806294818777122,
"current_ratio": 1.458837654581552,
"debt_to_equity_ratio": 0.7569550745868696,
"profit_margin": 0.30557644339176515,
"quarter": 1,
"return_on_assets": 0.20798433633977115,
"return_on_equity": 0.30250320651836776
},
{
"asset_turnover_ratio": 0.6685215570176025,
"current_ratio": 1.159845837356535,
"debt_to_equity_ratio": 0.7344261549764384,
"profit_margin": 0.29816165977661163,
"quarter": 2,
"return_on_assets": 0.19932749703681307,
"return_on_equity": 0.2882605669600731
},
{
"asset_turnover_ratio": 0.6566290629671548,
"current_ratio": 1.216881865013758,
"debt_to_equity_ratio": 0.7222907261473764,
"profit_margin": 0.27661921630071623,
"quarter": 3,
"return_on_assets": 0.18163621679824804,
"return_on_equity": 0.2647433848733577
},
{
"asset_turnover_ratio": 0.6449480775398406,
"current_ratio": 2.2240388095930954,
"debt_to_equity_ratio": 0.6768252796133793,
"profit_margin": 0.30701499487526157,
"quarter": 4,
"return_on_assets": 0.198008730720704,
"return_on_equity": 0.27714826840777107
}
],
"income_statement": [
{
"depreciation": 205584,
"expenses": 2406900,
"income_tax": 330301,
"marketing_expense": 332247,
"net_income": 1534788,
"net_profit": 1204487,
"operational_expense": 1632036,
"product_revenue": 1214432,
"quarter": 1,
"rd_expense": 383310,
"revenue": 3941688,
"salaries_expense": 829617,
"service_revenue": 2727256
},
{
"depreciation": 145242,
"expenses": 2434021,
"income_tax": 371782,
"marketing_expense": 385110,
"net_income": 1563770,
"net_profit": 1191988,
"operational_expense": 1413806,
"product_revenue": 1552411,
"quarter": 2,
"rd_expense": 407376,
"revenue": 3997791,
"salaries_expense": 1010072,
"service_revenue": 2445380
},
{
"depreciation": 245486,
"expenses": 2461448,
"income_tax": 471639,
"marketing_expense": 282744,
"net_income": 1593245,
"net_profit": 1121606,
"operational_expense": 1249418,
"product_revenue": 1607002,
"quarter": 3,
"rd_expense": 413892,
"revenue": 4054693,
"salaries_expense": 1072783,
"service_revenue": 2447691
},
{
"depreciation": 136493,
"expenses": 2489184,
"income_tax": 360651,
"marketing_expense": 368531,
"net_income": 1623221,
"net_profit": 1262570,
"operational_expense": 1639065,
"product_revenue": 903581,
"quarter": 4,
"rd_expense": 423739,
"revenue": 4112405,
"salaries_expense": 897527,
"service_revenue": 3208824
}
],
"market_conditions": {
"gdp_growth": [
0.0044544447650149265,
-0.003220406007089994,
-0.001173072084057836,
-0.002364430381166559
],
"inflation_rate": [
0.03398099549073973,
0.027787429791993584,
0.03397474131776006,
0.030987853188989445
],
"interest_rate": [
0.05182488351845307,
0.04949769088176553,
0.0511342573829458,
0.05288390704752692
],
"year": 2007
},
"random_event": {
"description": "Green, Wells and Norton Data Privacy Regulation Impact in 2007",
"impact": -0.06,
"type": "Data Privacy Regulation Impact"
},
"year": 2007
},
{
"advertising_kpis": [
{
"average_project_size": 104059,
"billable_hours_per_employee": 151,
"client_concentration": 0.15,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.66,
"gross_billings": 2851430,
"net_revenue": 2334504,
"new_client_acquisition": 2,
"organic_growth": 0.06,
"quarter": 1,
"revenue_per_employee": 23345
},
{
"average_project_size": 194075,
"billable_hours_per_employee": 157,
"client_concentration": 0.36,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.74,
"gross_billings": 2658839,
"net_revenue": 2315694,
"new_client_acquisition": 5,
"organic_growth": 0.04,
"quarter": 2,
"revenue_per_employee": 23157
},
{
"average_project_size": 52372,
"billable_hours_per_employee": 142,
"client_concentration": 0.29,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.78,
"gross_billings": 2984449,
"net_revenue": 2297036,
"new_client_acquisition": 2,
"organic_growth": 0.04,
"quarter": 3,
"revenue_per_employee": 22970
},
{
"average_project_size": 73204,
"billable_hours_per_employee": 138,
"client_concentration": 0.39,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.75,
"gross_billings": 2681472,
"net_revenue": 2278529,
"new_client_acquisition": 3,
"organic_growth": -0.03,
"quarter": 4,
"revenue_per_employee": 22785
}
],
"balance_sheet": [
{
"assets": 3220139,
"current_assets": 1125009,
"current_liabilities": 724458,
"equity": 2386477,
"fixed_assets": 2095130,
"liabilities": 1514928,
"long_term_liabilities": 790470,
"quarter": 1
},
{
"assets": 3268581,
"current_assets": 1603367,
"current_liabilities": 669337,
"equity": 2397783,
"fixed_assets": 1665214,
"liabilities": 1538639,
"long_term_liabilities": 869302,
"quarter": 2
},
{
"assets": 3317753,
"current_assets": 1169395,
"current_liabilities": 811105,
"equity": 2429244,
"fixed_assets": 2148358,
"liabilities": 1562722,
"long_term_liabilities": 751617,
"quarter": 3
},
{
"assets": 3367664,
"current_assets": 1319403,
"current_liabilities": 876490,
"equity": 2416813,
"fixed_assets": 2048261,
"liabilities": 1587181,
"long_term_liabilities": 710691,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 37085,
"financing_cash_flow": 5159,
"investing_cash_flow": -321699,
"net_cash_flow": 319700,
"operating_cash_flow": 814756,
"quarter": 1
},
{
"change_in_working_capital": -31387,
"financing_cash_flow": 140034,
"investing_cash_flow": -421408,
"net_cash_flow": 244338,
"operating_cash_flow": 787956,
"quarter": 2
},
{
"change_in_working_capital": -83253,
"financing_cash_flow": 115353,
"investing_cash_flow": -156069,
"net_cash_flow": 443421,
"operating_cash_flow": 806433,
"quarter": 3
},
{
"change_in_working_capital": 81384,
"financing_cash_flow": -108129,
"investing_cash_flow": -493830,
"net_cash_flow": 642708,
"operating_cash_flow": 741228,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.724969946949495,
"current_ratio": 1.5528974764582626,
"debt_to_equity_ratio": 0.6347968155569905,
"profit_margin": 0.29182473022106625,
"quarter": 1,
"return_on_assets": 0.2115641591869171,
"return_on_equity": 0.2854693340853484
},
{
"asset_turnover_ratio": 0.7084707400550881,
"current_ratio": 2.395455502982802,
"debt_to_equity_ratio": 0.6416923466385407,
"profit_margin": 0.2883977762174104,
"quarter": 2,
"return_on_assets": 0.20432138594699045,
"return_on_equity": 0.27852437022032434
},
{
"asset_turnover_ratio": 0.6923468986389282,
"current_ratio": 1.4417307253684788,
"debt_to_equity_ratio": 0.643295609662924,
"profit_margin": 0.2935143376072469,
"quarter": 3,
"return_on_assets": 0.20321374134843673,
"return_on_equity": 0.2775402553222319
},
{
"asset_turnover_ratio": 0.6765903605585355,
"current_ratio": 1.5053257880865725,
"debt_to_equity_ratio": 0.6567247859060672,
"profit_margin": 0.27927228488204453,
"quarter": 4,
"return_on_assets": 0.18895293592234855,
"return_on_equity": 0.26329302267076515
}
],
"income_statement": [
{
"depreciation": 133490,
"expenses": 1409867,
"income_tax": 243371,
"marketing_expense": 172273,
"net_income": 924637,
"net_profit": 681266,
"operational_expense": 876524,
"product_revenue": 782619,
"quarter": 1,
"rd_expense": 236948,
"revenue": 2334504,
"salaries_expense": 605416,
"service_revenue": 1551885
},
{
"depreciation": 120115,
"expenses": 1398053,
"income_tax": 249800,
"marketing_expense": 201799,
"net_income": 917641,
"net_profit": 667841,
"operational_expense": 793221,
"product_revenue": 650737,
"quarter": 2,
"rd_expense": 143234,
"revenue": 2315694,
"salaries_expense": 558428,
"service_revenue": 1664957
},
{
"depreciation": 132220,
"expenses": 1386338,
"income_tax": 236485,
"marketing_expense": 182283,
"net_income": 910698,
"net_profit": 674213,
"operational_expense": 753281,
"product_revenue": 596411,
"quarter": 3,
"rd_expense": 276632,
"revenue": 2297036,
"salaries_expense": 451650,
"service_revenue": 1700625
},
{
"depreciation": 104898,
"expenses": 1374721,
"income_tax": 267478,
"marketing_expense": 240851,
"net_income": 903808,
"net_profit": 636330,
"operational_expense": 782024,
"product_revenue": 477847,
"quarter": 4,
"rd_expense": 153083,
"revenue": 2278529,
"salaries_expense": 683645,
"service_revenue": 1800682
}
],
"market_conditions": {
"gdp_growth": [
-0.00037140792756864584,
-0.012911118048614677,
0.0011017272491149702,
-0.0172026588219286
],
"inflation_rate": [
0.022521046730025786,
0.025302211649920938,
0.02021216675754784,
0.0280261626269755
],
"interest_rate": [
0.04982430347724538,
0.04990605810448498,
0.04397653435053751,
0.044886090139867905
],
"year": 2008
},
"random_event": null,
"year": 2008
},
{
"advertising_kpis": [
{
"average_project_size": 150977,
"billable_hours_per_employee": 141,
"client_concentration": 0.17,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.7,
"gross_billings": 3823062,
"net_revenue": 3194279,
"new_client_acquisition": 2,
"organic_growth": 0.11,
"quarter": 1,
"revenue_per_employee": 31943
},
{
"average_project_size": 85126,
"billable_hours_per_employee": 132,
"client_concentration": 0.1,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.66,
"gross_billings": 3595938,
"net_revenue": 3159577,
"new_client_acquisition": 4,
"organic_growth": 0.12,
"quarter": 2,
"revenue_per_employee": 31596
},
{
"average_project_size": 149474,
"billable_hours_per_employee": 143,
"client_concentration": 0.1,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.74,
"gross_billings": 3601793,
"net_revenue": 3125252,
"new_client_acquisition": 2,
"organic_growth": -0.01,
"quarter": 3,
"revenue_per_employee": 31253
},
{
"average_project_size": 141341,
"billable_hours_per_employee": 144,
"client_concentration": 0.21,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.74,
"gross_billings": 3728079,
"net_revenue": 3091300,
"new_client_acquisition": 5,
"organic_growth": 0.04,
"quarter": 4,
"revenue_per_employee": 30913
}
],
"balance_sheet": [
{
"assets": 3442024,
"current_assets": 1474758,
"current_liabilities": 717437,
"equity": 2463125,
"fixed_assets": 1967266,
"liabilities": 1586673,
"long_term_liabilities": 869236,
"quarter": 1
},
{
"assets": 3490097,
"current_assets": 1727716,
"current_liabilities": 810873,
"equity": 2414329,
"fixed_assets": 1762381,
"liabilities": 1609580,
"long_term_liabilities": 798707,
"quarter": 2
},
{
"assets": 3538842,
"current_assets": 1729163,
"current_liabilities": 687974,
"equity": 2436647,
"fixed_assets": 1809679,
"liabilities": 1632819,
"long_term_liabilities": 944845,
"quarter": 3
},
{
"assets": 3588268,
"current_assets": 1209045,
"current_liabilities": 874236,
"equity": 2460160,
"fixed_assets": 2379223,
"liabilities": 1656393,
"long_term_liabilities": 782157,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 90855,
"financing_cash_flow": -40459,
"investing_cash_flow": -268627,
"net_cash_flow": 587990,
"operating_cash_flow": 828068,
"quarter": 1
},
{
"change_in_working_capital": 13844,
"financing_cash_flow": -10884,
"investing_cash_flow": -200154,
"net_cash_flow": 221075,
"operating_cash_flow": 747597,
"quarter": 2
},
{
"change_in_working_capital": -64594,
"financing_cash_flow": 31090,
"investing_cash_flow": -271535,
"net_cash_flow": 274979,
"operating_cash_flow": 763746,
"quarter": 3
},
{
"change_in_working_capital": -29217,
"financing_cash_flow": 99564,
"investing_cash_flow": -466609,
"net_cash_flow": 524349,
"operating_cash_flow": 757092,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9280234536423918,
"current_ratio": 2.0555923377244274,
"debt_to_equity_ratio": 0.6441707180918549,
"profit_margin": 0.19026954126424148,
"quarter": 1,
"return_on_assets": 0.17657459680699494,
"return_on_equity": 0.24674914996193859
},
{
"asset_turnover_ratio": 0.9052977610650936,
"current_ratio": 2.1306863096933797,
"debt_to_equity_ratio": 0.6666779879627011,
"profit_margin": 0.16895046393868546,
"quarter": 2,
"return_on_assets": 0.1529504767346008,
"return_on_equity": 0.22110159800093526
},
{
"asset_turnover_ratio": 0.8831284357990552,
"current_ratio": 2.5134132975955485,
"debt_to_equity_ratio": 0.6701089653117583,
"profit_margin": 0.16978598845789075,
"quarter": 3,
"return_on_assets": 0.1499428344074135,
"return_on_equity": 0.2177681051050891
},
{
"asset_turnover_ratio": 0.8615019836868372,
"current_ratio": 1.3829732474983871,
"debt_to_equity_ratio": 0.6732866968002081,
"profit_margin": 0.1708941222139553,
"quarter": 4,
"return_on_assets": 0.14722562528774327,
"return_on_equity": 0.21473603342872008
}
],
"income_statement": [
{
"depreciation": 220294,
"expenses": 2430198,
"income_tax": 156307,
"marketing_expense": 341602,
"net_income": 764081,
"net_profit": 607774,
"operational_expense": 1636681,
"product_revenue": 1186029,
"quarter": 1,
"rd_expense": 321280,
"revenue": 3194279,
"salaries_expense": 972088,
"service_revenue": 2008250
},
{
"depreciation": 213785,
"expenses": 2404825,
"income_tax": 220940,
"marketing_expense": 247504,
"net_income": 754752,
"net_profit": 533812,
"operational_expense": 1215822,
"product_revenue": 926781,
"quarter": 2,
"rd_expense": 244742,
"revenue": 3159577,
"salaries_expense": 764968,
"service_revenue": 2232796
},
{
"depreciation": 233122,
"expenses": 2379718,
"income_tax": 214910,
"marketing_expense": 358934,
"net_income": 745534,
"net_profit": 530624,
"operational_expense": 1248354,
"product_revenue": 918736,
"quarter": 3,
"rd_expense": 288302,
"revenue": 3125252,
"salaries_expense": 907833,
"service_revenue": 2206516
},
{
"depreciation": 228807,
"expenses": 2354873,
"income_tax": 208142,
"marketing_expense": 245511,
"net_income": 736427,
"net_profit": 528285,
"operational_expense": 1198133,
"product_revenue": 853846,
"quarter": 4,
"rd_expense": 459452,
"revenue": 3091300,
"salaries_expense": 761553,
"service_revenue": 2237454
}
],
"market_conditions": {
"gdp_growth": [
-0.003367058689731658,
-0.003609611970956444,
-0.008138179579208218,
-0.00751437905392645
],
"inflation_rate": [
0.020817159378528138,
0.02408869499858376,
0.023560686392101987,
0.02259720304291487
],
"interest_rate": [
0.04339917651093043,
0.04384409195298804,
0.03970697756426334,
0.04434997831059606
],
"year": 2009
},
"random_event": null,
"year": 2009
},
{
"advertising_kpis": [
{
"average_project_size": 122653,
"billable_hours_per_employee": 106,
"client_concentration": 0.27,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.74,
"gross_billings": 3999913,
"net_revenue": 3168267,
"new_client_acquisition": 3,
"organic_growth": 0.14,
"quarter": 1,
"revenue_per_employee": 31683
},
{
"average_project_size": 110060,
"billable_hours_per_employee": 87,
"client_concentration": 0.35,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.72,
"gross_billings": 3974096,
"net_revenue": 3178980,
"new_client_acquisition": 3,
"organic_growth": 0.02,
"quarter": 2,
"revenue_per_employee": 31790
},
{
"average_project_size": 78547,
"billable_hours_per_employee": 142,
"client_concentration": 0.15,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.66,
"gross_billings": 4121429,
"net_revenue": 3189730,
"new_client_acquisition": 3,
"organic_growth": 0.12,
"quarter": 3,
"revenue_per_employee": 31897
},
{
"average_project_size": 116497,
"billable_hours_per_employee": 107,
"client_concentration": 0.16,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.75,
"gross_billings": 4040784,
"net_revenue": 3200517,
"new_client_acquisition": 3,
"organic_growth": 0.12,
"quarter": 4,
"revenue_per_employee": 32005
}
],
"balance_sheet": [
{
"assets": 4324783,
"current_assets": 1533067,
"current_liabilities": 1140452,
"equity": 2833255,
"fixed_assets": 2791716,
"liabilities": 2262002,
"long_term_liabilities": 1121550,
"quarter": 1
},
{
"assets": 4467957,
"current_assets": 1372709,
"current_liabilities": 1031405,
"equity": 2938379,
"fixed_assets": 3095248,
"liabilities": 2316607,
"long_term_liabilities": 1285202,
"quarter": 2
},
{
"assets": 4615872,
"current_assets": 1499660,
"current_liabilities": 1294041,
"equity": 2991070,
"fixed_assets": 3116212,
"liabilities": 2372532,
"long_term_liabilities": 1078491,
"quarter": 3
},
{
"assets": 4768683,
"current_assets": 2030759,
"current_liabilities": 1312118,
"equity": 3117762,
"fixed_assets": 2737924,
"liabilities": 2429806,
"long_term_liabilities": 1117688,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 44800,
"financing_cash_flow": -183308,
"investing_cash_flow": -105681,
"net_cash_flow": 461579,
"operating_cash_flow": 946525,
"quarter": 1
},
{
"change_in_working_capital": 10313,
"financing_cash_flow": -113349,
"investing_cash_flow": -202380,
"net_cash_flow": 704277,
"operating_cash_flow": 896486,
"quarter": 2
},
{
"change_in_working_capital": -96573,
"financing_cash_flow": -174229,
"investing_cash_flow": -496789,
"net_cash_flow": 651349,
"operating_cash_flow": 912763,
"quarter": 3
},
{
"change_in_working_capital": -72249,
"financing_cash_flow": 71302,
"investing_cash_flow": -273980,
"net_cash_flow": 587786,
"operating_cash_flow": 941009,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7325840394766627,
"current_ratio": 1.3442626256957768,
"debt_to_equity_ratio": 0.7983757197993121,
"profit_margin": 0.24318468108906224,
"quarter": 1,
"return_on_assets": 0.17815321601106923,
"return_on_equity": 0.2719395183278597
},
{
"asset_turnover_ratio": 0.711506399904923,
"current_ratio": 1.3309117175115497,
"debt_to_equity_ratio": 0.7883962552141844,
"profit_margin": 0.24757280637185514,
"quarter": 2,
"return_on_assets": 0.17614963617599722,
"return_on_equity": 0.2678446177297074
},
{
"asset_turnover_ratio": 0.6910351933502489,
"current_ratio": 1.1588968201162095,
"debt_to_equity_ratio": 0.7932051072024393,
"profit_margin": 0.23441796014082697,
"quarter": 3,
"return_on_assets": 0.1619910604106873,
"return_on_equity": 0.2499874626805792
},
{
"asset_turnover_ratio": 0.6711532303573124,
"current_ratio": 1.5476954054437178,
"debt_to_equity_ratio": 0.779343003090037,
"profit_margin": 0.24336224428740733,
"quarter": 4,
"return_on_assets": 0.16333335640049884,
"return_on_equity": 0.24982182732357378
}
],
"income_statement": [
{
"depreciation": 176051,
"expenses": 2157436,
"income_tax": 240357,
"marketing_expense": 275542,
"net_income": 1010831,
"net_profit": 770474,
"operational_expense": 1362417,
"product_revenue": 817819,
"quarter": 1,
"rd_expense": 338641,
"revenue": 3168267,
"salaries_expense": 907236,
"service_revenue": 2350448
},
{
"depreciation": 109457,
"expenses": 2169501,
"income_tax": 222450,
"marketing_expense": 307768,
"net_income": 1009479,
"net_profit": 787029,
"operational_expense": 1411580,
"product_revenue": 1240248,
"quarter": 2,
"rd_expense": 406357,
"revenue": 3178980,
"salaries_expense": 829061,
"service_revenue": 1938732
},
{
"depreciation": 165033,
"expenses": 2181634,
"income_tax": 260366,
"marketing_expense": 309566,
"net_income": 1008096,
"net_profit": 747730,
"operational_expense": 1221520,
"product_revenue": 1162511,
"quarter": 3,
"rd_expense": 309730,
"revenue": 3189730,
"salaries_expense": 746306,
"service_revenue": 2027219
},
{
"depreciation": 162124,
"expenses": 2193834,
"income_tax": 227798,
"marketing_expense": 361682,
"net_income": 1006683,
"net_profit": 778885,
"operational_expense": 1175077,
"product_revenue": 906910,
"quarter": 4,
"rd_expense": 423667,
"revenue": 3200517,
"salaries_expense": 1027077,
"service_revenue": 2293607
}
],
"market_conditions": {
"gdp_growth": [
-0.022117611959755198,
-0.013735041205856948,
-0.02125227075170768,
-0.01960548688946128
],
"inflation_rate": [
0.03645863561704382,
0.034801592763399586,
0.035592239836847464,
0.039664535865969235
],
"interest_rate": [
0.05211924512087114,
0.05331400558725872,
0.054383221101189524,
0.05022821726363273
],
"year": 2010
},
"random_event": null,
"year": 2010
},
{
"advertising_kpis": [
{
"average_project_size": 87150,
"billable_hours_per_employee": 97,
"client_concentration": 0.11,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.74,
"gross_billings": 3235468,
"net_revenue": 2841966,
"new_client_acquisition": 5,
"organic_growth": -0.01,
"quarter": 1,
"revenue_per_employee": 28420
},
{
"average_project_size": 152722,
"billable_hours_per_employee": 134,
"client_concentration": 0.19,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.76,
"gross_billings": 3460924,
"net_revenue": 2819029,
"new_client_acquisition": 5,
"organic_growth": 0.11,
"quarter": 2,
"revenue_per_employee": 28190
},
{
"average_project_size": 110458,
"billable_hours_per_employee": 147,
"client_concentration": 0.14,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.67,
"gross_billings": 3528768,
"net_revenue": 2796278,
"new_client_acquisition": 3,
"organic_growth": 0.14,
"quarter": 3,
"revenue_per_employee": 27963
},
{
"average_project_size": 174365,
"billable_hours_per_employee": 141,
"client_concentration": 0.37,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.73,
"gross_billings": 3433569,
"net_revenue": 2773711,
"new_client_acquisition": 4,
"organic_growth": 0,
"quarter": 4,
"revenue_per_employee": 27737
}
],
"balance_sheet": [
{
"assets": 3051183,
"current_assets": 1143783,
"current_liabilities": 640173,
"equity": 2291781,
"fixed_assets": 1907400,
"liabilities": 1492126,
"long_term_liabilities": 851953,
"quarter": 1
},
{
"assets": 3116566,
"current_assets": 1147491,
"current_liabilities": 630732,
"equity": 2310149,
"fixed_assets": 1969075,
"liabilities": 1519185,
"long_term_liabilities": 888453,
"quarter": 2
},
{
"assets": 3183349,
"current_assets": 1329728,
"current_liabilities": 775422,
"equity": 2356456,
"fixed_assets": 1853621,
"liabilities": 1546733,
"long_term_liabilities": 771311,
"quarter": 3
},
{
"assets": 3251565,
"current_assets": 1196081,
"current_liabilities": 939787,
"equity": 2397684,
"fixed_assets": 2055484,
"liabilities": 1574782,
"long_term_liabilities": 634995,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 14874,
"financing_cash_flow": 38421,
"investing_cash_flow": -473828,
"net_cash_flow": 556497,
"operating_cash_flow": 877739,
"quarter": 1
},
{
"change_in_working_capital": -86690,
"financing_cash_flow": 123450,
"investing_cash_flow": -180828,
"net_cash_flow": 575751,
"operating_cash_flow": 844474,
"quarter": 2
},
{
"change_in_working_capital": 29268,
"financing_cash_flow": -4935,
"investing_cash_flow": -200276,
"net_cash_flow": 497283,
"operating_cash_flow": 891041,
"quarter": 3
},
{
"change_in_working_capital": -48647,
"financing_cash_flow": -72560,
"investing_cash_flow": -440971,
"net_cash_flow": 596610,
"operating_cash_flow": 828057,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9314308581294534,
"current_ratio": 1.7866779761095828,
"debt_to_equity_ratio": 0.6510770444470916,
"profit_margin": 0.25782292961984765,
"quarter": 1,
"return_on_assets": 0.24014423258126438,
"return_on_equity": 0.31971815806135057
},
{
"asset_turnover_ratio": 0.9045304992738803,
"current_ratio": 1.81930043187915,
"debt_to_equity_ratio": 0.6576134266664185,
"profit_margin": 0.25284166995089447,
"quarter": 2,
"return_on_assets": 0.2287030019579242,
"return_on_equity": 0.3085376744097459
},
{
"asset_turnover_ratio": 0.8784076141195954,
"current_ratio": 1.714844304133749,
"debt_to_equity_ratio": 0.6563810230278011,
"profit_margin": 0.2574279095283087,
"quarter": 3,
"return_on_assets": 0.2261266358165567,
"return_on_equity": 0.3054756804285758
},
{
"asset_turnover_ratio": 0.8530387674858106,
"current_ratio": 1.27271498754505,
"debt_to_equity_ratio": 0.6567929718845352,
"profit_margin": 0.2599048711275255,
"quarter": 4,
"return_on_assets": 0.22170893093018285,
"return_on_equity": 0.30066555893103514
}
],
"income_statement": [
{
"depreciation": 145015,
"expenses": 1875047,
"income_tax": 234195,
"marketing_expense": 292387,
"net_income": 966919,
"net_profit": 732724,
"operational_expense": 1025634,
"product_revenue": 695816,
"quarter": 1,
"rd_expense": 363570,
"revenue": 2841966,
"salaries_expense": 654819,
"service_revenue": 2146150
},
{
"depreciation": 131706,
"expenses": 1863082,
"income_tax": 243179,
"marketing_expense": 313873,
"net_income": 955947,
"net_profit": 712768,
"operational_expense": 1205206,
"product_revenue": 848317,
"quarter": 2,
"rd_expense": 270606,
"revenue": 2819029,
"salaries_expense": 840258,
"service_revenue": 1970712
},
{
"depreciation": 171201,
"expenses": 1851195,
"income_tax": 225243,
"marketing_expense": 289567,
"net_income": 945083,
"net_profit": 719840,
"operational_expense": 1085117,
"product_revenue": 848884,
"quarter": 3,
"rd_expense": 278072,
"revenue": 2796278,
"salaries_expense": 845886,
"service_revenue": 1947394
},
{
"depreciation": 107156,
"expenses": 1839383,
"income_tax": 213427,
"marketing_expense": 314341,
"net_income": 934328,
"net_profit": 720901,
"operational_expense": 1239448,
"product_revenue": 841708,
"quarter": 4,
"rd_expense": 362894,
"revenue": 2773711,
"salaries_expense": 708404,
"service_revenue": 1932003
}
],
"market_conditions": {
"gdp_growth": [
-0.003468842601006439,
-0.01272427753225461,
-0.010600499940389446,
-0.013140425524344024
],
"inflation_rate": [
0.02424519444718415,
0.024013348073839917,
0.02862367569384724,
0.021748426070597095
],
"interest_rate": [
0.06073714229774724,
0.05841860497532511,
0.05699628737436889,
0.05853505490765581
],
"year": 2011
},
"random_event": null,
"year": 2011
},
{
"advertising_kpis": [
{
"average_project_size": 161040,
"billable_hours_per_employee": 83,
"client_concentration": 0.23,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.8,
"gross_billings": 1142952,
"net_revenue": 929582,
"new_client_acquisition": 4,
"organic_growth": -0.04,
"quarter": 1,
"revenue_per_employee": 9296
},
{
"average_project_size": 79959,
"billable_hours_per_employee": 103,
"client_concentration": 0.28,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.6,
"gross_billings": 1143637,
"net_revenue": 922882,
"new_client_acquisition": 5,
"organic_growth": 0.01,
"quarter": 2,
"revenue_per_employee": 9229
},
{
"average_project_size": 97393,
"billable_hours_per_employee": 94,
"client_concentration": 0.25,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.72,
"gross_billings": 1104597,
"net_revenue": 916231,
"new_client_acquisition": 5,
"organic_growth": 0.08,
"quarter": 3,
"revenue_per_employee": 9162
},
{
"average_project_size": 182321,
"billable_hours_per_employee": 153,
"client_concentration": 0.32,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.74,
"gross_billings": 1067888,
"net_revenue": 909628,
"new_client_acquisition": 5,
"organic_growth": 0.12,
"quarter": 4,
"revenue_per_employee": 9096
}
],
"balance_sheet": [
{
"assets": 1076797,
"current_assets": 364801,
"current_liabilities": 207945,
"equity": 792473,
"fixed_assets": 711996,
"liabilities": 475304,
"long_term_liabilities": 267359,
"quarter": 1
},
{
"assets": 1109128,
"current_assets": 454247,
"current_liabilities": 286407,
"equity": 833636,
"fixed_assets": 654881,
"liabilities": 479004,
"long_term_liabilities": 192597,
"quarter": 2
},
{
"assets": 1142430,
"current_assets": 366862,
"current_liabilities": 256868,
"equity": 877560,
"fixed_assets": 775568,
"liabilities": 482733,
"long_term_liabilities": 225865,
"quarter": 3
},
{
"assets": 1176732,
"current_assets": 480773,
"current_liabilities": 234267,
"equity": 910082,
"fixed_assets": 695959,
"liabilities": 486491,
"long_term_liabilities": 252224,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -9300,
"financing_cash_flow": 6523,
"investing_cash_flow": -475422,
"net_cash_flow": 95872,
"operating_cash_flow": 248806,
"quarter": 1
},
{
"change_in_working_capital": 46615,
"financing_cash_flow": -176721,
"investing_cash_flow": -221643,
"net_cash_flow": -400437,
"operating_cash_flow": 262114,
"quarter": 2
},
{
"change_in_working_capital": 78634,
"financing_cash_flow": -189147,
"investing_cash_flow": -169312,
"net_cash_flow": -26583,
"operating_cash_flow": 251561,
"quarter": 3
},
{
"change_in_working_capital": 16810,
"financing_cash_flow": 78161,
"investing_cash_flow": -179126,
"net_cash_flow": -210451,
"operating_cash_flow": 269550,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8632843516465963,
"current_ratio": 1.7543148428671043,
"debt_to_equity_ratio": 0.5997731152985654,
"profit_margin": 0.20544717948497282,
"quarter": 1,
"return_on_assets": 0.17735933513930666,
"return_on_equity": 0.24099243759724306
},
{
"asset_turnover_ratio": 0.8320788944107443,
"current_ratio": 1.5860191964581871,
"debt_to_equity_ratio": 0.5745961066940487,
"profit_margin": 0.22051789936308216,
"quarter": 2,
"return_on_assets": 0.1834882898998132,
"return_on_equity": 0.2441257335335806
},
{
"asset_turnover_ratio": 0.8020018732001085,
"current_ratio": 1.4282121556597163,
"debt_to_equity_ratio": 0.5500854642417613,
"profit_margin": 0.23778173844805514,
"quarter": 3,
"return_on_assets": 0.1907013996481185,
"return_on_equity": 0.248259948037741
},
{
"asset_turnover_ratio": 0.7730120367254396,
"current_ratio": 2.0522438072797278,
"debt_to_equity_ratio": 0.5345573256036269,
"profit_margin": 0.2416823140888363,
"quarter": 4,
"return_on_assets": 0.18682333785432878,
"return_on_equity": 0.24156174938082503
}
],
"income_statement": [
{
"depreciation": 57826,
"expenses": 657350,
"income_tax": 81252,
"marketing_expense": 113663,
"net_income": 272232,
"net_profit": 190980,
"operational_expense": 361488,
"product_revenue": 260903,
"quarter": 1,
"rd_expense": 101908,
"revenue": 929582,
"salaries_expense": 218646,
"service_revenue": 668679
},
{
"depreciation": 58602,
"expenses": 646748,
"income_tax": 72622,
"marketing_expense": 104158,
"net_income": 276134,
"net_profit": 203512,
"operational_expense": 336953,
"product_revenue": 332136,
"quarter": 2,
"rd_expense": 117330,
"revenue": 922882,
"salaries_expense": 251378,
"service_revenue": 590746
},
{
"depreciation": 33698,
"expenses": 636317,
"income_tax": 62051,
"marketing_expense": 122976,
"net_income": 279914,
"net_profit": 217863,
"operational_expense": 345511,
"product_revenue": 306805,
"quarter": 3,
"rd_expense": 66607,
"revenue": 916231,
"salaries_expense": 247308,
"service_revenue": 609426
},
{
"depreciation": 49709,
"expenses": 626054,
"income_tax": 63733,
"marketing_expense": 112169,
"net_income": 283574,
"net_profit": 219841,
"operational_expense": 340771,
"product_revenue": 339147,
"quarter": 4,
"rd_expense": 103829,
"revenue": 909628,
"salaries_expense": 207378,
"service_revenue": 570481
}
],
"market_conditions": {
"gdp_growth": [
0.011728864408628201,
0.012281470732449706,
0.009869851873825792,
0.007548857044199898
],
"inflation_rate": [
0.030067078944488908,
0.023331350911590786,
0.026994018680048457,
0.02252457955627326
],
"interest_rate": [
0.056576288997791754,
0.04851006037389298,
0.05224042146343577,
0.04955554590890551
],
"year": 2012
},
"random_event": {
"description": "Green, Wells and Norton New Ad Campaign Launch in 2012",
"impact": -0.09,
"type": "New Ad Campaign Launch"
},
"year": 2012
},
{
"advertising_kpis": [
{
"average_project_size": 193207,
"billable_hours_per_employee": 129,
"client_concentration": 0.12,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.75,
"gross_billings": 2768134,
"net_revenue": 2136031,
"new_client_acquisition": 3,
"organic_growth": 0.08,
"quarter": 1,
"revenue_per_employee": 21360
},
{
"average_project_size": 172303,
"billable_hours_per_employee": 158,
"client_concentration": 0.32,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.67,
"gross_billings": 2532930,
"net_revenue": 2153992,
"new_client_acquisition": 1,
"organic_growth": 0.11,
"quarter": 2,
"revenue_per_employee": 21540
},
{
"average_project_size": 73203,
"billable_hours_per_employee": 139,
"client_concentration": 0.19,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.7,
"gross_billings": 2740700,
"net_revenue": 2172105,
"new_client_acquisition": 5,
"organic_growth": 0.01,
"quarter": 3,
"revenue_per_employee": 21721
},
{
"average_project_size": 180018,
"billable_hours_per_employee": 107,
"client_concentration": 0.19,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.78,
"gross_billings": 2477123,
"net_revenue": 2190370,
"new_client_acquisition": 1,
"organic_growth": 0.1,
"quarter": 4,
"revenue_per_employee": 21904
}
],
"balance_sheet": [
{
"assets": 3184551,
"current_assets": 1003604,
"current_liabilities": 1002042,
"equity": 1928427,
"fixed_assets": 2180947,
"liabilities": 1881659,
"long_term_liabilities": 879617,
"quarter": 1
},
{
"assets": 3263504,
"current_assets": 1322626,
"current_liabilities": 987155,
"equity": 1967870,
"fixed_assets": 1940878,
"liabilities": 1922216,
"long_term_liabilities": 935061,
"quarter": 2
},
{
"assets": 3344413,
"current_assets": 1459230,
"current_liabilities": 1061153,
"equity": 2040545,
"fixed_assets": 1885183,
"liabilities": 1963648,
"long_term_liabilities": 902495,
"quarter": 3
},
{
"assets": 3427329,
"current_assets": 1140007,
"current_liabilities": 1050753,
"equity": 2021312,
"fixed_assets": 2287322,
"liabilities": 2005973,
"long_term_liabilities": 955220,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -65483,
"financing_cash_flow": -135994,
"investing_cash_flow": -430938,
"net_cash_flow": 303197,
"operating_cash_flow": 707305,
"quarter": 1
},
{
"change_in_working_capital": -35796,
"financing_cash_flow": -5332,
"investing_cash_flow": -274883,
"net_cash_flow": 154208,
"operating_cash_flow": 703969,
"quarter": 2
},
{
"change_in_working_capital": -61008,
"financing_cash_flow": -96365,
"investing_cash_flow": -440661,
"net_cash_flow": 314594,
"operating_cash_flow": 786257,
"quarter": 3
},
{
"change_in_working_capital": -61686,
"financing_cash_flow": -4934,
"investing_cash_flow": -253687,
"net_cash_flow": 450683,
"operating_cash_flow": 709857,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6707479327540994,
"current_ratio": 1.0015588168958987,
"debt_to_equity_ratio": 0.9757481097288101,
"profit_margin": 0.29284921426702143,
"quarter": 1,
"return_on_assets": 0.1964280050782669,
"return_on_equity": 0.32437577362275055
},
{
"asset_turnover_ratio": 0.6600243174207845,
"current_ratio": 1.3398361959368084,
"debt_to_equity_ratio": 0.9768002967675711,
"profit_margin": 0.2908933737915461,
"quarter": 2,
"return_on_assets": 0.19199670047899436,
"return_on_equity": 0.31840619553120886
},
{
"asset_turnover_ratio": 0.6494727176338568,
"current_ratio": 1.3751362904312574,
"debt_to_equity_ratio": 0.9623154598403858,
"profit_margin": 0.30375143006438454,
"quarter": 3,
"return_on_assets": 0.19727826676908625,
"return_on_equity": 0.3233351874131666
},
{
"asset_turnover_ratio": 0.6390895067266668,
"current_ratio": 1.0849428933345895,
"debt_to_equity_ratio": 0.9924113644998892,
"profit_margin": 0.2739062350196542,
"quarter": 4,
"return_on_assets": 0.17505060062806926,
"return_on_equity": 0.29681513789063735
}
],
"income_statement": [
{
"depreciation": 81770,
"expenses": 1347954,
"income_tax": 162542,
"marketing_expense": 208143,
"net_income": 788077,
"net_profit": 625535,
"operational_expense": 707394,
"product_revenue": 611826,
"quarter": 1,
"rd_expense": 240904,
"revenue": 2136031,
"salaries_expense": 471977,
"service_revenue": 1524205
},
{
"depreciation": 77387,
"expenses": 1347346,
"income_tax": 180064,
"marketing_expense": 208254,
"net_income": 806646,
"net_profit": 626582,
"operational_expense": 868907,
"product_revenue": 845043,
"quarter": 2,
"rd_expense": 208026,
"revenue": 2153992,
"salaries_expense": 518621,
"service_revenue": 1308949
},
{
"depreciation": 126477,
"expenses": 1346739,
"income_tax": 165586,
"marketing_expense": 168185,
"net_income": 825366,
"net_profit": 659780,
"operational_expense": 724998,
"product_revenue": 584233,
"quarter": 3,
"rd_expense": 177890,
"revenue": 2172105,
"salaries_expense": 474660,
"service_revenue": 1587872
},
{
"depreciation": 109901,
"expenses": 1346132,
"income_tax": 244282,
"marketing_expense": 206954,
"net_income": 844238,
"net_profit": 599956,
"operational_expense": 806320,
"product_revenue": 692296,
"quarter": 4,
"rd_expense": 231678,
"revenue": 2190370,
"salaries_expense": 548097,
"service_revenue": 1498074
}
],
"market_conditions": {
"gdp_growth": [
-0.00687007849718229,
0.007582062603398955,
-0.001281362858375771,
0.008149728037820795
],
"inflation_rate": [
0.029130449569292984,
0.02579116452265967,
0.03128958562444861,
0.02428580663827208
],
"interest_rate": [
0.06251593835173307,
0.05340895946478978,
0.05582126150228554,
0.056772551237753634
],
"year": 2013
},
"random_event": null,
"year": 2013
},
{
"advertising_kpis": [
{
"average_project_size": 147537,
"billable_hours_per_employee": 129,
"client_concentration": 0.15,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.61,
"gross_billings": 3244842,
"net_revenue": 2610579,
"new_client_acquisition": 1,
"organic_growth": 0.04,
"quarter": 1,
"revenue_per_employee": 26106
},
{
"average_project_size": 63964,
"billable_hours_per_employee": 107,
"client_concentration": 0.28,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.78,
"gross_billings": 2881036,
"net_revenue": 2583358,
"new_client_acquisition": 5,
"organic_growth": 0,
"quarter": 2,
"revenue_per_employee": 25834
},
{
"average_project_size": 61826,
"billable_hours_per_employee": 105,
"client_concentration": 0.27,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.8,
"gross_billings": 3260654,
"net_revenue": 2556422,
"new_client_acquisition": 4,
"organic_growth": 0.05,
"quarter": 3,
"revenue_per_employee": 25564
},
{
"average_project_size": 151323,
"billable_hours_per_employee": 119,
"client_concentration": 0.31,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.71,
"gross_billings": 2804341,
"net_revenue": 2529767,
"new_client_acquisition": 4,
"organic_growth": 0.09,
"quarter": 4,
"revenue_per_employee": 25298
}
],
"balance_sheet": [
{
"assets": 2743187,
"current_assets": 920724,
"current_liabilities": 784015,
"equity": 1995017,
"fixed_assets": 1822463,
"liabilities": 1537149,
"long_term_liabilities": 753134,
"quarter": 1
},
{
"assets": 2832075,
"current_assets": 1262921,
"current_liabilities": 788015,
"equity": 2032901,
"fixed_assets": 1569154,
"liabilities": 1577513,
"long_term_liabilities": 789498,
"quarter": 2
},
{
"assets": 2923844,
"current_assets": 1117009,
"current_liabilities": 735267,
"equity": 2052823,
"fixed_assets": 1806835,
"liabilities": 1618937,
"long_term_liabilities": 883670,
"quarter": 3
},
{
"assets": 3018586,
"current_assets": 1094104,
"current_liabilities": 820064,
"equity": 2072214,
"fixed_assets": 1924482,
"liabilities": 1661448,
"long_term_liabilities": 841384,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -88633,
"financing_cash_flow": -45220,
"investing_cash_flow": -116292,
"net_cash_flow": 626676,
"operating_cash_flow": 900771,
"quarter": 1
},
{
"change_in_working_capital": -77043,
"financing_cash_flow": -6858,
"investing_cash_flow": -338597,
"net_cash_flow": 625942,
"operating_cash_flow": 913813,
"quarter": 2
},
{
"change_in_working_capital": 65573,
"financing_cash_flow": -128916,
"investing_cash_flow": -469098,
"net_cash_flow": 534474,
"operating_cash_flow": 877426,
"quarter": 3
},
{
"change_in_working_capital": -10572,
"financing_cash_flow": -198582,
"investing_cash_flow": -476670,
"net_cash_flow": 350290,
"operating_cash_flow": 850290,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9516591468244783,
"current_ratio": 1.174370388321652,
"debt_to_equity_ratio": 0.7704941862650795,
"profit_margin": 0.302223759556788,
"quarter": 1,
"return_on_assets": 0.2876140051698991,
"return_on_equity": 0.3954748255278025
},
{
"asset_turnover_ratio": 0.912178526345524,
"current_ratio": 1.6026611168569127,
"debt_to_equity_ratio": 0.7759910590825623,
"profit_margin": 0.301289639298928,
"quarter": 2,
"return_on_assets": 0.2748299391788706,
"return_on_equity": 0.3828710793098139
},
{
"asset_turnover_ratio": 0.8743359768852237,
"current_ratio": 1.5191882676633115,
"debt_to_equity_ratio": 0.7886393517609652,
"profit_margin": 0.2925635908312477,
"quarter": 3,
"return_on_assets": 0.25579887299048787,
"return_on_equity": 0.3643353567258356
},
{
"asset_turnover_ratio": 0.838063583412896,
"current_ratio": 1.3341690404651345,
"debt_to_equity_ratio": 0.8017743341180014,
"profit_margin": 0.2826647671504925,
"quarter": 4,
"return_on_assets": 0.2368910476627136,
"return_on_equity": 0.3450782592917527
}
],
"income_statement": [
{
"depreciation": 111792,
"expenses": 1584676,
"income_tax": 236924,
"marketing_expense": 265584,
"net_income": 1025903,
"net_profit": 788979,
"operational_expense": 893534,
"product_revenue": 736621,
"quarter": 1,
"rd_expense": 280550,
"revenue": 2610579,
"salaries_expense": 648264,
"service_revenue": 1873958
},
{
"depreciation": 135474,
"expenses": 1563446,
"income_tax": 241573,
"marketing_expense": 281031,
"net_income": 1019912,
"net_profit": 778339,
"operational_expense": 954934,
"product_revenue": 678192,
"quarter": 2,
"rd_expense": 177684,
"revenue": 2583358,
"salaries_expense": 566622,
"service_revenue": 1905166
},
{
"depreciation": 129510,
"expenses": 1542502,
"income_tax": 266004,
"marketing_expense": 294332,
"net_income": 1013920,
"net_profit": 747916,
"operational_expense": 1064917,
"product_revenue": 594295,
"quarter": 3,
"rd_expense": 232560,
"revenue": 2556422,
"salaries_expense": 709134,
"service_revenue": 1962127
},
{
"depreciation": 135214,
"expenses": 1521838,
"income_tax": 292853,
"marketing_expense": 274038,
"net_income": 1007929,
"net_profit": 715076,
"operational_expense": 813278,
"product_revenue": 565689,
"quarter": 4,
"rd_expense": 255339,
"revenue": 2529767,
"salaries_expense": 518536,
"service_revenue": 1964078
}
],
"market_conditions": {
"gdp_growth": [
-0.01044415292833458,
-0.014926836985222059,
-0.014592636926413926,
-0.020907935496172612
],
"inflation_rate": [
0.02774279627884404,
0.02945069356067139,
0.02937025913592179,
0.03177635568284326
],
"interest_rate": [
0.05382079602532636,
0.05488677152139777,
0.05749507472498776,
0.06059934551334748
],
"year": 2014
},
"random_event": null,
"year": 2014
}
] |
{
"advertising_type": "Branding Services",
"financial_health": "Distressed",
"founding_year": 1998,
"industry": "Advertising",
"location": "Port Johnmouth",
"name": "Smith, Shah and Evans",
"num_employees": 693,
"region": "Latin America",
"revenue_size": "Medium",
"website": "www.smith,shahandevans.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 175282,
"billable_hours_per_employee": 114,
"client_concentration": 0.37,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.69,
"gross_billings": 7763453,
"net_revenue": 6600273,
"new_client_acquisition": 4,
"organic_growth": -0.04,
"quarter": 1,
"revenue_per_employee": 9524
},
{
"average_project_size": 54264,
"billable_hours_per_employee": 144,
"client_concentration": 0.21,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.78,
"gross_billings": 8244602,
"net_revenue": 6540737,
"new_client_acquisition": 1,
"organic_growth": 0.08,
"quarter": 2,
"revenue_per_employee": 9438
},
{
"average_project_size": 66259,
"billable_hours_per_employee": 160,
"client_concentration": 0.28,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.72,
"gross_billings": 8297140,
"net_revenue": 6481739,
"new_client_acquisition": 3,
"organic_growth": 0.02,
"quarter": 3,
"revenue_per_employee": 9353
},
{
"average_project_size": 158533,
"billable_hours_per_employee": 133,
"client_concentration": 0.29,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.66,
"gross_billings": 8267969,
"net_revenue": 6423274,
"new_client_acquisition": 2,
"organic_growth": 0.06,
"quarter": 4,
"revenue_per_employee": 9269
}
],
"balance_sheet": [
{
"assets": 7585768,
"current_assets": 3589768,
"current_liabilities": 2067657,
"equity": 5964294,
"fixed_assets": 3996000,
"liabilities": 3447946,
"long_term_liabilities": 1380289,
"quarter": 1
},
{
"assets": 7705956,
"current_assets": 3371667,
"current_liabilities": 1955871,
"equity": 6038873,
"fixed_assets": 4334289,
"liabilities": 3532520,
"long_term_liabilities": 1576649,
"quarter": 2
},
{
"assets": 7828047,
"current_assets": 2986827,
"current_liabilities": 2025886,
"equity": 5992795,
"fixed_assets": 4841220,
"liabilities": 3619169,
"long_term_liabilities": 1593283,
"quarter": 3
},
{
"assets": 7952074,
"current_assets": 3241786,
"current_liabilities": 2154391,
"equity": 6058525,
"fixed_assets": 4710288,
"liabilities": 3707943,
"long_term_liabilities": 1553552,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -44803,
"financing_cash_flow": -16223,
"investing_cash_flow": -122800,
"net_cash_flow": 1801432,
"operating_cash_flow": 2182507,
"quarter": 1
},
{
"change_in_working_capital": 48371,
"financing_cash_flow": 179497,
"investing_cash_flow": -167184,
"net_cash_flow": 1722813,
"operating_cash_flow": 2239798,
"quarter": 2
},
{
"change_in_working_capital": 62240,
"financing_cash_flow": -171843,
"investing_cash_flow": -408716,
"net_cash_flow": 1766580,
"operating_cash_flow": 2099094,
"quarter": 3
},
{
"change_in_working_capital": 16463,
"financing_cash_flow": -188918,
"investing_cash_flow": -346199,
"net_cash_flow": 2103258,
"operating_cash_flow": 2116600,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8700863248124646,
"current_ratio": 1.7361525630218164,
"debt_to_equity_ratio": 0.5780979274328194,
"profit_margin": 0.2767267353941269,
"quarter": 1,
"return_on_assets": 0.24077614817642723,
"return_on_equity": 0.3062344009198742
},
{
"asset_turnover_ratio": 0.8487898191995905,
"current_ratio": 1.723869825770718,
"debt_to_equity_ratio": 0.5849634526177319,
"profit_margin": 0.28520287545577816,
"quarter": 2,
"return_on_assets": 0.24207729709331327,
"return_on_equity": 0.30890482379742046
},
{
"asset_turnover_ratio": 0.828014829241572,
"current_ratio": 1.4743312308787364,
"debt_to_equity_ratio": 0.6039200406488124,
"profit_margin": 0.27522197360924283,
"quarter": 3,
"return_on_assets": 0.22788787548158565,
"return_on_equity": 0.29767696041663366
},
{
"asset_turnover_ratio": 0.8077482679361384,
"current_ratio": 1.5047342845379506,
"debt_to_equity_ratio": 0.6120207476242154,
"profit_margin": 0.2824718360138459,
"quarter": 4,
"return_on_assets": 0.22816613628092494,
"return_on_equity": 0.2994778432044103
}
],
"income_statement": [
{
"depreciation": 356035,
"expenses": 4198863,
"income_tax": 574938,
"marketing_expense": 420457,
"net_income": 2401410,
"net_profit": 1826472,
"operational_expense": 2762383,
"product_revenue": 1392371,
"quarter": 1,
"rd_expense": 680747,
"revenue": 6600273,
"salaries_expense": 2078444,
"service_revenue": 5207902
},
{
"depreciation": 374361,
"expenses": 4162895,
"income_tax": 512405,
"marketing_expense": 528119,
"net_income": 2377842,
"net_profit": 1865437,
"operational_expense": 2861633,
"product_revenue": 2178308,
"quarter": 2,
"rd_expense": 417910,
"revenue": 6540737,
"salaries_expense": 1357754,
"service_revenue": 4362429
},
{
"depreciation": 315177,
"expenses": 4127235,
"income_tax": 570587,
"marketing_expense": 636095,
"net_income": 2354504,
"net_profit": 1783917,
"operational_expense": 2180202,
"product_revenue": 1426468,
"quarter": 3,
"rd_expense": 818459,
"revenue": 6481739,
"salaries_expense": 1525189,
"service_revenue": 5055271
},
{
"depreciation": 302206,
"expenses": 4091881,
"income_tax": 516999,
"marketing_expense": 806705,
"net_income": 2331393,
"net_profit": 1814394,
"operational_expense": 2203554,
"product_revenue": 1981740,
"quarter": 4,
"rd_expense": 485044,
"revenue": 6423274,
"salaries_expense": 1313280,
"service_revenue": 4441534
}
],
"market_conditions": {
"gdp_growth": [
0.04700898034086865,
0.04469415943232383,
0.05320278917669998,
0.03928166694395991
],
"inflation_rate": [
0.007172081447583477,
0.0053814842807098535,
0.009995095139116445,
0.01123768813927627
],
"interest_rate": [
0.016335830910751827,
0.014525522933569256,
0.008085953291873425,
0.009375351588661028
],
"year": 1998
},
"random_event": null,
"year": 1998
},
{
"advertising_kpis": [
{
"average_project_size": 56436,
"billable_hours_per_employee": 121,
"client_concentration": 0.25,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.72,
"gross_billings": 7295408,
"net_revenue": 5614405,
"new_client_acquisition": 5,
"organic_growth": 0.01,
"quarter": 1,
"revenue_per_employee": 8102
},
{
"average_project_size": 127075,
"billable_hours_per_employee": 117,
"client_concentration": 0.11,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.78,
"gross_billings": 6519538,
"net_revenue": 5707190,
"new_client_acquisition": 5,
"organic_growth": 0.08,
"quarter": 2,
"revenue_per_employee": 8235
},
{
"average_project_size": 153786,
"billable_hours_per_employee": 83,
"client_concentration": 0.23,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.66,
"gross_billings": 7492554,
"net_revenue": 5801509,
"new_client_acquisition": 1,
"organic_growth": 0.11,
"quarter": 3,
"revenue_per_employee": 8372
},
{
"average_project_size": 93846,
"billable_hours_per_employee": 93,
"client_concentration": 0.16,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.69,
"gross_billings": 6788469,
"net_revenue": 5897387,
"new_client_acquisition": 5,
"organic_growth": 0.13,
"quarter": 4,
"revenue_per_employee": 8510
}
],
"balance_sheet": [
{
"assets": 7098048,
"current_assets": 2152702,
"current_liabilities": 1851914,
"equity": 4719999,
"fixed_assets": 4945346,
"liabilities": 3407941,
"long_term_liabilities": 1556027,
"quarter": 1
},
{
"assets": 7220097,
"current_assets": 3597083,
"current_liabilities": 1901611,
"equity": 4829677,
"fixed_assets": 3623014,
"liabilities": 3491584,
"long_term_liabilities": 1589973,
"quarter": 2
},
{
"assets": 7344244,
"current_assets": 2647749,
"current_liabilities": 1844198,
"equity": 4855431,
"fixed_assets": 4696495,
"liabilities": 3577279,
"long_term_liabilities": 1733081,
"quarter": 3
},
{
"assets": 7470526,
"current_assets": 3538743,
"current_liabilities": 1687595,
"equity": 4968469,
"fixed_assets": 3931783,
"liabilities": 3665078,
"long_term_liabilities": 1977483,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 75179,
"financing_cash_flow": 37705,
"investing_cash_flow": -423235,
"net_cash_flow": 989321,
"operating_cash_flow": 1333851,
"quarter": 1
},
{
"change_in_working_capital": 20019,
"financing_cash_flow": 83233,
"investing_cash_flow": -349595,
"net_cash_flow": 1000376,
"operating_cash_flow": 1341555,
"quarter": 2
},
{
"change_in_working_capital": 32974,
"financing_cash_flow": 141771,
"investing_cash_flow": -452475,
"net_cash_flow": 1024029,
"operating_cash_flow": 1464916,
"quarter": 3
},
{
"change_in_working_capital": 99645,
"financing_cash_flow": 186253,
"investing_cash_flow": -421756,
"net_cash_flow": 1359266,
"operating_cash_flow": 1593831,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7909787310539461,
"current_ratio": 1.1624200691824782,
"debt_to_equity_ratio": 0.7220215512757524,
"profit_margin": 0.18343742569337268,
"quarter": 1,
"return_on_assets": 0.14509510220274643,
"return_on_equity": 0.21819750385540335
},
{
"asset_turnover_ratio": 0.7904589093470628,
"current_ratio": 1.8915977032105935,
"debt_to_equity_ratio": 0.7229435840119329,
"profit_margin": 0.19294328732703836,
"quarter": 2,
"return_on_assets": 0.1525137404663677,
"return_on_equity": 0.22799951218269876
},
{
"asset_turnover_ratio": 0.789939577170911,
"current_ratio": 1.435718399000541,
"debt_to_equity_ratio": 0.7367582816026013,
"profit_margin": 0.18761773876417326,
"quarter": 3,
"return_on_assets": 0.14820667722913344,
"return_on_equity": 0.2241749496594638
},
{
"asset_turnover_ratio": 0.789420584306915,
"current_ratio": 2.0969148403497284,
"debt_to_equity_ratio": 0.7376674786538872,
"profit_margin": 0.19720954382000028,
"quarter": 4,
"return_on_assets": 0.15568127331328477,
"return_on_equity": 0.23408035755078677
}
],
"income_statement": [
{
"depreciation": 303959,
"expenses": 4239223,
"income_tax": 345290,
"marketing_expense": 721811,
"net_income": 1375182,
"net_profit": 1029892,
"operational_expense": 2193293,
"product_revenue": 1343519,
"quarter": 1,
"rd_expense": 630007,
"revenue": 5614405,
"salaries_expense": 1329522,
"service_revenue": 4270886
},
{
"depreciation": 240391,
"expenses": 4301779,
"income_tax": 304247,
"marketing_expense": 667082,
"net_income": 1405411,
"net_profit": 1101164,
"operational_expense": 2841967,
"product_revenue": 1914929,
"quarter": 2,
"rd_expense": 569948,
"revenue": 5707190,
"salaries_expense": 1628346,
"service_revenue": 3792261
},
{
"depreciation": 376450,
"expenses": 4365259,
"income_tax": 347784,
"marketing_expense": 756360,
"net_income": 1436250,
"net_profit": 1088466,
"operational_expense": 2242465,
"product_revenue": 2113910,
"quarter": 3,
"rd_expense": 608565,
"revenue": 5801509,
"salaries_expense": 1885591,
"service_revenue": 3687599
},
{
"depreciation": 430810,
"expenses": 4429676,
"income_tax": 304690,
"marketing_expense": 704395,
"net_income": 1467711,
"net_profit": 1163021,
"operational_expense": 2954600,
"product_revenue": 2217295,
"quarter": 4,
"rd_expense": 648042,
"revenue": 5897387,
"salaries_expense": 1362527,
"service_revenue": 3680092
}
],
"market_conditions": {
"gdp_growth": [
0.039987893602447554,
0.03922547589796353,
0.03800209144046312,
0.026233834758391757
],
"inflation_rate": [
0.0023042420300927206,
0.00690929653142214,
0.006632547542598041,
0.01089272995375009
],
"interest_rate": [
0.01327905243799014,
0.01134435137627942,
0.011256221294022034,
0.011076437778990526
],
"year": 1999
},
"random_event": null,
"year": 1999
},
{
"advertising_kpis": [
{
"average_project_size": 162208,
"billable_hours_per_employee": 133,
"client_concentration": 0.18,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.77,
"gross_billings": 9662184,
"net_revenue": 8454353,
"new_client_acquisition": 1,
"organic_growth": 0.13,
"quarter": 1,
"revenue_per_employee": 12200
},
{
"average_project_size": 183460,
"billable_hours_per_employee": 97,
"client_concentration": 0.2,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.65,
"gross_billings": 9807333,
"net_revenue": 8187233,
"new_client_acquisition": 5,
"organic_growth": 0.05,
"quarter": 2,
"revenue_per_employee": 11814
},
{
"average_project_size": 101861,
"billable_hours_per_employee": 119,
"client_concentration": 0.2,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.78,
"gross_billings": 9831694,
"net_revenue": 7928553,
"new_client_acquisition": 3,
"organic_growth": -0.03,
"quarter": 3,
"revenue_per_employee": 11441
},
{
"average_project_size": 188572,
"billable_hours_per_employee": 120,
"client_concentration": 0.14,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.77,
"gross_billings": 9056724,
"net_revenue": 7678046,
"new_client_acquisition": 4,
"organic_growth": 0.09,
"quarter": 4,
"revenue_per_employee": 11079
}
],
"balance_sheet": [
{
"assets": 12665594,
"current_assets": 6198781,
"current_liabilities": 3359449,
"equity": 8592071,
"fixed_assets": 6466813,
"liabilities": 5907955,
"long_term_liabilities": 2548506,
"quarter": 1
},
{
"assets": 13027521,
"current_assets": 4814323,
"current_liabilities": 2683803,
"equity": 8795519,
"fixed_assets": 8213198,
"liabilities": 5968210,
"long_term_liabilities": 3284407,
"quarter": 2
},
{
"assets": 13399791,
"current_assets": 5754408,
"current_liabilities": 2965633,
"equity": 8950678,
"fixed_assets": 7645383,
"liabilities": 6029080,
"long_term_liabilities": 3063447,
"quarter": 3
},
{
"assets": 13782699,
"current_assets": 5285386,
"current_liabilities": 2463306,
"equity": 9352046,
"fixed_assets": 8497313,
"liabilities": 6090570,
"long_term_liabilities": 3627264,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 9610,
"financing_cash_flow": 88560,
"investing_cash_flow": -479768,
"net_cash_flow": 1878393,
"operating_cash_flow": 2196160,
"quarter": 1
},
{
"change_in_working_capital": -3721,
"financing_cash_flow": -314,
"investing_cash_flow": -250167,
"net_cash_flow": 1861825,
"operating_cash_flow": 2105660,
"quarter": 2
},
{
"change_in_working_capital": -41549,
"financing_cash_flow": -107764,
"investing_cash_flow": -448340,
"net_cash_flow": 1633297,
"operating_cash_flow": 1983787,
"quarter": 3
},
{
"change_in_working_capital": 66,
"financing_cash_flow": 53539,
"investing_cash_flow": -316182,
"net_cash_flow": 1687686,
"operating_cash_flow": 1950350,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6675054482245365,
"current_ratio": 1.8451778848257556,
"debt_to_equity_ratio": 0.6876054678784661,
"profit_margin": 0.21698076718585088,
"quarter": 1,
"return_on_assets": 0.1448358442564952,
"return_on_equity": 0.213502891212142
},
{
"asset_turnover_ratio": 0.6284567109889901,
"current_ratio": 1.793843661401377,
"debt_to_equity_ratio": 0.6785512031751623,
"profit_margin": 0.21206285444667325,
"quarter": 2,
"return_on_assets": 0.1332723240284932,
"return_on_equity": 0.1973968790244214
},
{
"asset_turnover_ratio": 0.5916922883349449,
"current_ratio": 1.9403641650871837,
"debt_to_equity_ratio": 0.6735891962597693,
"profit_margin": 0.19927558029819564,
"quarter": 3,
"return_on_assets": 0.11790982411591346,
"return_on_equity": 0.1765192536252561
},
{
"asset_turnover_ratio": 0.557078551885955,
"current_ratio": 2.1456473535971576,
"debt_to_equity_ratio": 0.6512553509681197,
"profit_margin": 0.2161900306406083,
"quarter": 4,
"return_on_assets": 0.12043482920145031,
"return_on_equity": 0.1774923904352053
}
],
"income_statement": [
{
"depreciation": 361728,
"expenses": 6002264,
"income_tax": 617657,
"marketing_expense": 643562,
"net_income": 2452089,
"net_profit": 1834432,
"operational_expense": 3712570,
"product_revenue": 3096946,
"quarter": 1,
"rd_expense": 1190578,
"revenue": 8454353,
"salaries_expense": 2077529,
"service_revenue": 5357407
},
{
"depreciation": 369452,
"expenses": 5857830,
"income_tax": 593195,
"marketing_expense": 907220,
"net_income": 2329403,
"net_profit": 1736208,
"operational_expense": 3722932,
"product_revenue": 1737007,
"quarter": 2,
"rd_expense": 1151525,
"revenue": 8187233,
"salaries_expense": 2507797,
"service_revenue": 6450226
},
{
"depreciation": 403820,
"expenses": 5716872,
"income_tax": 631714,
"marketing_expense": 861021,
"net_income": 2211681,
"net_profit": 1579967,
"operational_expense": 3211624,
"product_revenue": 2542830,
"quarter": 3,
"rd_expense": 626008,
"revenue": 7928553,
"salaries_expense": 2543936,
"service_revenue": 5385723
},
{
"depreciation": 290433,
"expenses": 5579305,
"income_tax": 438824,
"marketing_expense": 1022598,
"net_income": 2098741,
"net_profit": 1659917,
"operational_expense": 3487439,
"product_revenue": 1715993,
"quarter": 4,
"rd_expense": 927502,
"revenue": 7678046,
"salaries_expense": 2203158,
"service_revenue": 5962053
}
],
"market_conditions": {
"gdp_growth": [
0.03444886000332746,
0.025734093592652958,
0.042632098472545385,
0.032704426392342854
],
"inflation_rate": [
0.012619350587166112,
0.012090433709718199,
0.00982454118521888,
0.01105031629353466
],
"interest_rate": [
0.009436984816713113,
0.015580055295130964,
0.015201475599263613,
0.008964775010160315
],
"year": 2000
},
"random_event": null,
"year": 2000
},
{
"advertising_kpis": [
{
"average_project_size": 130552,
"billable_hours_per_employee": 111,
"client_concentration": 0.3,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.64,
"gross_billings": 15534901,
"net_revenue": 13132638,
"new_client_acquisition": 2,
"organic_growth": 0.08,
"quarter": 1,
"revenue_per_employee": 18950
},
{
"average_project_size": 184102,
"billable_hours_per_employee": 158,
"client_concentration": 0.21,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.74,
"gross_billings": 15811511,
"net_revenue": 13197497,
"new_client_acquisition": 1,
"organic_growth": 0.11,
"quarter": 2,
"revenue_per_employee": 19044
},
{
"average_project_size": 155218,
"billable_hours_per_employee": 118,
"client_concentration": 0.11,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.73,
"gross_billings": 15603138,
"net_revenue": 13262676,
"new_client_acquisition": 4,
"organic_growth": 0.06,
"quarter": 3,
"revenue_per_employee": 19138
},
{
"average_project_size": 192277,
"billable_hours_per_employee": 106,
"client_concentration": 0.19,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.77,
"gross_billings": 16182013,
"net_revenue": 13328177,
"new_client_acquisition": 1,
"organic_growth": -0.01,
"quarter": 4,
"revenue_per_employee": 19233
}
],
"balance_sheet": [
{
"assets": 18510863,
"current_assets": 8209953,
"current_liabilities": 6532889,
"equity": 9547032,
"fixed_assets": 10300910,
"liabilities": 10977631,
"long_term_liabilities": 4444742,
"quarter": 1
},
{
"assets": 19077912,
"current_assets": 7494655,
"current_liabilities": 4914620,
"equity": 10138916,
"fixed_assets": 11583257,
"liabilities": 11062127,
"long_term_liabilities": 6147507,
"quarter": 2
},
{
"assets": 19662332,
"current_assets": 7059289,
"current_liabilities": 6536043,
"equity": 10450562,
"fixed_assets": 12603043,
"liabilities": 11147274,
"long_term_liabilities": 4611231,
"quarter": 3
},
{
"assets": 20264654,
"current_assets": 8399567,
"current_liabilities": 5968399,
"equity": 11076803,
"fixed_assets": 11865087,
"liabilities": 11233077,
"long_term_liabilities": 5264678,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 15372,
"financing_cash_flow": -61222,
"investing_cash_flow": -269673,
"net_cash_flow": 2567413,
"operating_cash_flow": 3029467,
"quarter": 1
},
{
"change_in_working_capital": -53828,
"financing_cash_flow": 13567,
"investing_cash_flow": -311506,
"net_cash_flow": 2112198,
"operating_cash_flow": 2664172,
"quarter": 2
},
{
"change_in_working_capital": -88409,
"financing_cash_flow": 99934,
"investing_cash_flow": -496738,
"net_cash_flow": 2260548,
"operating_cash_flow": 2532682,
"quarter": 3
},
{
"change_in_working_capital": 9555,
"financing_cash_flow": 1692,
"investing_cash_flow": -230693,
"net_cash_flow": 2840315,
"operating_cash_flow": 3040408,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7094557395838325,
"current_ratio": 1.2567109283503821,
"debt_to_equity_ratio": 1.1498475128186436,
"profit_margin": 0.1533431440050354,
"quarter": 1,
"return_on_assets": 0.1087901736402025,
"return_on_equity": 0.21093466534939864
},
{
"asset_turnover_ratio": 0.6917684178436299,
"current_ratio": 1.5249714118283815,
"debt_to_equity_ratio": 1.0910561839155193,
"profit_margin": 0.16087376265363046,
"quarter": 2,
"return_on_assets": 0.11128738826345357,
"return_on_equity": 0.20940414142892594
},
{
"asset_turnover_ratio": 0.6745220251595793,
"current_ratio": 1.0800554708712902,
"debt_to_equity_ratio": 1.0666674194172523,
"profit_margin": 0.14593615948998528,
"quarter": 3,
"return_on_assets": 0.09843715384319622,
"return_on_equity": 0.1852057334332833
},
{
"asset_turnover_ratio": 0.6577056287267475,
"current_ratio": 1.4073400588667078,
"debt_to_equity_ratio": 1.0141082223814941,
"profit_margin": 0.15345129345146002,
"quarter": 4,
"return_on_assets": 0.10092577943842515,
"return_on_equity": 0.18464045988720754
}
],
"income_statement": [
{
"depreciation": 1015667,
"expenses": 10445626,
"income_tax": 673212,
"marketing_expense": 1810040,
"net_income": 2687012,
"net_profit": 2013800,
"operational_expense": 6793960,
"product_revenue": 3547125,
"quarter": 1,
"rd_expense": 1090621,
"revenue": 13132638,
"salaries_expense": 3464150,
"service_revenue": 9585513
},
{
"depreciation": 541041,
"expenses": 10511199,
"income_tax": 563167,
"marketing_expense": 1594229,
"net_income": 2686298,
"net_profit": 2123131,
"operational_expense": 7278249,
"product_revenue": 4020836,
"quarter": 2,
"rd_expense": 2040356,
"revenue": 13197497,
"salaries_expense": 5081976,
"service_revenue": 9176661
},
{
"depreciation": 597178,
"expenses": 10577184,
"income_tax": 749988,
"marketing_expense": 1889236,
"net_income": 2685492,
"net_profit": 1935504,
"operational_expense": 7101442,
"product_revenue": 3712833,
"quarter": 3,
"rd_expense": 1620585,
"revenue": 13262676,
"salaries_expense": 3495549,
"service_revenue": 9549843
},
{
"depreciation": 995182,
"expenses": 10643584,
"income_tax": 639367,
"marketing_expense": 2047011,
"net_income": 2684593,
"net_profit": 2045226,
"operational_expense": 7343919,
"product_revenue": 5252383,
"quarter": 4,
"rd_expense": 1349848,
"revenue": 13328177,
"salaries_expense": 3367084,
"service_revenue": 8075794
}
],
"market_conditions": {
"gdp_growth": [
0.0528859066984541,
0.06357272064129338,
0.0630304676277541,
0.0548574010293677
],
"inflation_rate": [
0.012131852572460192,
0.011402650597216783,
0.011645780991941523,
0.008943345803746002
],
"interest_rate": [
0.022947059946581156,
0.023698281094336922,
0.022724916424760645,
0.02154930357621961
],
"year": 2001
},
"random_event": {
"description": "Smith, Shah and Evans Award Nomination in 2001",
"impact": 0.03,
"type": "Award Nomination"
},
"year": 2001
},
{
"advertising_kpis": [
{
"average_project_size": 130442,
"billable_hours_per_employee": 150,
"client_concentration": 0.16,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.77,
"gross_billings": 15978954,
"net_revenue": 13670187,
"new_client_acquisition": 4,
"organic_growth": 0.06,
"quarter": 1,
"revenue_per_employee": 19726
},
{
"average_project_size": 124595,
"billable_hours_per_employee": 143,
"client_concentration": 0.2,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.78,
"gross_billings": 17655493,
"net_revenue": 13798419,
"new_client_acquisition": 3,
"organic_growth": -0.03,
"quarter": 2,
"revenue_per_employee": 19911
},
{
"average_project_size": 120668,
"billable_hours_per_employee": 132,
"client_concentration": 0.25,
"client_retention_rate": 0.9,
"employee_utilization_rate": 0.67,
"gross_billings": 17544893,
"net_revenue": 13927855,
"new_client_acquisition": 2,
"organic_growth": -0.02,
"quarter": 3,
"revenue_per_employee": 20098
},
{
"average_project_size": 67936,
"billable_hours_per_employee": 96,
"client_concentration": 0.16,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.64,
"gross_billings": 17850351,
"net_revenue": 14058505,
"new_client_acquisition": 3,
"organic_growth": 0.1,
"quarter": 4,
"revenue_per_employee": 20286
}
],
"balance_sheet": [
{
"assets": 19356503,
"current_assets": 6632382,
"current_liabilities": 4410668,
"equity": 14201545,
"fixed_assets": 12724121,
"liabilities": 8748451,
"long_term_liabilities": 4337783,
"quarter": 1
},
{
"assets": 19837157,
"current_assets": 6033312,
"current_liabilities": 4049456,
"equity": 14612993,
"fixed_assets": 13803845,
"liabilities": 8916318,
"long_term_liabilities": 4866862,
"quarter": 2
},
{
"assets": 20329748,
"current_assets": 6731009,
"current_liabilities": 5180891,
"equity": 15109746,
"fixed_assets": 13598739,
"liabilities": 9087405,
"long_term_liabilities": 3906514,
"quarter": 3
},
{
"assets": 20834570,
"current_assets": 8477508,
"current_liabilities": 4953205,
"equity": 15646716,
"fixed_assets": 12357062,
"liabilities": 9261776,
"long_term_liabilities": 4308571,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 91092,
"financing_cash_flow": -64908,
"investing_cash_flow": -109941,
"net_cash_flow": 3941657,
"operating_cash_flow": 4271538,
"quarter": 1
},
{
"change_in_working_capital": 91055,
"financing_cash_flow": -126029,
"investing_cash_flow": -384973,
"net_cash_flow": 3999400,
"operating_cash_flow": 4331529,
"quarter": 2
},
{
"change_in_working_capital": -30635,
"financing_cash_flow": -6330,
"investing_cash_flow": -451851,
"net_cash_flow": 4590484,
"operating_cash_flow": 4686055,
"quarter": 3
},
{
"change_in_working_capital": -7251,
"financing_cash_flow": -7315,
"investing_cash_flow": -389176,
"net_cash_flow": 4257221,
"operating_cash_flow": 4785782,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7062322672643917,
"current_ratio": 1.5037137231820668,
"debt_to_equity_ratio": 0.6160210737634532,
"profit_margin": 0.2628708005237968,
"quarter": 1,
"return_on_assets": 0.18564784145152666,
"return_on_equity": 0.25303535636439556
},
{
"asset_turnover_ratio": 0.6955845033640657,
"current_ratio": 1.4899067924185372,
"debt_to_equity_ratio": 0.6101637084203079,
"profit_margin": 0.26757804644140754,
"quarter": 2,
"return_on_assets": 0.18612314254507337,
"return_on_equity": 0.25266240803646456
},
{
"asset_turnover_ratio": 0.685097277152673,
"current_ratio": 1.2991991145924513,
"debt_to_equity_ratio": 0.6014267215345646,
"profit_margin": 0.27767398497471435,
"quarter": 3,
"return_on_assets": 0.19023369104230903,
"return_on_equity": 0.2559542033333982
},
{
"asset_turnover_ratio": 0.6747681857604932,
"current_ratio": 1.71151971299391,
"debt_to_equity_ratio": 0.5919309841119376,
"profit_margin": 0.2897834442566973,
"quarter": 4,
"return_on_assets": 0.19553664894451867,
"return_on_equity": 0.26036914071936884
}
],
"income_statement": [
{
"depreciation": 678045,
"expenses": 8580747,
"income_tax": 1495947,
"marketing_expense": 1112254,
"net_income": 5089440,
"net_profit": 3593493,
"operational_expense": 5945618,
"product_revenue": 3156682,
"quarter": 1,
"rd_expense": 869776,
"revenue": 13670187,
"salaries_expense": 3350336,
"service_revenue": 10513505
},
{
"depreciation": 639375,
"expenses": 8643860,
"income_tax": 1462405,
"marketing_expense": 947520,
"net_income": 5154559,
"net_profit": 3692154,
"operational_expense": 4593035,
"product_revenue": 3016332,
"quarter": 2,
"rd_expense": 1162645,
"revenue": 13798419,
"salaries_expense": 3192292,
"service_revenue": 10782087
},
{
"depreciation": 818652,
"expenses": 8707438,
"income_tax": 1353014,
"marketing_expense": 1067278,
"net_income": 5220417,
"net_profit": 3867403,
"operational_expense": 5305473,
"product_revenue": 3536296,
"quarter": 3,
"rd_expense": 1103338,
"revenue": 13927855,
"salaries_expense": 2858704,
"service_revenue": 10391559
},
{
"depreciation": 711860,
"expenses": 8771484,
"income_tax": 1213099,
"marketing_expense": 934189,
"net_income": 5287021,
"net_profit": 4073922,
"operational_expense": 5547269,
"product_revenue": 3837110,
"quarter": 4,
"rd_expense": 1692382,
"revenue": 14058505,
"salaries_expense": 2992088,
"service_revenue": 10221395
}
],
"market_conditions": {
"gdp_growth": [
0.03352860464540109,
0.04167661842089819,
0.04728518438276009,
0.03018544211295158
],
"inflation_rate": [
0.0015413839378552495,
0.004593557627671947,
0.007852898567392668,
0.00198710479149515
],
"interest_rate": [
0.01109745267617572,
0.012799455300021075,
0.016974274688450457,
0.009121824381901834
],
"year": 2002
},
"random_event": null,
"year": 2002
}
] |
{
"advertising_type": "Social Media Campaigns",
"financial_health": "Average",
"founding_year": 2003,
"industry": "Advertising",
"location": "Susanville",
"name": "Goodman, Taylor and Wilson",
"num_employees": 382,
"region": "Asia-Pacific",
"revenue_size": "Large",
"website": "www.goodman,taylorandwilson.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 146704,
"billable_hours_per_employee": 150,
"client_concentration": 0.21,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.72,
"gross_billings": 96031508,
"net_revenue": 78927001,
"new_client_acquisition": 2,
"organic_growth": 0.12,
"quarter": 1,
"revenue_per_employee": 206615
},
{
"average_project_size": 60954,
"billable_hours_per_employee": 112,
"client_concentration": 0.21,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.63,
"gross_billings": 86167643,
"net_revenue": 76884981,
"new_client_acquisition": 2,
"organic_growth": -0.01,
"quarter": 2,
"revenue_per_employee": 201270
},
{
"average_project_size": 79107,
"billable_hours_per_employee": 81,
"client_concentration": 0.32,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.62,
"gross_billings": 89174033,
"net_revenue": 74895793,
"new_client_acquisition": 1,
"organic_growth": -0.05,
"quarter": 3,
"revenue_per_employee": 196062
},
{
"average_project_size": 133699,
"billable_hours_per_employee": 97,
"client_concentration": 0.14,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.76,
"gross_billings": 89753869,
"net_revenue": 72958070,
"new_client_acquisition": 1,
"organic_growth": 0.03,
"quarter": 4,
"revenue_per_employee": 190990
}
],
"balance_sheet": [
{
"assets": 108726540,
"current_assets": 40435536,
"current_liabilities": 27002179,
"equity": 75350175,
"fixed_assets": 68291004,
"liabilities": 48600324,
"long_term_liabilities": 21598145,
"quarter": 1
},
{
"assets": 112580886,
"current_assets": 53959671,
"current_liabilities": 23027237,
"equity": 78863667,
"fixed_assets": 58621215,
"liabilities": 49219302,
"long_term_liabilities": 26192065,
"quarter": 2
},
{
"assets": 116571868,
"current_assets": 54345328,
"current_liabilities": 29048867,
"equity": 80728192,
"fixed_assets": 62226540,
"liabilities": 49846163,
"long_term_liabilities": 20797296,
"quarter": 3
},
{
"assets": 120704330,
"current_assets": 43363960,
"current_liabilities": 21699242,
"equity": 84182654,
"fixed_assets": 77340370,
"liabilities": 50481008,
"long_term_liabilities": 28781766,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -40324,
"financing_cash_flow": 81836,
"investing_cash_flow": -266236,
"net_cash_flow": 19300821,
"operating_cash_flow": 19685055,
"quarter": 1
},
{
"change_in_working_capital": -96820,
"financing_cash_flow": -16163,
"investing_cash_flow": -265230,
"net_cash_flow": 20388051,
"operating_cash_flow": 20562692,
"quarter": 2
},
{
"change_in_working_capital": -23129,
"financing_cash_flow": -35689,
"investing_cash_flow": -458163,
"net_cash_flow": 18714676,
"operating_cash_flow": 19058078,
"quarter": 3
},
{
"change_in_working_capital": 91737,
"financing_cash_flow": 52235,
"investing_cash_flow": -322010,
"net_cash_flow": 17972059,
"operating_cash_flow": 18271008,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7259221253614803,
"current_ratio": 1.4974915913267592,
"debt_to_equity_ratio": 0.644992848390863,
"profit_margin": 0.19288657629345374,
"quarter": 1,
"return_on_assets": 0.14002063341664325,
"return_on_equity": 0.20204278224967626
},
{
"asset_turnover_ratio": 0.6829310350248976,
"current_ratio": 2.343297678310255,
"debt_to_equity_ratio": 0.6241061806065904,
"profit_margin": 0.20162693413424917,
"quarter": 2,
"return_on_assets": 0.13769729081719964,
"return_on_equity": 0.19656812306229687
},
{
"asset_turnover_ratio": 0.6424859984228785,
"current_ratio": 1.8708243595180494,
"debt_to_equity_ratio": 0.6174566996372222,
"profit_margin": 0.1869595933112024,
"quarter": 3,
"return_on_assets": 0.1201189209732832,
"return_on_equity": 0.17345225568782713
},
{
"asset_turnover_ratio": 0.6044362285926279,
"current_ratio": 1.998408976682227,
"debt_to_equity_ratio": 0.5996604478637606,
"profit_margin": 0.19133362491633893,
"quarter": 4,
"return_on_assets": 0.11564897464738838,
"return_on_equity": 0.16582195187146273
}
],
"income_statement": [
{
"depreciation": 4461096,
"expenses": 58393316,
"income_tax": 5309726,
"marketing_expense": 6601915,
"net_income": 20533685,
"net_profit": 15223959,
"operational_expense": 37809336,
"product_revenue": 28438766,
"quarter": 1,
"rd_expense": 9147340,
"revenue": 78927001,
"salaries_expense": 27727271,
"service_revenue": 50488235
},
{
"depreciation": 5060609,
"expenses": 56988264,
"income_tax": 4394634,
"marketing_expense": 9432147,
"net_income": 19896717,
"net_profit": 15502083,
"operational_expense": 35758397,
"product_revenue": 20517576,
"quarter": 2,
"rd_expense": 11062169,
"revenue": 76884981,
"salaries_expense": 26283770,
"service_revenue": 56367405
},
{
"depreciation": 5055591,
"expenses": 55617021,
"income_tax": 5276285,
"marketing_expense": 9346652,
"net_income": 19278772,
"net_profit": 14002487,
"operational_expense": 38054087,
"product_revenue": 27113104,
"quarter": 3,
"rd_expense": 7368600,
"revenue": 74895793,
"salaries_expense": 17629125,
"service_revenue": 47782689
},
{
"depreciation": 4311676,
"expenses": 54278773,
"income_tax": 4719965,
"marketing_expense": 5928686,
"net_income": 18679297,
"net_profit": 13959332,
"operational_expense": 33124535,
"product_revenue": 15019755,
"quarter": 4,
"rd_expense": 10059183,
"revenue": 72958070,
"salaries_expense": 24830933,
"service_revenue": 57938315
}
],
"market_conditions": {
"gdp_growth": [
-0.011227314730877824,
-0.02164108687125829,
-0.016509746126522992,
-0.008156040145476032
],
"inflation_rate": [
0.020966975029216173,
0.017393292658636508,
0.02366394210092125,
0.01990191978049079
],
"interest_rate": [
0.04600119268443765,
0.039500500152796686,
0.037900113761344945,
0.04505172806017385
],
"year": 2003
},
"random_event": {
"description": "Goodman, Taylor and Wilson Economic Slowdown Impact in 2003",
"impact": 0.07,
"type": "Economic Slowdown Impact"
},
"year": 2003
},
{
"advertising_kpis": [
{
"average_project_size": 181888,
"billable_hours_per_employee": 130,
"client_concentration": 0.23,
"client_retention_rate": 0.9,
"employee_utilization_rate": 0.74,
"gross_billings": 102877037,
"net_revenue": 88118228,
"new_client_acquisition": 5,
"organic_growth": 0.04,
"quarter": 1,
"revenue_per_employee": 230676
},
{
"average_project_size": 141298,
"billable_hours_per_employee": 88,
"client_concentration": 0.24,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.64,
"gross_billings": 100617524,
"net_revenue": 89169016,
"new_client_acquisition": 4,
"organic_growth": 0.1,
"quarter": 2,
"revenue_per_employee": 233427
},
{
"average_project_size": 130247,
"billable_hours_per_employee": 81,
"client_concentration": 0.27,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.66,
"gross_billings": 100846826,
"net_revenue": 90232334,
"new_client_acquisition": 5,
"organic_growth": 0.12,
"quarter": 3,
"revenue_per_employee": 236210
},
{
"average_project_size": 124522,
"billable_hours_per_employee": 144,
"client_concentration": 0.26,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.6,
"gross_billings": 107688191,
"net_revenue": 91308332,
"new_client_acquisition": 5,
"organic_growth": 0.06,
"quarter": 4,
"revenue_per_employee": 239027
}
],
"balance_sheet": [
{
"assets": 114268439,
"current_assets": 39418616,
"current_liabilities": 31774330,
"equity": 73779271,
"fixed_assets": 74849823,
"liabilities": 60139022,
"long_term_liabilities": 28364692,
"quarter": 1
},
{
"assets": 117838531,
"current_assets": 36829977,
"current_liabilities": 36557395,
"equity": 75912225,
"fixed_assets": 81008554,
"liabilities": 61310308,
"long_term_liabilities": 24752913,
"quarter": 2
},
{
"assets": 121520163,
"current_assets": 42505095,
"current_liabilities": 30689459,
"equity": 79185474,
"fixed_assets": 79015068,
"liabilities": 62504406,
"long_term_liabilities": 31814947,
"quarter": 3
},
{
"assets": 125316821,
"current_assets": 43954400,
"current_liabilities": 28214292,
"equity": 81529886,
"fixed_assets": 81362421,
"liabilities": 63721761,
"long_term_liabilities": 35507469,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -79209,
"financing_cash_flow": 42089,
"investing_cash_flow": -236333,
"net_cash_flow": 23769490,
"operating_cash_flow": 23922215,
"quarter": 1
},
{
"change_in_working_capital": 62702,
"financing_cash_flow": -149763,
"investing_cash_flow": -435096,
"net_cash_flow": 23716629,
"operating_cash_flow": 24185732,
"quarter": 2
},
{
"change_in_working_capital": 64449,
"financing_cash_flow": 4371,
"investing_cash_flow": -248001,
"net_cash_flow": 22957865,
"operating_cash_flow": 23493037,
"quarter": 3
},
{
"change_in_working_capital": 78482,
"financing_cash_flow": -82575,
"investing_cash_flow": -295452,
"net_cash_flow": 25462772,
"operating_cash_flow": 25594920,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7711510612304767,
"current_ratio": 1.240580556694665,
"debt_to_equity_ratio": 0.8151208487814958,
"profit_margin": 0.22299420274316,
"quarter": 1,
"return_on_assets": 0.17196221609363194,
"return_on_equity": 0.2663329920947579
},
{
"asset_turnover_ratio": 0.756705088253349,
"current_ratio": 1.0074562752625016,
"debt_to_equity_ratio": 0.8076473585117548,
"profit_margin": 0.21738494905001532,
"quarter": 2,
"return_on_assets": 0.1644962970558416,
"return_on_equity": 0.2553475675360589
},
{
"asset_turnover_ratio": 0.7425297314652219,
"current_ratio": 1.385006330675298,
"debt_to_equity_ratio": 0.7893418179197866,
"profit_margin": 0.22353092406985725,
"quarter": 3,
"return_on_assets": 0.16597835702376404,
"return_on_equity": 0.25471486096048374
},
{
"asset_turnover_ratio": 0.7286199192684596,
"current_ratio": 1.5578771212830718,
"debt_to_equity_ratio": 0.7815754949050217,
"profit_margin": 0.21832428173148535,
"quarter": 4,
"return_on_assets": 0.1590754205295393,
"return_on_equity": 0.244509430566357
}
],
"income_statement": [
{
"depreciation": 4272361,
"expenses": 62695759,
"income_tax": 5772615,
"marketing_expense": 7810489,
"net_income": 25422469,
"net_profit": 19649854,
"operational_expense": 37908313,
"product_revenue": 33955975,
"quarter": 1,
"rd_expense": 12335557,
"revenue": 88118228,
"salaries_expense": 23315147,
"service_revenue": 54162253
},
{
"depreciation": 4801730,
"expenses": 63117839,
"income_tax": 6667175,
"marketing_expense": 8248901,
"net_income": 26051177,
"net_profit": 19384002,
"operational_expense": 32598487,
"product_revenue": 25823058,
"quarter": 2,
"rd_expense": 7243249,
"revenue": 89169016,
"salaries_expense": 30850734,
"service_revenue": 63345958
},
{
"depreciation": 3323320,
"expenses": 63542760,
"income_tax": 6519857,
"marketing_expense": 11986986,
"net_income": 26689574,
"net_profit": 20169717,
"operational_expense": 33642418,
"product_revenue": 24290787,
"quarter": 3,
"rd_expense": 8743260,
"revenue": 90232334,
"salaries_expense": 27118261,
"service_revenue": 65941547
},
{
"depreciation": 5660094,
"expenses": 63970542,
"income_tax": 7402964,
"marketing_expense": 12614025,
"net_income": 27337790,
"net_profit": 19934826,
"operational_expense": 34179719,
"product_revenue": 19064416,
"quarter": 4,
"rd_expense": 12582273,
"revenue": 91308332,
"salaries_expense": 19261400,
"service_revenue": 72243916
}
],
"market_conditions": {
"gdp_growth": [
0.011874286255727855,
-0.000600021249415536,
-0.00442508844367266,
0.011364850680011659
],
"inflation_rate": [
0.032407024181800706,
0.033202428319257585,
0.036093123817173035,
0.031015566703246414
],
"interest_rate": [
0.036563975780566055,
0.03934013678654601,
0.038645668366962975,
0.04260476389019546
],
"year": 2004
},
"random_event": {
"description": "Goodman, Taylor and Wilson Economic Slowdown Impact in 2004",
"impact": 0,
"type": "Economic Slowdown Impact"
},
"year": 2004
},
{
"advertising_kpis": [
{
"average_project_size": 145333,
"billable_hours_per_employee": 81,
"client_concentration": 0.14,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.64,
"gross_billings": 33438958,
"net_revenue": 26996254,
"new_client_acquisition": 2,
"organic_growth": 0.01,
"quarter": 1,
"revenue_per_employee": 70671
},
{
"average_project_size": 72436,
"billable_hours_per_employee": 143,
"client_concentration": 0.12,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.73,
"gross_billings": 31542846,
"net_revenue": 26222131,
"new_client_acquisition": 1,
"organic_growth": 0.12,
"quarter": 2,
"revenue_per_employee": 68644
},
{
"average_project_size": 197741,
"billable_hours_per_employee": 130,
"client_concentration": 0.23,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.73,
"gross_billings": 29940433,
"net_revenue": 25470207,
"new_client_acquisition": 4,
"organic_growth": 0.02,
"quarter": 3,
"revenue_per_employee": 66676
},
{
"average_project_size": 170167,
"billable_hours_per_employee": 126,
"client_concentration": 0.29,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.71,
"gross_billings": 29722813,
"net_revenue": 24739844,
"new_client_acquisition": 3,
"organic_growth": 0.07,
"quarter": 4,
"revenue_per_employee": 64764
}
],
"balance_sheet": [
{
"assets": 28393002,
"current_assets": 14194548,
"current_liabilities": 5521386,
"equity": 21514639,
"fixed_assets": 14198454,
"liabilities": 13081841,
"long_term_liabilities": 7560455,
"quarter": 1
},
{
"assets": 29228640,
"current_assets": 10948584,
"current_liabilities": 7908889,
"equity": 21756652,
"fixed_assets": 18280056,
"liabilities": 13447379,
"long_term_liabilities": 5538490,
"quarter": 2
},
{
"assets": 30088872,
"current_assets": 10206131,
"current_liabilities": 7189038,
"equity": 21714089,
"fixed_assets": 19882741,
"liabilities": 13823131,
"long_term_liabilities": 6634093,
"quarter": 3
},
{
"assets": 30974421,
"current_assets": 12616055,
"current_liabilities": 7949562,
"equity": 22149007,
"fixed_assets": 18358366,
"liabilities": 14209382,
"long_term_liabilities": 6259820,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -50327,
"financing_cash_flow": 66939,
"investing_cash_flow": -435442,
"net_cash_flow": 7321243,
"operating_cash_flow": 7688470,
"quarter": 1
},
{
"change_in_working_capital": -69941,
"financing_cash_flow": -17631,
"investing_cash_flow": -228778,
"net_cash_flow": 7116718,
"operating_cash_flow": 7273163,
"quarter": 2
},
{
"change_in_working_capital": 1719,
"financing_cash_flow": 118388,
"investing_cash_flow": -314420,
"net_cash_flow": 7023386,
"operating_cash_flow": 7215309,
"quarter": 3
},
{
"change_in_working_capital": -37407,
"financing_cash_flow": -70311,
"investing_cash_flow": -217516,
"net_cash_flow": 6667568,
"operating_cash_flow": 7021148,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9508066107275307,
"current_ratio": 2.570830584929219,
"debt_to_equity_ratio": 0.6080437138638487,
"profit_margin": 0.22979032572445052,
"quarter": 1,
"return_on_assets": 0.2184861607800401,
"return_on_equity": 0.2883375361306318
},
{
"asset_turnover_ratio": 0.8971382520705719,
"current_ratio": 1.3843390645639355,
"debt_to_equity_ratio": 0.6180812654447017,
"profit_margin": 0.22787587324615227,
"quarter": 2,
"return_on_assets": 0.20443616261310824,
"return_on_equity": 0.27464662301901965
},
{
"asset_turnover_ratio": 0.8464992306790364,
"current_ratio": 1.4196796567218033,
"debt_to_equity_ratio": 0.6365973262797255,
"profit_margin": 0.21391062899488802,
"quarter": 3,
"return_on_assets": 0.1810751828782415,
"return_on_equity": 0.25091303623191374
},
{
"asset_turnover_ratio": 0.7987185297184409,
"current_ratio": 1.5870125926434688,
"debt_to_equity_ratio": 0.6415358485371376,
"profit_margin": 0.21762336092337525,
"quarter": 4,
"return_on_assets": 0.1738198108691039,
"return_on_equity": 0.24307943015233144
}
],
"income_statement": [
{
"depreciation": 1484992,
"expenses": 18996462,
"income_tax": 1796314,
"marketing_expense": 3758735,
"net_income": 7999792,
"net_profit": 6203478,
"operational_expense": 10545239,
"product_revenue": 5764289,
"quarter": 1,
"rd_expense": 2269839,
"revenue": 26996254,
"salaries_expense": 8983765,
"service_revenue": 21231965
},
{
"depreciation": 1297772,
"expenses": 18522568,
"income_tax": 1724172,
"marketing_expense": 2841141,
"net_income": 7699563,
"net_profit": 5975391,
"operational_expense": 12040574,
"product_revenue": 5985188,
"quarter": 2,
"rd_expense": 3483916,
"revenue": 26222131,
"salaries_expense": 8856616,
"service_revenue": 20236943
},
{
"depreciation": 1766961,
"expenses": 18060496,
"income_tax": 1961363,
"marketing_expense": 2813547,
"net_income": 7409711,
"net_profit": 5448348,
"operational_expense": 9875148,
"product_revenue": 10007722,
"quarter": 3,
"rd_expense": 1962219,
"revenue": 25470207,
"salaries_expense": 5845034,
"service_revenue": 15462485
},
{
"depreciation": 1637180,
"expenses": 17609951,
"income_tax": 1745925,
"marketing_expense": 3219799,
"net_income": 7129893,
"net_profit": 5383968,
"operational_expense": 10331075,
"product_revenue": 8898377,
"quarter": 4,
"rd_expense": 2394224,
"revenue": 24739844,
"salaries_expense": 6648357,
"service_revenue": 15841467
}
],
"market_conditions": {
"gdp_growth": [
-0.0011111456117707773,
0.01380179783761991,
-0.004360256536406532,
0.013633367486852297
],
"inflation_rate": [
0.031083622947755307,
0.0327806059356116,
0.03387719647880961,
0.03043171662755992
],
"interest_rate": [
0.0447679527249867,
0.03920205144289328,
0.04136807231294036,
0.04069196369565176
],
"year": 2005
},
"random_event": null,
"year": 2005
},
{
"advertising_kpis": [
{
"average_project_size": 115549,
"billable_hours_per_employee": 124,
"client_concentration": 0.32,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.67,
"gross_billings": 34981121,
"net_revenue": 29092724,
"new_client_acquisition": 3,
"organic_growth": 0.1,
"quarter": 1,
"revenue_per_employee": 76159
},
{
"average_project_size": 164968,
"billable_hours_per_employee": 107,
"client_concentration": 0.36,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.64,
"gross_billings": 35803278,
"net_revenue": 28779355,
"new_client_acquisition": 3,
"organic_growth": 0.08,
"quarter": 2,
"revenue_per_employee": 75339
},
{
"average_project_size": 149120,
"billable_hours_per_employee": 158,
"client_concentration": 0.2,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.79,
"gross_billings": 33037474,
"net_revenue": 28469362,
"new_client_acquisition": 4,
"organic_growth": -0.02,
"quarter": 3,
"revenue_per_employee": 74527
},
{
"average_project_size": 58044,
"billable_hours_per_employee": 101,
"client_concentration": 0.34,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.66,
"gross_billings": 36300907,
"net_revenue": 28162708,
"new_client_acquisition": 4,
"organic_growth": 0.08,
"quarter": 4,
"revenue_per_employee": 73724
}
],
"balance_sheet": [
{
"assets": 36189867,
"current_assets": 11461561,
"current_liabilities": 9619881,
"equity": 21387798,
"fixed_assets": 24728306,
"liabilities": 20602523,
"long_term_liabilities": 10982642,
"quarter": 1
},
{
"assets": 37394512,
"current_assets": 12962949,
"current_liabilities": 12239893,
"equity": 22333740,
"fixed_assets": 24431563,
"liabilities": 20944067,
"long_term_liabilities": 8704174,
"quarter": 2
},
{
"assets": 38639256,
"current_assets": 15225665,
"current_liabilities": 11161342,
"equity": 23466001,
"fixed_assets": 23413591,
"liabilities": 21291273,
"long_term_liabilities": 10129931,
"quarter": 3
},
{
"assets": 39925434,
"current_assets": 18133001,
"current_liabilities": 12595832,
"equity": 23828896,
"fixed_assets": 21792433,
"liabilities": 21644236,
"long_term_liabilities": 9048404,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -76339,
"financing_cash_flow": -156470,
"investing_cash_flow": -293387,
"net_cash_flow": 6863433,
"operating_cash_flow": 6959857,
"quarter": 1
},
{
"change_in_working_capital": -48592,
"financing_cash_flow": 183466,
"investing_cash_flow": -386515,
"net_cash_flow": 7558829,
"operating_cash_flow": 7618471,
"quarter": 2
},
{
"change_in_working_capital": 26387,
"financing_cash_flow": -24752,
"investing_cash_flow": -133768,
"net_cash_flow": 6845939,
"operating_cash_flow": 7302563,
"quarter": 3
},
{
"change_in_working_capital": 41113,
"financing_cash_flow": 95287,
"investing_cash_flow": -267282,
"net_cash_flow": 6791263,
"operating_cash_flow": 7279352,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8038914318198517,
"current_ratio": 1.191445195631838,
"debt_to_equity_ratio": 0.9632839715430266,
"profit_margin": 0.19937816754457233,
"quarter": 1,
"return_on_assets": 0.16027840058102452,
"return_on_equity": 0.2712038892456344
},
{
"asset_turnover_ratio": 0.769614402241698,
"current_ratio": 1.059073719026792,
"debt_to_equity_ratio": 0.9377769688372839,
"profit_margin": 0.2044276183396049,
"quarter": 2,
"return_on_assets": 0.157330439290129,
"return_on_equity": 0.26342632268487054
},
{
"asset_turnover_ratio": 0.7367989176603194,
"current_ratio": 1.364142860240283,
"debt_to_equity_ratio": 0.9073243029351273,
"profit_margin": 0.2148983177072953,
"quarter": 3,
"return_on_assets": 0.15833684789375863,
"return_on_equity": 0.26071838998046576
},
{
"asset_turnover_ratio": 0.7053826390465787,
"current_ratio": 1.4396032751151333,
"debt_to_equity_ratio": 0.9083188746973423,
"profit_margin": 0.19698737777631328,
"quarter": 4,
"return_on_assets": 0.13895147639472122,
"return_on_equity": 0.2328138911681011
}
],
"income_statement": [
{
"depreciation": 1159403,
"expenses": 21597771,
"income_tax": 1694499,
"marketing_expense": 2185966,
"net_income": 7494953,
"net_profit": 5800454,
"operational_expense": 12205285,
"product_revenue": 7577288,
"quarter": 1,
"rd_expense": 4107391,
"revenue": 29092724,
"salaries_expense": 10475302,
"service_revenue": 21515436
},
{
"depreciation": 1735176,
"expenses": 21136155,
"income_tax": 1759905,
"marketing_expense": 3332442,
"net_income": 7643200,
"net_profit": 5883295,
"operational_expense": 13347525,
"product_revenue": 8588781,
"quarter": 2,
"rd_expense": 3917233,
"revenue": 28779355,
"salaries_expense": 8162322,
"service_revenue": 20190574
},
{
"depreciation": 1184545,
"expenses": 20684405,
"income_tax": 1666939,
"marketing_expense": 3784330,
"net_income": 7784957,
"net_profit": 6118018,
"operational_expense": 13316296,
"product_revenue": 9254145,
"quarter": 3,
"rd_expense": 2910570,
"revenue": 28469362,
"salaries_expense": 7887334,
"service_revenue": 19215217
},
{
"depreciation": 1731654,
"expenses": 20242311,
"income_tax": 2372699,
"marketing_expense": 3078645,
"net_income": 7920397,
"net_profit": 5547698,
"operational_expense": 13733318,
"product_revenue": 10064364,
"quarter": 4,
"rd_expense": 3745999,
"revenue": 28162708,
"salaries_expense": 7369764,
"service_revenue": 18098344
}
],
"market_conditions": {
"gdp_growth": [
-0.0034009492025495764,
0.00025077701113747613,
-0.0025518546575211435,
0.004104427097837352
],
"inflation_rate": [
0.03263936208198732,
0.02832930904957923,
0.029853681946911743,
0.026213565854710085
],
"interest_rate": [
0.058552585457663814,
0.056393870699511205,
0.05645124732740158,
0.0538232749574449
],
"year": 2006
},
"random_event": null,
"year": 2006
},
{
"advertising_kpis": [
{
"average_project_size": 118728,
"billable_hours_per_employee": 87,
"client_concentration": 0.22,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.69,
"gross_billings": 94153051,
"net_revenue": 72832703,
"new_client_acquisition": 1,
"organic_growth": -0.02,
"quarter": 1,
"revenue_per_employee": 190662
},
{
"average_project_size": 70131,
"billable_hours_per_employee": 111,
"client_concentration": 0.26,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.67,
"gross_billings": 82058853,
"net_revenue": 72567083,
"new_client_acquisition": 5,
"organic_growth": 0.03,
"quarter": 2,
"revenue_per_employee": 189966
},
{
"average_project_size": 100178,
"billable_hours_per_employee": 139,
"client_concentration": 0.25,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.66,
"gross_billings": 81267077,
"net_revenue": 72302431,
"new_client_acquisition": 2,
"organic_growth": -0.01,
"quarter": 3,
"revenue_per_employee": 189273
},
{
"average_project_size": 152531,
"billable_hours_per_employee": 144,
"client_concentration": 0.2,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.66,
"gross_billings": 92433866,
"net_revenue": 72038745,
"new_client_acquisition": 3,
"organic_growth": -0.03,
"quarter": 4,
"revenue_per_employee": 188583
}
],
"balance_sheet": [
{
"assets": 108074919,
"current_assets": 38145892,
"current_liabilities": 26161067,
"equity": 64710316,
"fixed_assets": 69929027,
"liabilities": 59172959,
"long_term_liabilities": 33011892,
"quarter": 1
},
{
"assets": 111081454,
"current_assets": 34069399,
"current_liabilities": 27063063,
"equity": 66132065,
"fixed_assets": 77012055,
"liabilities": 60450525,
"long_term_liabilities": 33387462,
"quarter": 2
},
{
"assets": 114171627,
"current_assets": 55510693,
"current_liabilities": 29282382,
"equity": 67315154,
"fixed_assets": 58660934,
"liabilities": 61755675,
"long_term_liabilities": 32473293,
"quarter": 3
},
{
"assets": 117347766,
"current_assets": 46006350,
"current_liabilities": 34528721,
"equity": 69613956,
"fixed_assets": 71341416,
"liabilities": 63089003,
"long_term_liabilities": 28560282,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 62250,
"financing_cash_flow": -123562,
"investing_cash_flow": -474990,
"net_cash_flow": 19450890,
"operating_cash_flow": 19546960,
"quarter": 1
},
{
"change_in_working_capital": 85811,
"financing_cash_flow": 59380,
"investing_cash_flow": -197749,
"net_cash_flow": 19732353,
"operating_cash_flow": 19703255,
"quarter": 2
},
{
"change_in_working_capital": -24012,
"financing_cash_flow": -93549,
"investing_cash_flow": -175596,
"net_cash_flow": 18339336,
"operating_cash_flow": 18694386,
"quarter": 3
},
{
"change_in_working_capital": 42932,
"financing_cash_flow": -198715,
"investing_cash_flow": -193432,
"net_cash_flow": 18761600,
"operating_cash_flow": 19012444,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6739093924280434,
"current_ratio": 1.4581168268098545,
"debt_to_equity_ratio": 0.9144285279027227,
"profit_margin": 0.2170502445858696,
"quarter": 1,
"return_on_assets": 0.1462721984552216,
"return_on_equity": 0.24429421732386533
},
{
"asset_turnover_ratio": 0.653278116075074,
"current_ratio": 1.2588892469414863,
"debt_to_equity_ratio": 0.9140879692778382,
"profit_margin": 0.2136111217258106,
"quarter": 2,
"return_on_assets": 0.13954747117372085,
"return_on_equity": 0.23439667277893106
},
{
"asset_turnover_ratio": 0.6332784501704614,
"current_ratio": 1.8957027812832985,
"debt_to_equity_ratio": 0.9174111820348803,
"profit_margin": 0.20606778767922754,
"quarter": 3,
"return_on_assets": 0.1304982892115569,
"return_on_equity": 0.22133503549587066
},
{
"asset_turnover_ratio": 0.6138910646155803,
"current_ratio": 1.3324081711569913,
"debt_to_equity_ratio": 0.90626946987469,
"profit_margin": 0.21315186709596343,
"quarter": 4,
"return_on_assets": 0.13085202661633968,
"return_on_equity": 0.22057635971729578
}
],
"income_statement": [
{
"depreciation": 3738604,
"expenses": 51047183,
"income_tax": 5977164,
"marketing_expense": 6436221,
"net_income": 21785520,
"net_profit": 15808356,
"operational_expense": 31112127,
"product_revenue": 22303113,
"quarter": 1,
"rd_expense": 7608963,
"revenue": 72832703,
"salaries_expense": 15622318,
"service_revenue": 50529590
},
{
"depreciation": 4202119,
"expenses": 51307315,
"income_tax": 5758632,
"marketing_expense": 8417422,
"net_income": 21259768,
"net_profit": 15501136,
"operational_expense": 30692264,
"product_revenue": 18159572,
"quarter": 2,
"rd_expense": 9339224,
"revenue": 72567083,
"salaries_expense": 18759917,
"service_revenue": 54407511
},
{
"depreciation": 3795184,
"expenses": 51568774,
"income_tax": 5834455,
"marketing_expense": 5874715,
"net_income": 20733657,
"net_profit": 14899202,
"operational_expense": 28281361,
"product_revenue": 16606219,
"quarter": 3,
"rd_expense": 8780247,
"revenue": 72302431,
"salaries_expense": 19843389,
"service_revenue": 55696212
},
{
"depreciation": 3657251,
"expenses": 51831565,
"income_tax": 4851987,
"marketing_expense": 8677580,
"net_income": 20207180,
"net_profit": 15355193,
"operational_expense": 28903965,
"product_revenue": 25795525,
"quarter": 4,
"rd_expense": 9385040,
"revenue": 72038745,
"salaries_expense": 16129412,
"service_revenue": 46243220
}
],
"market_conditions": {
"gdp_growth": [
-0.008967440937038714,
-0.008829394136351308,
-0.01996153360957497,
-0.00500585610303469
],
"inflation_rate": [
0.02241405031765479,
0.026678003476602936,
0.02251784310290781,
0.021708205088320394
],
"interest_rate": [
0.03865846640546999,
0.03810119298517384,
0.03614155621953146,
0.04086486382552839
],
"year": 2007
},
"random_event": {
"description": "Goodman, Taylor and Wilson New Ad Campaign Launch in 2007",
"impact": 0.07,
"type": "New Ad Campaign Launch"
},
"year": 2007
}
] |
{
"advertising_type": "Branding Services",
"financial_health": "Excellent",
"founding_year": 2002,
"industry": "Advertising",
"location": "Lake Holly",
"name": "Friedman-Davis",
"num_employees": 346,
"region": "Latin America",
"revenue_size": "Medium",
"website": "www.friedman-davis.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 198726,
"billable_hours_per_employee": 136,
"client_concentration": 0.28,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.69,
"gross_billings": 10675617,
"net_revenue": 8725851,
"new_client_acquisition": 5,
"organic_growth": 0.1,
"quarter": 1,
"revenue_per_employee": 25219
},
{
"average_project_size": 55134,
"billable_hours_per_employee": 108,
"client_concentration": 0.34,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.63,
"gross_billings": 11435084,
"net_revenue": 8956730,
"new_client_acquisition": 5,
"organic_growth": 0.03,
"quarter": 2,
"revenue_per_employee": 25887
},
{
"average_project_size": 90301,
"billable_hours_per_employee": 108,
"client_concentration": 0.27,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.7,
"gross_billings": 11034682,
"net_revenue": 9193718,
"new_client_acquisition": 2,
"organic_growth": 0.12,
"quarter": 3,
"revenue_per_employee": 26571
},
{
"average_project_size": 87305,
"billable_hours_per_employee": 133,
"client_concentration": 0.34,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.61,
"gross_billings": 11510653,
"net_revenue": 9436977,
"new_client_acquisition": 2,
"organic_growth": 0,
"quarter": 4,
"revenue_per_employee": 27274
}
],
"balance_sheet": [
{
"assets": 9511432,
"current_assets": 4000075,
"current_liabilities": 2580316,
"equity": 6417496,
"fixed_assets": 5511357,
"liabilities": 5391471,
"long_term_liabilities": 2811155,
"quarter": 1
},
{
"assets": 9789763,
"current_assets": 4192242,
"current_liabilities": 2454419,
"equity": 6965001,
"fixed_assets": 5597521,
"liabilities": 5494954,
"long_term_liabilities": 3040535,
"quarter": 2
},
{
"assets": 10076239,
"current_assets": 4107496,
"current_liabilities": 2465553,
"equity": 7067971,
"fixed_assets": 5968743,
"liabilities": 5600424,
"long_term_liabilities": 3134871,
"quarter": 3
},
{
"assets": 10371097,
"current_assets": 4376798,
"current_liabilities": 2523515,
"equity": 7457221,
"fixed_assets": 5994299,
"liabilities": 5707918,
"long_term_liabilities": 3184403,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -63030,
"financing_cash_flow": 38609,
"investing_cash_flow": -300478,
"net_cash_flow": 2525919,
"operating_cash_flow": 2702079,
"quarter": 1
},
{
"change_in_working_capital": -4428,
"financing_cash_flow": 38995,
"investing_cash_flow": -179016,
"net_cash_flow": 2541582,
"operating_cash_flow": 2963250,
"quarter": 2
},
{
"change_in_working_capital": 41196,
"financing_cash_flow": 16884,
"investing_cash_flow": -323830,
"net_cash_flow": 2753134,
"operating_cash_flow": 3088666,
"quarter": 3
},
{
"change_in_working_capital": -98367,
"financing_cash_flow": -128941,
"investing_cash_flow": -359022,
"net_cash_flow": 2970082,
"operating_cash_flow": 3277893,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9174066533830026,
"current_ratio": 1.5502267939275656,
"debt_to_equity_ratio": 0.8401206638851041,
"profit_margin": 0.26330211230973344,
"quarter": 1,
"return_on_assets": 0.2415551096827481,
"return_on_equity": 0.3580111308211178
},
{
"asset_turnover_ratio": 0.9149077459791417,
"current_ratio": 1.7080384400544488,
"debt_to_equity_ratio": 0.7889380058954766,
"profit_margin": 0.29812130096586587,
"quarter": 2,
"return_on_assets": 0.2727534874950497,
"return_on_equity": 0.3833728092788501
},
{
"asset_turnover_ratio": 0.9124156344445581,
"current_ratio": 1.6659532364544587,
"debt_to_equity_ratio": 0.792366578753648,
"profit_margin": 0.2819486088218064,
"quarter": 3,
"return_on_assets": 0.257254318798909,
"return_on_equity": 0.3667468358316694
},
{
"asset_turnover_ratio": 0.9099304538372364,
"current_ratio": 1.7344053829678048,
"debt_to_equity_ratio": 0.7654215960610528,
"profit_margin": 0.29607383805216436,
"quarter": 4,
"return_on_assets": 0.26940660182813836,
"return_on_equity": 0.3746760354829232
}
],
"income_statement": [
{
"depreciation": 404544,
"expenses": 5461845,
"income_tax": 966471,
"marketing_expense": 1071137,
"net_income": 3264006,
"net_profit": 2297535,
"operational_expense": 3611719,
"product_revenue": 3112091,
"quarter": 1,
"rd_expense": 562678,
"revenue": 8725851,
"salaries_expense": 1941708,
"service_revenue": 5613760
},
{
"depreciation": 293058,
"expenses": 5583583,
"income_tax": 702955,
"marketing_expense": 698684,
"net_income": 3373147,
"net_profit": 2670192,
"operational_expense": 2811503,
"product_revenue": 3015992,
"quarter": 2,
"rd_expense": 1110290,
"revenue": 8956730,
"salaries_expense": 2064845,
"service_revenue": 5940738
},
{
"depreciation": 496510,
"expenses": 5708034,
"income_tax": 893528,
"marketing_expense": 1057601,
"net_income": 3485684,
"net_profit": 2592156,
"operational_expense": 2868670,
"product_revenue": 1976707,
"quarter": 3,
"rd_expense": 917361,
"revenue": 9193718,
"salaries_expense": 2006076,
"service_revenue": 7217011
},
{
"depreciation": 483851,
"expenses": 5835260,
"income_tax": 807675,
"marketing_expense": 1162371,
"net_income": 3601717,
"net_profit": 2794042,
"operational_expense": 3304223,
"product_revenue": 3105176,
"quarter": 4,
"rd_expense": 619889,
"revenue": 9436977,
"salaries_expense": 2105569,
"service_revenue": 6331801
}
],
"market_conditions": {
"gdp_growth": [
0.04025979187246383,
0.03596358803971622,
0.03797782915787033,
0.048958520589872566
],
"inflation_rate": [
0.002982834419264371,
0.0101359556923107,
0.007996189418126484,
0.00875263047617044
],
"interest_rate": [
0.015042684913827773,
0.01915896032046315,
0.01957911560477769,
0.019028258957761373
],
"year": 2002
},
"random_event": {
"description": "Friedman-Davis Technology Adoption in 2002",
"impact": -0.1,
"type": "Technology Adoption"
},
"year": 2002
},
{
"advertising_kpis": [
{
"average_project_size": 68331,
"billable_hours_per_employee": 154,
"client_concentration": 0.2,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.62,
"gross_billings": 6547714,
"net_revenue": 5658587,
"new_client_acquisition": 3,
"organic_growth": 0.05,
"quarter": 1,
"revenue_per_employee": 16354
},
{
"average_project_size": 137039,
"billable_hours_per_employee": 113,
"client_concentration": 0.2,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.72,
"gross_billings": 7039472,
"net_revenue": 5900437,
"new_client_acquisition": 5,
"organic_growth": 0.15,
"quarter": 2,
"revenue_per_employee": 17053
},
{
"average_project_size": 158657,
"billable_hours_per_employee": 85,
"client_concentration": 0.36,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.66,
"gross_billings": 7301665,
"net_revenue": 6152623,
"new_client_acquisition": 3,
"organic_growth": 0.12,
"quarter": 3,
"revenue_per_employee": 17782
},
{
"average_project_size": 148182,
"billable_hours_per_employee": 105,
"client_concentration": 0.15,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.75,
"gross_billings": 7756317,
"net_revenue": 6415589,
"new_client_acquisition": 4,
"organic_growth": -0.03,
"quarter": 4,
"revenue_per_employee": 18542
}
],
"balance_sheet": [
{
"assets": 8204744,
"current_assets": 2917642,
"current_liabilities": 1945279,
"equity": 6053690,
"fixed_assets": 5287102,
"liabilities": 3641215,
"long_term_liabilities": 1695936,
"quarter": 1
},
{
"assets": 8407415,
"current_assets": 3572384,
"current_liabilities": 1929210,
"equity": 6413198,
"fixed_assets": 4835031,
"liabilities": 3693921,
"long_term_liabilities": 1764711,
"quarter": 2
},
{
"assets": 8615093,
"current_assets": 2588885,
"current_liabilities": 1995920,
"equity": 6573822,
"fixed_assets": 6026208,
"liabilities": 3747390,
"long_term_liabilities": 1751470,
"quarter": 3
},
{
"assets": 8827900,
"current_assets": 2858977,
"current_liabilities": 1708528,
"equity": 6912427,
"fixed_assets": 5968923,
"liabilities": 3801633,
"long_term_liabilities": 2093105,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -14968,
"financing_cash_flow": 75491,
"investing_cash_flow": -457623,
"net_cash_flow": 1431422,
"operating_cash_flow": 1754158,
"quarter": 1
},
{
"change_in_working_capital": 49795,
"financing_cash_flow": -185623,
"investing_cash_flow": -230177,
"net_cash_flow": 1955376,
"operating_cash_flow": 2027020,
"quarter": 2
},
{
"change_in_working_capital": 4189,
"financing_cash_flow": 95967,
"investing_cash_flow": -106716,
"net_cash_flow": 1277291,
"operating_cash_flow": 1903032,
"quarter": 3
},
{
"change_in_working_capital": 14571,
"financing_cash_flow": -178579,
"investing_cash_flow": -266011,
"net_cash_flow": 1740731,
"operating_cash_flow": 2157259,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6896725845437712,
"current_ratio": 1.4998578610060562,
"debt_to_equity_ratio": 0.6014868617322657,
"profit_margin": 0.2633450718350712,
"quarter": 1,
"return_on_assets": 0.18162187631935867,
"return_on_equity": 0.24615746759414506
},
{
"asset_turnover_ratio": 0.7018134587147179,
"current_ratio": 1.8517341295141534,
"debt_to_equity_ratio": 0.5759873623112837,
"profit_margin": 0.28806408745657314,
"quarter": 2,
"return_on_assets": 0.20216725354939657,
"return_on_equity": 0.2650322039020158
},
{
"asset_turnover_ratio": 0.7141679143800305,
"current_ratio": 1.297088560663754,
"debt_to_equity_ratio": 0.5700473788307624,
"profit_margin": 0.2772994542327719,
"quarter": 3,
"return_on_assets": 0.19803837288813944,
"return_on_equity": 0.25953227817850866
},
{
"asset_turnover_ratio": 0.726740108066471,
"current_ratio": 1.673356831143534,
"debt_to_equity_ratio": 0.5499707989682929,
"profit_margin": 0.2939963891078434,
"quarter": 4,
"return_on_assets": 0.2136589675913864,
"return_on_equity": 0.2728650877615055
}
],
"income_statement": [
{
"depreciation": 263997,
"expenses": 3543882,
"income_tax": 624544,
"marketing_expense": 444625,
"net_income": 2114705,
"net_profit": 1490161,
"operational_expense": 2132560,
"product_revenue": 1518213,
"quarter": 1,
"rd_expense": 477788,
"revenue": 5658587,
"salaries_expense": 1656698,
"service_revenue": 4140374
},
{
"depreciation": 327316,
"expenses": 3681624,
"income_tax": 519109,
"marketing_expense": 543144,
"net_income": 2218813,
"net_profit": 1699704,
"operational_expense": 2500141,
"product_revenue": 1918693,
"quarter": 2,
"rd_expense": 689649,
"revenue": 5900437,
"salaries_expense": 1452399,
"service_revenue": 3981744
},
{
"depreciation": 196913,
"expenses": 3824721,
"income_tax": 621783,
"marketing_expense": 548197,
"net_income": 2327902,
"net_profit": 1706119,
"operational_expense": 2497714,
"product_revenue": 1627285,
"quarter": 3,
"rd_expense": 685189,
"revenue": 6152623,
"salaries_expense": 1729716,
"service_revenue": 4525338
},
{
"depreciation": 271099,
"expenses": 3973379,
"income_tax": 556050,
"marketing_expense": 734303,
"net_income": 2442210,
"net_profit": 1886160,
"operational_expense": 2377994,
"product_revenue": 1672374,
"quarter": 4,
"rd_expense": 438370,
"revenue": 6415589,
"salaries_expense": 1716985,
"service_revenue": 4743215
}
],
"market_conditions": {
"gdp_growth": [
0.0301052409692893,
0.02644778073959579,
0.03175072783815661,
0.04428832833023789
],
"inflation_rate": [
0.010907911860793382,
0.005438220105193894,
0.008326388453139506,
0.011854205336822715
],
"interest_rate": [
0.011988754101725622,
0.014154050788209051,
0.019636997190906266,
0.019325663654623345
],
"year": 2003
},
"random_event": {
"description": "Friedman-Davis Award Nomination in 2003",
"impact": 0.04,
"type": "Award Nomination"
},
"year": 2003
},
{
"advertising_kpis": [
{
"average_project_size": 57269,
"billable_hours_per_employee": 136,
"client_concentration": 0.35,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.73,
"gross_billings": 21929308,
"net_revenue": 19643603,
"new_client_acquisition": 2,
"organic_growth": 0.07,
"quarter": 1,
"revenue_per_employee": 56773
},
{
"average_project_size": 133102,
"billable_hours_per_employee": 130,
"client_concentration": 0.32,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.66,
"gross_billings": 24675099,
"net_revenue": 20447326,
"new_client_acquisition": 2,
"organic_growth": 0.04,
"quarter": 2,
"revenue_per_employee": 59096
},
{
"average_project_size": 139201,
"billable_hours_per_employee": 92,
"client_concentration": 0.19,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.62,
"gross_billings": 26811499,
"net_revenue": 21283934,
"new_client_acquisition": 2,
"organic_growth": -0.05,
"quarter": 3,
"revenue_per_employee": 61514
},
{
"average_project_size": 76594,
"billable_hours_per_employee": 130,
"client_concentration": 0.13,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.62,
"gross_billings": 28208176,
"net_revenue": 22154772,
"new_client_acquisition": 1,
"organic_growth": -0.04,
"quarter": 4,
"revenue_per_employee": 64031
}
],
"balance_sheet": [
{
"assets": 26778926,
"current_assets": 12034669,
"current_liabilities": 8171786,
"equity": 15022735,
"fixed_assets": 14744257,
"liabilities": 14753877,
"long_term_liabilities": 6582091,
"quarter": 1
},
{
"assets": 27626998,
"current_assets": 10853815,
"current_liabilities": 6139444,
"equity": 16100404,
"fixed_assets": 16773183,
"liabilities": 15008348,
"long_term_liabilities": 8868904,
"quarter": 2
},
{
"assets": 28501928,
"current_assets": 10226599,
"current_liabilities": 8930386,
"equity": 16765420,
"fixed_assets": 18275329,
"liabilities": 15267208,
"long_term_liabilities": 6336822,
"quarter": 3
},
{
"assets": 29404566,
"current_assets": 11011107,
"current_liabilities": 6335590,
"equity": 17292603,
"fixed_assets": 18393459,
"liabilities": 15530533,
"long_term_liabilities": 9194943,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -40890,
"financing_cash_flow": 13410,
"investing_cash_flow": -321240,
"net_cash_flow": 3594472,
"operating_cash_flow": 3809025,
"quarter": 1
},
{
"change_in_working_capital": 40579,
"financing_cash_flow": 192776,
"investing_cash_flow": -171964,
"net_cash_flow": 4831276,
"operating_cash_flow": 5078190,
"quarter": 2
},
{
"change_in_working_capital": -67597,
"financing_cash_flow": -125293,
"investing_cash_flow": -488396,
"net_cash_flow": 4994439,
"operating_cash_flow": 5200738,
"quarter": 3
},
{
"change_in_working_capital": -53649,
"financing_cash_flow": -114461,
"investing_cash_flow": -190111,
"net_cash_flow": 4241823,
"operating_cash_flow": 4551386,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7335470810143767,
"current_ratio": 1.472709760143009,
"debt_to_equity_ratio": 0.9821032588273706,
"profit_margin": 0.15260367459065427,
"quarter": 1,
"return_on_assets": 0.11194198004804226,
"return_on_equity": 0.19954329221676345
},
{
"asset_turnover_ratio": 0.7401211669831084,
"current_ratio": 1.7678824010773615,
"debt_to_equity_ratio": 0.9321721367985548,
"profit_margin": 0.17027918467187347,
"quarter": 2,
"return_on_assets": 0.1260272288722792,
"return_on_equity": 0.2162525859599548
},
{
"asset_turnover_ratio": 0.7467541844888528,
"current_ratio": 1.145146357615449,
"debt_to_equity_ratio": 0.9106367749808832,
"profit_margin": 0.1658856863585463,
"quarter": 3,
"return_on_assets": 0.12387583043504986,
"return_on_equity": 0.21059418732128393
},
{
"asset_turnover_ratio": 0.75344665859037,
"current_ratio": 1.7379765736103505,
"debt_to_equity_ratio": 0.8981026743053084,
"profit_margin": 0.1543040027674399,
"quarter": 4,
"return_on_assets": 0.11625983529224679,
"return_on_equity": 0.19768972895520703
}
],
"income_statement": [
{
"depreciation": 811339,
"expenses": 15423022,
"income_tax": 1222895,
"marketing_expense": 1871872,
"net_income": 4220581,
"net_profit": 2997686,
"operational_expense": 10012885,
"product_revenue": 5761301,
"quarter": 1,
"rd_expense": 1759273,
"revenue": 19643603,
"salaries_expense": 5501607,
"service_revenue": 13882302
},
{
"depreciation": 1596436,
"expenses": 16069665,
"income_tax": 895907,
"marketing_expense": 1874740,
"net_income": 4377661,
"net_profit": 3481754,
"operational_expense": 9727483,
"product_revenue": 6389298,
"quarter": 2,
"rd_expense": 2387580,
"revenue": 20447326,
"salaries_expense": 6259628,
"service_revenue": 14058028
},
{
"depreciation": 1670038,
"expenses": 16743419,
"income_tax": 1009815,
"marketing_expense": 2538809,
"net_income": 4540515,
"net_profit": 3530700,
"operational_expense": 10665620,
"product_revenue": 8179171,
"quarter": 3,
"rd_expense": 2980318,
"revenue": 21283934,
"salaries_expense": 6792333,
"service_revenue": 13104763
},
{
"depreciation": 1132816,
"expenses": 17445423,
"income_tax": 1290779,
"marketing_expense": 2874239,
"net_income": 4709349,
"net_profit": 3418570,
"operational_expense": 8839713,
"product_revenue": 6241870,
"quarter": 4,
"rd_expense": 3319787,
"revenue": 22154772,
"salaries_expense": 5272181,
"service_revenue": 15912902
}
],
"market_conditions": {
"gdp_growth": [
0.049235191489584725,
0.06556869504715884,
0.05922909432649534,
0.04985856741405931
],
"inflation_rate": [
0.00893246917596795,
0.00960904885464866,
0.008896409744772493,
0.007121482471845592
],
"interest_rate": [
0.016199904775145674,
0.013027040778623992,
0.013675198112388192,
0.010038773021168665
],
"year": 2004
},
"random_event": null,
"year": 2004
},
{
"advertising_kpis": [
{
"average_project_size": 174823,
"billable_hours_per_employee": 154,
"client_concentration": 0.21,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.65,
"gross_billings": 11552906,
"net_revenue": 9479047,
"new_client_acquisition": 1,
"organic_growth": -0.01,
"quarter": 1,
"revenue_per_employee": 27396
},
{
"average_project_size": 165687,
"billable_hours_per_employee": 97,
"client_concentration": 0.4,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.65,
"gross_billings": 10780286,
"net_revenue": 9597260,
"new_client_acquisition": 3,
"organic_growth": 0.09,
"quarter": 2,
"revenue_per_employee": 27738
},
{
"average_project_size": 177235,
"billable_hours_per_employee": 148,
"client_concentration": 0.13,
"client_retention_rate": 0.9,
"employee_utilization_rate": 0.72,
"gross_billings": 12030587,
"net_revenue": 9716947,
"new_client_acquisition": 2,
"organic_growth": -0.04,
"quarter": 3,
"revenue_per_employee": 28084
},
{
"average_project_size": 147313,
"billable_hours_per_employee": 131,
"client_concentration": 0.32,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.77,
"gross_billings": 12458752,
"net_revenue": 9838127,
"new_client_acquisition": 5,
"organic_growth": -0.03,
"quarter": 4,
"revenue_per_employee": 28434
}
],
"balance_sheet": [
{
"assets": 10952816,
"current_assets": 5292993,
"current_liabilities": 2780219,
"equity": 6557828,
"fixed_assets": 5659823,
"liabilities": 6075279,
"long_term_liabilities": 3295060,
"quarter": 1
},
{
"assets": 11095404,
"current_assets": 5228009,
"current_liabilities": 3009718,
"equity": 6532950,
"fixed_assets": 5867395,
"liabilities": 6120789,
"long_term_liabilities": 3111071,
"quarter": 2
},
{
"assets": 11239848,
"current_assets": 3537645,
"current_liabilities": 2826445,
"equity": 6613842,
"fixed_assets": 7702203,
"liabilities": 6166639,
"long_term_liabilities": 3340194,
"quarter": 3
},
{
"assets": 11386173,
"current_assets": 5330623,
"current_liabilities": 3114367,
"equity": 6855714,
"fixed_assets": 6055550,
"liabilities": 6212832,
"long_term_liabilities": 3098465,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 38726,
"financing_cash_flow": -64484,
"investing_cash_flow": -403567,
"net_cash_flow": 2075981,
"operating_cash_flow": 2237872,
"quarter": 1
},
{
"change_in_working_capital": 56589,
"financing_cash_flow": 97130,
"investing_cash_flow": -363526,
"net_cash_flow": 2086096,
"operating_cash_flow": 2288085,
"quarter": 2
},
{
"change_in_working_capital": -1931,
"financing_cash_flow": -19312,
"investing_cash_flow": -174305,
"net_cash_flow": 1329980,
"operating_cash_flow": 1928277,
"quarter": 3
},
{
"change_in_working_capital": -87386,
"financing_cash_flow": -84112,
"investing_cash_flow": -481362,
"net_cash_flow": 2328588,
"operating_cash_flow": 2325609,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8654438274138815,
"current_ratio": 1.903804340593313,
"debt_to_equity_ratio": 0.9264163378484461,
"profit_margin": 0.17726370594005916,
"quarter": 1,
"return_on_assets": 0.1534117801303336,
"return_on_equity": 0.2562267567859358
},
{
"asset_turnover_ratio": 0.8649761649057573,
"current_ratio": 1.737042806003752,
"debt_to_equity_ratio": 0.936910430969164,
"profit_margin": 0.1623729064337113,
"quarter": 2,
"return_on_assets": 0.14044869389163298,
"return_on_equity": 0.23853465892131426
},
{
"asset_turnover_ratio": 0.8645087549226644,
"current_ratio": 1.2516235058527585,
"debt_to_equity_ratio": 0.9323837793524551,
"profit_margin": 0.15855113751263641,
"quarter": 3,
"return_on_assets": 0.13706884648262146,
"return_on_equity": 0.23294070224235777
},
{
"asset_turnover_ratio": 0.8640415879857086,
"current_ratio": 1.711623260842412,
"debt_to_equity_ratio": 0.9062268350167466,
"profit_margin": 0.17100541596993005,
"quarter": 4,
"return_on_assets": 0.14775579116881501,
"return_on_equity": 0.24539719714095426
}
],
"income_statement": [
{
"depreciation": 557581,
"expenses": 7311049,
"income_tax": 487707,
"marketing_expense": 1250381,
"net_income": 2167998,
"net_profit": 1680291,
"operational_expense": 4185313,
"product_revenue": 1953577,
"quarter": 1,
"rd_expense": 1403373,
"revenue": 9479047,
"salaries_expense": 3283984,
"service_revenue": 7525470
},
{
"depreciation": 729750,
"expenses": 7421475,
"income_tax": 617450,
"marketing_expense": 1172088,
"net_income": 2175785,
"net_profit": 1558335,
"operational_expense": 4637725,
"product_revenue": 3163386,
"quarter": 2,
"rd_expense": 1130341,
"revenue": 9597260,
"salaries_expense": 3407469,
"service_revenue": 6433874
},
{
"depreciation": 387644,
"expenses": 7533570,
"income_tax": 642744,
"marketing_expense": 956044,
"net_income": 2183377,
"net_profit": 1540633,
"operational_expense": 4863690,
"product_revenue": 2148983,
"quarter": 3,
"rd_expense": 773663,
"revenue": 9716947,
"salaries_expense": 2716209,
"service_revenue": 7567964
},
{
"depreciation": 643236,
"expenses": 7647358,
"income_tax": 508396,
"marketing_expense": 1241935,
"net_income": 2190769,
"net_profit": 1682373,
"operational_expense": 4698497,
"product_revenue": 2161566,
"quarter": 4,
"rd_expense": 974523,
"revenue": 9838127,
"salaries_expense": 2876098,
"service_revenue": 7676561
}
],
"market_conditions": {
"gdp_growth": [
0.05814781629703471,
0.061584280058248744,
0.05096311861033914,
0.06657212234741135
],
"inflation_rate": [
0.009169034625005686,
0.013407338597870723,
0.005113465961767998,
0.013817984995813073
],
"interest_rate": [
0.013294289592909615,
0.014497036020303543,
0.014315865845882163,
0.013549189434656949
],
"year": 2005
},
"random_event": null,
"year": 2005
},
{
"advertising_kpis": [
{
"average_project_size": 84335,
"billable_hours_per_employee": 138,
"client_concentration": 0.12,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.61,
"gross_billings": 23960510,
"net_revenue": 18923124,
"new_client_acquisition": 1,
"organic_growth": 0.13,
"quarter": 1,
"revenue_per_employee": 54691
},
{
"average_project_size": 172827,
"billable_hours_per_employee": 86,
"client_concentration": 0.19,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.77,
"gross_billings": 21647925,
"net_revenue": 19491591,
"new_client_acquisition": 2,
"organic_growth": 0.06,
"quarter": 2,
"revenue_per_employee": 56334
},
{
"average_project_size": 115416,
"billable_hours_per_employee": 90,
"client_concentration": 0.38,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.63,
"gross_billings": 24946678,
"net_revenue": 20077136,
"new_client_acquisition": 1,
"organic_growth": 0.04,
"quarter": 3,
"revenue_per_employee": 58026
},
{
"average_project_size": 121921,
"billable_hours_per_employee": 105,
"client_concentration": 0.35,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.74,
"gross_billings": 23239477,
"net_revenue": 20680271,
"new_client_acquisition": 5,
"organic_growth": 0.01,
"quarter": 4,
"revenue_per_employee": 59770
}
],
"balance_sheet": [
{
"assets": 28308521,
"current_assets": 12257812,
"current_liabilities": 6922667,
"equity": 16011850,
"fixed_assets": 16050709,
"liabilities": 16578415,
"long_term_liabilities": 9655748,
"quarter": 1
},
{
"assets": 28718423,
"current_assets": 12389526,
"current_liabilities": 9391677,
"equity": 16118057,
"fixed_assets": 16328897,
"liabilities": 16766247,
"long_term_liabilities": 7374570,
"quarter": 2
},
{
"assets": 29134261,
"current_assets": 12486618,
"current_liabilities": 7413438,
"equity": 16914352,
"fixed_assets": 16647643,
"liabilities": 16956206,
"long_term_liabilities": 9542768,
"quarter": 3
},
{
"assets": 29556119,
"current_assets": 12924159,
"current_liabilities": 8157042,
"equity": 17368248,
"fixed_assets": 16631960,
"liabilities": 17148318,
"long_term_liabilities": 8991276,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -76485,
"financing_cash_flow": 116061,
"investing_cash_flow": -168206,
"net_cash_flow": 5288896,
"operating_cash_flow": 5572641,
"quarter": 1
},
{
"change_in_working_capital": -70268,
"financing_cash_flow": -17344,
"investing_cash_flow": -122590,
"net_cash_flow": 4523276,
"operating_cash_flow": 4865004,
"quarter": 2
},
{
"change_in_working_capital": -78824,
"financing_cash_flow": -160079,
"investing_cash_flow": -495573,
"net_cash_flow": 5203217,
"operating_cash_flow": 5519499,
"quarter": 3
},
{
"change_in_working_capital": 50937,
"financing_cash_flow": -169108,
"investing_cash_flow": -200732,
"net_cash_flow": 5283062,
"operating_cash_flow": 5847206,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6684603550994416,
"current_ratio": 1.7706776882377846,
"debt_to_equity_ratio": 1.0353841061463853,
"profit_margin": 0.2262704614734861,
"quarter": 1,
"return_on_assets": 0.15125283302508102,
"return_on_equity": 0.26741094876607013
},
{
"asset_turnover_ratio": 0.6787138346698215,
"current_ratio": 1.3192027366358532,
"debt_to_equity_ratio": 1.0402151450388841,
"profit_margin": 0.21372708877382046,
"quarter": 2,
"return_on_assets": 0.14505953199449706,
"return_on_equity": 0.25846049557958506
},
{
"asset_turnover_ratio": 0.689124601444327,
"current_ratio": 1.6843221727894668,
"debt_to_equity_ratio": 1.0024744666541172,
"profit_margin": 0.23590501155144838,
"quarter": 3,
"return_on_assets": 0.1625679470641112,
"return_on_equity": 0.28001646175981204
},
{
"asset_turnover_ratio": 0.6996950783693894,
"current_ratio": 1.5844173660010576,
"debt_to_equity_ratio": 0.9873372374692024,
"profit_margin": 0.2398637329269041,
"quarter": 4,
"return_on_assets": 0.16783147340826446,
"return_on_equity": 0.28560433959717757
}
],
"income_statement": [
{
"depreciation": 1290897,
"expenses": 13182885,
"income_tax": 1458495,
"marketing_expense": 2369746,
"net_income": 5740239,
"net_profit": 4281744,
"operational_expense": 6618554,
"product_revenue": 4457932,
"quarter": 1,
"rd_expense": 1592910,
"revenue": 18923124,
"salaries_expense": 6177929,
"service_revenue": 14465192
},
{
"depreciation": 699123,
"expenses": 13559006,
"income_tax": 1766704,
"marketing_expense": 2587056,
"net_income": 5932585,
"net_profit": 4165881,
"operational_expense": 8340386,
"product_revenue": 4577246,
"quarter": 2,
"rd_expense": 2660837,
"revenue": 19491591,
"salaries_expense": 4080021,
"service_revenue": 14914345
},
{
"depreciation": 783202,
"expenses": 13945858,
"income_tax": 1394981,
"marketing_expense": 1639569,
"net_income": 6131278,
"net_profit": 4736297,
"operational_expense": 8084434,
"product_revenue": 7334328,
"quarter": 3,
"rd_expense": 2141630,
"revenue": 20077136,
"salaries_expense": 4888311,
"service_revenue": 12742808
},
{
"depreciation": 886759,
"expenses": 14343748,
"income_tax": 1376076,
"marketing_expense": 2189831,
"net_income": 6336523,
"net_profit": 4960447,
"operational_expense": 9964317,
"product_revenue": 6888913,
"quarter": 4,
"rd_expense": 1436174,
"revenue": 20680271,
"salaries_expense": 6141793,
"service_revenue": 13791358
}
],
"market_conditions": {
"gdp_growth": [
0.06375340570909793,
0.0508267249591485,
0.05218471368140602,
0.049521928770405864
],
"inflation_rate": [
0.008819053263908933,
0.007416199599205062,
0.00980502741899373,
0.004610159516433369
],
"interest_rate": [
0.011687341143142554,
0.01163742441564904,
0.013493674097566735,
0.012223483375427509
],
"year": 2006
},
"random_event": {
"description": "Friedman-Davis Partnership with Major Brand in 2006",
"impact": -0.01,
"type": "Partnership with Major Brand"
},
"year": 2006
},
{
"advertising_kpis": [
{
"average_project_size": 81904,
"billable_hours_per_employee": 155,
"client_concentration": 0.25,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.79,
"gross_billings": 14108610,
"net_revenue": 11662818,
"new_client_acquisition": 3,
"organic_growth": 0.08,
"quarter": 1,
"revenue_per_employee": 33708
},
{
"average_project_size": 180696,
"billable_hours_per_employee": 157,
"client_concentration": 0.35,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.77,
"gross_billings": 14251851,
"net_revenue": 12161929,
"new_client_acquisition": 2,
"organic_growth": 0.05,
"quarter": 2,
"revenue_per_employee": 35150
},
{
"average_project_size": 186499,
"billable_hours_per_employee": 90,
"client_concentration": 0.18,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.77,
"gross_billings": 15470732,
"net_revenue": 12682401,
"new_client_acquisition": 3,
"organic_growth": 0.12,
"quarter": 3,
"revenue_per_employee": 36654
},
{
"average_project_size": 140268,
"billable_hours_per_employee": 152,
"client_concentration": 0.27,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.69,
"gross_billings": 14628718,
"net_revenue": 13225146,
"new_client_acquisition": 2,
"organic_growth": 0.13,
"quarter": 4,
"revenue_per_employee": 38223
}
],
"balance_sheet": [
{
"assets": 12951786,
"current_assets": 4464561,
"current_liabilities": 3139455,
"equity": 9061846,
"fixed_assets": 8487225,
"liabilities": 5939735,
"long_term_liabilities": 2800280,
"quarter": 1
},
{
"assets": 13315869,
"current_assets": 6280874,
"current_liabilities": 2873505,
"equity": 9398565,
"fixed_assets": 7034995,
"liabilities": 5986324,
"long_term_liabilities": 3112819,
"quarter": 2
},
{
"assets": 13690185,
"current_assets": 6065367,
"current_liabilities": 3054647,
"equity": 9748940,
"fixed_assets": 7624818,
"liabilities": 6033279,
"long_term_liabilities": 2978632,
"quarter": 3
},
{
"assets": 14075024,
"current_assets": 6004580,
"current_liabilities": 3067783,
"equity": 10166798,
"fixed_assets": 8070444,
"liabilities": 6080601,
"long_term_liabilities": 3012818,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -35639,
"financing_cash_flow": -150230,
"investing_cash_flow": -465796,
"net_cash_flow": 2179319,
"operating_cash_flow": 2651444,
"quarter": 1
},
{
"change_in_working_capital": 19822,
"financing_cash_flow": -119455,
"investing_cash_flow": -498200,
"net_cash_flow": 2258621,
"operating_cash_flow": 2855846,
"quarter": 2
},
{
"change_in_working_capital": 59702,
"financing_cash_flow": 30601,
"investing_cash_flow": -466329,
"net_cash_flow": 2567927,
"operating_cash_flow": 2709035,
"quarter": 3
},
{
"change_in_working_capital": -51101,
"financing_cash_flow": -135633,
"investing_cash_flow": -495067,
"net_cash_flow": 2758500,
"operating_cash_flow": 2802332,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9004795168789849,
"current_ratio": 1.4220815396302862,
"debt_to_equity_ratio": 0.6554663365499701,
"profit_margin": 0.17575469324823553,
"quarter": 1,
"return_on_assets": 0.15826350126538533,
"return_on_equity": 0.2262005997453499
},
{
"asset_turnover_ratio": 0.9133409918646691,
"current_ratio": 2.185788436073715,
"debt_to_equity_ratio": 0.6369402137453962,
"profit_margin": 0.17012268366309324,
"quarter": 2,
"return_on_assets": 0.15538002063552894,
"return_on_equity": 0.22014211744026882
},
{
"asset_turnover_ratio": 0.9263863855747749,
"current_ratio": 1.9856196149669667,
"debt_to_equity_ratio": 0.6188651279010846,
"profit_margin": 0.16495567361416816,
"quarter": 3,
"return_on_assets": 0.15281269025948152,
"return_on_equity": 0.21459091962818522
},
{
"asset_turnover_ratio": 0.9396180070456718,
"current_ratio": 1.9573027166523838,
"debt_to_equity_ratio": 0.5980841755683549,
"profit_margin": 0.16426094653321785,
"quarter": 4,
"return_on_assets": 0.15434254321697782,
"return_on_equity": 0.21367346926731504
}
],
"income_statement": [
{
"depreciation": 601649,
"expenses": 8927543,
"income_tax": 685480,
"marketing_expense": 906346,
"net_income": 2735275,
"net_profit": 2049795,
"operational_expense": 6208673,
"product_revenue": 2363611,
"quarter": 1,
"rd_expense": 1278106,
"revenue": 11662818,
"salaries_expense": 4200621,
"service_revenue": 9299207
},
{
"depreciation": 786826,
"expenses": 9345645,
"income_tax": 747264,
"marketing_expense": 1237743,
"net_income": 2816284,
"net_profit": 2069020,
"operational_expense": 4746588,
"product_revenue": 3506909,
"quarter": 2,
"rd_expense": 1574243,
"revenue": 12161929,
"salaries_expense": 4323328,
"service_revenue": 8655020
},
{
"depreciation": 617001,
"expenses": 9783328,
"income_tax": 807039,
"marketing_expense": 1215140,
"net_income": 2899073,
"net_profit": 2092034,
"operational_expense": 6657053,
"product_revenue": 2971283,
"quarter": 3,
"rd_expense": 1803048,
"revenue": 12682401,
"salaries_expense": 3502281,
"service_revenue": 9711118
},
{
"depreciation": 629957,
"expenses": 10241509,
"income_tax": 811262,
"marketing_expense": 1613892,
"net_income": 2983637,
"net_profit": 2172375,
"operational_expense": 5140681,
"product_revenue": 4340158,
"quarter": 4,
"rd_expense": 1451760,
"revenue": 13225146,
"salaries_expense": 3395997,
"service_revenue": 8884988
}
],
"market_conditions": {
"gdp_growth": [
0.03412698361088464,
0.04793783587905004,
0.05013148335827223,
0.04170847430047247
],
"inflation_rate": [
0.00905932199460853,
0.009287052137328748,
0.009888005115212394,
0.009318962258801383
],
"interest_rate": [
0.023727814021173972,
0.020705519579846607,
0.014337698987179164,
0.016759936412444262
],
"year": 2007
},
"random_event": null,
"year": 2007
},
{
"advertising_kpis": [
{
"average_project_size": 87961,
"billable_hours_per_employee": 81,
"client_concentration": 0.18,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.64,
"gross_billings": 24950377,
"net_revenue": 19525889,
"new_client_acquisition": 2,
"organic_growth": 0.05,
"quarter": 1,
"revenue_per_employee": 56433
},
{
"average_project_size": 188354,
"billable_hours_per_employee": 160,
"client_concentration": 0.2,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.68,
"gross_billings": 23610649,
"net_revenue": 19783347,
"new_client_acquisition": 4,
"organic_growth": 0.05,
"quarter": 2,
"revenue_per_employee": 57177
},
{
"average_project_size": 106455,
"billable_hours_per_employee": 136,
"client_concentration": 0.31,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.7,
"gross_billings": 25444037,
"net_revenue": 20044200,
"new_client_acquisition": 4,
"organic_growth": 0.09,
"quarter": 3,
"revenue_per_employee": 57931
},
{
"average_project_size": 196317,
"billable_hours_per_employee": 149,
"client_concentration": 0.29,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.7,
"gross_billings": 23615571,
"net_revenue": 20308493,
"new_client_acquisition": 5,
"organic_growth": 0.05,
"quarter": 4,
"revenue_per_employee": 58695
}
],
"balance_sheet": [
{
"assets": 19812146,
"current_assets": 6065833,
"current_liabilities": 4249054,
"equity": 15621045,
"fixed_assets": 13746313,
"liabilities": 8042343,
"long_term_liabilities": 3793289,
"quarter": 1
},
{
"assets": 20325441,
"current_assets": 7798146,
"current_liabilities": 4557714,
"equity": 15868834,
"fixed_assets": 12527295,
"liabilities": 8110772,
"long_term_liabilities": 3553058,
"quarter": 2
},
{
"assets": 20852034,
"current_assets": 8999279,
"current_liabilities": 4405098,
"equity": 16346463,
"fixed_assets": 11852755,
"liabilities": 8179783,
"long_term_liabilities": 3774685,
"quarter": 3
},
{
"assets": 21392271,
"current_assets": 6820694,
"current_liabilities": 4511146,
"equity": 16564556,
"fixed_assets": 14571577,
"liabilities": 8249381,
"long_term_liabilities": 3738235,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 20413,
"financing_cash_flow": 147746,
"investing_cash_flow": -200386,
"net_cash_flow": 4725881,
"operating_cash_flow": 5190726,
"quarter": 1
},
{
"change_in_working_capital": -97167,
"financing_cash_flow": 110338,
"investing_cash_flow": -275876,
"net_cash_flow": 4406234,
"operating_cash_flow": 4681781,
"quarter": 2
},
{
"change_in_working_capital": 43000,
"financing_cash_flow": 73348,
"investing_cash_flow": -298417,
"net_cash_flow": 4524856,
"operating_cash_flow": 4773401,
"quarter": 3
},
{
"change_in_working_capital": 81359,
"financing_cash_flow": -36605,
"investing_cash_flow": -243939,
"net_cash_flow": 4113951,
"operating_cash_flow": 4536013,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9855514390011056,
"current_ratio": 1.4275725843917257,
"debt_to_equity_ratio": 0.5148402683687295,
"profit_margin": 0.19723772884297355,
"quarter": 1,
"return_on_assets": 0.19438792748650247,
"return_on_equity": 0.24654189268387613
},
{
"asset_turnover_ratio": 0.9733292871726621,
"current_ratio": 1.7109774768666923,
"debt_to_equity_ratio": 0.5111132928859171,
"profit_margin": 0.18470913945956668,
"quarter": 2,
"return_on_assets": 0.17978281504445587,
"return_on_equity": 0.23027306228044228
},
{
"asset_turnover_ratio": 0.9612587433916518,
"current_ratio": 2.0429236761588503,
"debt_to_equity_ratio": 0.5004007900669398,
"profit_margin": 0.18330549485636743,
"quarter": 3,
"return_on_assets": 0.17620400964241667,
"return_on_equity": 0.22477107127089205
},
{
"asset_turnover_ratio": 0.9493378706730108,
"current_ratio": 1.511964808942118,
"debt_to_equity_ratio": 0.4980140125699717,
"profit_margin": 0.168484485776468,
"quarter": 4,
"return_on_assets": 0.1599487029684693,
"return_on_equity": 0.2065655125316972
}
],
"income_statement": [
{
"depreciation": 1339484,
"expenses": 14645047,
"income_tax": 1029600,
"marketing_expense": 2073393,
"net_income": 4880842,
"net_profit": 3851242,
"operational_expense": 9292920,
"product_revenue": 5261401,
"quarter": 1,
"rd_expense": 1904316,
"revenue": 19525889,
"salaries_expense": 6817671,
"service_revenue": 14264488
},
{
"depreciation": 1027616,
"expenses": 14918091,
"income_tax": 1211091,
"marketing_expense": 2955448,
"net_income": 4865256,
"net_profit": 3654165,
"operational_expense": 9435180,
"product_revenue": 4871398,
"quarter": 2,
"rd_expense": 1887404,
"revenue": 19783347,
"salaries_expense": 7371696,
"service_revenue": 14911949
},
{
"depreciation": 1099189,
"expenses": 15196226,
"income_tax": 1173762,
"marketing_expense": 2176200,
"net_income": 4847974,
"net_profit": 3674212,
"operational_expense": 7972064,
"product_revenue": 4147784,
"quarter": 3,
"rd_expense": 2371758,
"revenue": 20044200,
"salaries_expense": 6466713,
"service_revenue": 15896416
},
{
"depreciation": 1114347,
"expenses": 15479547,
"income_tax": 1407280,
"marketing_expense": 2382364,
"net_income": 4828946,
"net_profit": 3421666,
"operational_expense": 10670551,
"product_revenue": 7428961,
"quarter": 4,
"rd_expense": 3034147,
"revenue": 20308493,
"salaries_expense": 5837127,
"service_revenue": 12879532
}
],
"market_conditions": {
"gdp_growth": [
0.041359770762021304,
0.04027294940051371,
0.03359926786352699,
0.026922380336870916
],
"inflation_rate": [
0.0040021988537319,
0.008368243927650912,
0.007103528726619273,
0.010322425929929227
],
"interest_rate": [
0.00828602457407253,
0.01657707691627563,
0.009041182244758745,
0.008211239010578929
],
"year": 2008
},
"random_event": null,
"year": 2008
},
{
"advertising_kpis": [
{
"average_project_size": 128718,
"billable_hours_per_employee": 111,
"client_concentration": 0.33,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.74,
"gross_billings": 14358001,
"net_revenue": 12358416,
"new_client_acquisition": 3,
"organic_growth": -0.01,
"quarter": 1,
"revenue_per_employee": 35718
},
{
"average_project_size": 153846,
"billable_hours_per_employee": 81,
"client_concentration": 0.2,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.74,
"gross_billings": 15764997,
"net_revenue": 12568961,
"new_client_acquisition": 2,
"organic_growth": 0.13,
"quarter": 2,
"revenue_per_employee": 36326
},
{
"average_project_size": 145003,
"billable_hours_per_employee": 125,
"client_concentration": 0.13,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.67,
"gross_billings": 16437349,
"net_revenue": 12783094,
"new_client_acquisition": 3,
"organic_growth": 0.04,
"quarter": 3,
"revenue_per_employee": 36945
},
{
"average_project_size": 102608,
"billable_hours_per_employee": 122,
"client_concentration": 0.27,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.65,
"gross_billings": 16244209,
"net_revenue": 13000875,
"new_client_acquisition": 1,
"organic_growth": -0.01,
"quarter": 4,
"revenue_per_employee": 37575
}
],
"balance_sheet": [
{
"assets": 12560078,
"current_assets": 5362305,
"current_liabilities": 3504223,
"equity": 9811237,
"fixed_assets": 7197773,
"liabilities": 5964392,
"long_term_liabilities": 2460169,
"quarter": 1
},
{
"assets": 12764204,
"current_assets": 6121428,
"current_liabilities": 2732724,
"equity": 9710287,
"fixed_assets": 6642776,
"liabilities": 6018755,
"long_term_liabilities": 3286031,
"quarter": 2
},
{
"assets": 12971647,
"current_assets": 4123932,
"current_liabilities": 2752812,
"equity": 9927279,
"fixed_assets": 8847715,
"liabilities": 6073614,
"long_term_liabilities": 3320802,
"quarter": 3
},
{
"assets": 13182461,
"current_assets": 4536914,
"current_liabilities": 2572899,
"equity": 10183609,
"fixed_assets": 8645547,
"liabilities": 6128972,
"long_term_liabilities": 3556073,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -94660,
"financing_cash_flow": 163958,
"investing_cash_flow": -162948,
"net_cash_flow": 3440368,
"operating_cash_flow": 3866040,
"quarter": 1
},
{
"change_in_working_capital": 24594,
"financing_cash_flow": 71771,
"investing_cash_flow": -396712,
"net_cash_flow": 3511008,
"operating_cash_flow": 3530192,
"quarter": 2
},
{
"change_in_working_capital": -19275,
"financing_cash_flow": 52713,
"investing_cash_flow": -212719,
"net_cash_flow": 3827396,
"operating_cash_flow": 3794857,
"quarter": 3
},
{
"change_in_working_capital": 5093,
"financing_cash_flow": 62762,
"investing_cash_flow": -228113,
"net_cash_flow": 3542974,
"operating_cash_flow": 3882009,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9839442079897911,
"current_ratio": 1.530240798031404,
"debt_to_equity_ratio": 0.6079143740998204,
"profit_margin": 0.26019119278716624,
"quarter": 1,
"return_on_assets": 0.25601361711288734,
"return_on_equity": 0.32774164970227504
},
{
"asset_turnover_ratio": 0.9847038640247366,
"current_ratio": 2.2400461956641067,
"debt_to_equity_ratio": 0.6198328638484115,
"profit_margin": 0.23588568697126197,
"quarter": 2,
"return_on_assets": 0.23227754742873116,
"return_on_equity": 0.30532959530444365
},
{
"asset_turnover_ratio": 0.9854642205419251,
"current_ratio": 1.4980797816923204,
"debt_to_equity_ratio": 0.6118105474823464,
"profit_margin": 0.2369728330246183,
"quarter": 3,
"return_on_assets": 0.23352824818621723,
"return_on_equity": 0.30514363502828923
},
{
"asset_turnover_ratio": 0.9862251820809483,
"current_ratio": 1.7633471037922592,
"debt_to_equity_ratio": 0.6018467519717224,
"profit_margin": 0.24076225638658935,
"quarter": 4,
"return_on_assets": 0.23744580014308406,
"return_on_equity": 0.3073684388314595
}
],
"income_statement": [
{
"depreciation": 650489,
"expenses": 8254387,
"income_tax": 888478,
"marketing_expense": 1262752,
"net_income": 4104029,
"net_profit": 3215551,
"operational_expense": 4733082,
"product_revenue": 4089819,
"quarter": 1,
"rd_expense": 1543855,
"revenue": 12358416,
"salaries_expense": 3553457,
"service_revenue": 8268597
},
{
"depreciation": 565354,
"expenses": 8455144,
"income_tax": 1148979,
"marketing_expense": 1284088,
"net_income": 4113817,
"net_profit": 2964838,
"operational_expense": 4346832,
"product_revenue": 4328106,
"quarter": 2,
"rd_expense": 1185938,
"revenue": 12568961,
"salaries_expense": 3363992,
"service_revenue": 8240855
},
{
"depreciation": 765611,
"expenses": 8660783,
"income_tax": 1093065,
"marketing_expense": 1395211,
"net_income": 4122311,
"net_profit": 3029246,
"operational_expense": 5504312,
"product_revenue": 4012156,
"quarter": 3,
"rd_expense": 1428341,
"revenue": 12783094,
"salaries_expense": 3260101,
"service_revenue": 8770938
},
{
"depreciation": 751889,
"expenses": 8871425,
"income_tax": 999330,
"marketing_expense": 948256,
"net_income": 4129450,
"net_profit": 3130120,
"operational_expense": 5471869,
"product_revenue": 3755594,
"quarter": 4,
"rd_expense": 1236970,
"revenue": 13000875,
"salaries_expense": 4034173,
"service_revenue": 9245281
}
],
"market_conditions": {
"gdp_growth": [
0.029418302298337935,
0.039628926228348765,
0.032180502351061624,
0.03432274750618444
],
"inflation_rate": [
0.006004719207148153,
0.006740206391985069,
0.008625693724971774,
0.009364883025025226
],
"interest_rate": [
0.014504262787521056,
0.012358537667051486,
0.02164952993610026,
0.018976479322643635
],
"year": 2009
},
"random_event": {
"description": "Friedman-Davis Senior Leadership Change in 2009",
"impact": 0.01,
"type": "Senior Leadership Change"
},
"year": 2009
}
] |
{
"advertising_type": "Traditional Advertising",
"financial_health": "Excellent",
"founding_year": 2007,
"industry": "Advertising",
"location": "East Amanda",
"name": "Mccullough and Sons",
"num_employees": 279,
"region": "North America",
"revenue_size": "Large",
"website": "www.mcculloughandsons.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 72806,
"billable_hours_per_employee": 139,
"client_concentration": 0.34,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.62,
"gross_billings": 112031228,
"net_revenue": 95697571,
"new_client_acquisition": 5,
"organic_growth": 0.13,
"quarter": 1,
"revenue_per_employee": 343002
},
{
"average_project_size": 87264,
"billable_hours_per_employee": 137,
"client_concentration": 0.26,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.68,
"gross_billings": 122096924,
"net_revenue": 99247766,
"new_client_acquisition": 5,
"organic_growth": 0.07,
"quarter": 2,
"revenue_per_employee": 355727
},
{
"average_project_size": 154451,
"billable_hours_per_employee": 115,
"client_concentration": 0.35,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.6,
"gross_billings": 125156511,
"net_revenue": 102929667,
"new_client_acquisition": 1,
"organic_growth": 0.07,
"quarter": 3,
"revenue_per_employee": 368924
},
{
"average_project_size": 79564,
"billable_hours_per_employee": 144,
"client_concentration": 0.37,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.73,
"gross_billings": 117684259,
"net_revenue": 106748160,
"new_client_acquisition": 4,
"organic_growth": 0.01,
"quarter": 4,
"revenue_per_employee": 382610
}
],
"balance_sheet": [
{
"assets": 111207122,
"current_assets": 43228952,
"current_liabilities": 21674113,
"equity": 76843778,
"fixed_assets": 67978170,
"liabilities": 49731626,
"long_term_liabilities": 28057513,
"quarter": 1
},
{
"assets": 114927304,
"current_assets": 53615030,
"current_liabilities": 24488002,
"equity": 78707831,
"fixed_assets": 61312274,
"liabilities": 50848705,
"long_term_liabilities": 26360703,
"quarter": 2
},
{
"assets": 118771936,
"current_assets": 52891091,
"current_liabilities": 26651105,
"equity": 82042292,
"fixed_assets": 65880845,
"liabilities": 51990876,
"long_term_liabilities": 25339771,
"quarter": 3
},
{
"assets": 122745181,
"current_assets": 40161491,
"current_liabilities": 22750833,
"equity": 83138083,
"fixed_assets": 82583690,
"liabilities": 53158702,
"long_term_liabilities": 30407869,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 19217,
"financing_cash_flow": 85110,
"investing_cash_flow": -123638,
"net_cash_flow": 21578636,
"operating_cash_flow": 21782144,
"quarter": 1
},
{
"change_in_working_capital": -44603,
"financing_cash_flow": -71603,
"investing_cash_flow": -188106,
"net_cash_flow": 21175180,
"operating_cash_flow": 21459992,
"quarter": 2
},
{
"change_in_working_capital": 6767,
"financing_cash_flow": 75281,
"investing_cash_flow": -253293,
"net_cash_flow": 22500351,
"operating_cash_flow": 22561746,
"quarter": 3
},
{
"change_in_working_capital": 11834,
"financing_cash_flow": -16548,
"investing_cash_flow": -468865,
"net_cash_flow": 17672685,
"operating_cash_flow": 18157946,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8605345528139825,
"current_ratio": 1.9944969374294579,
"debt_to_equity_ratio": 0.647178305054184,
"profit_margin": 0.16059218472744727,
"quarter": 1,
"return_on_assets": 0.1381951238698543,
"return_on_equity": 0.19999383684649133
},
{
"asset_turnover_ratio": 0.8635699485302466,
"current_ratio": 2.1894407718522726,
"debt_to_equity_ratio": 0.6460437843853174,
"profit_margin": 0.14740112135118488,
"quarter": 2,
"return_on_assets": 0.12729117877854335,
"return_on_equity": 0.18586755363643548
},
{
"asset_turnover_ratio": 0.8666160581907161,
"current_ratio": 1.984574035485583,
"debt_to_equity_ratio": 0.6337082342848247,
"profit_margin": 0.14826854535534445,
"quarter": 3,
"return_on_assets": 0.12849190232951999,
"return_on_equity": 0.18601664614635582
},
{
"asset_turnover_ratio": 0.8696729201939097,
"current_ratio": 1.765275627490211,
"debt_to_equity_ratio": 0.6394025467245859,
"profit_margin": 0.1269492982361476,
"quarter": 4,
"return_on_assets": 0.11040436691359802,
"return_on_equity": 0.16300116037075332
}
],
"income_statement": [
{
"depreciation": 6413862,
"expenses": 76352006,
"income_tax": 3977283,
"marketing_expense": 14714365,
"net_income": 19345565,
"net_profit": 15368282,
"operational_expense": 50067287,
"product_revenue": 24380713,
"quarter": 1,
"rd_expense": 10569062,
"revenue": 95697571,
"salaries_expense": 23219368,
"service_revenue": 71316858
},
{
"depreciation": 6830760,
"expenses": 79871198,
"income_tax": 4747336,
"marketing_expense": 13466477,
"net_income": 19376568,
"net_profit": 14629232,
"operational_expense": 40880577,
"product_revenue": 30242271,
"quarter": 2,
"rd_expense": 12140733,
"revenue": 99247766,
"salaries_expense": 30631417,
"service_revenue": 69005495
},
{
"depreciation": 7300514,
"expenses": 83552596,
"income_tax": 4115839,
"marketing_expense": 11686472,
"net_income": 19377071,
"net_profit": 15261232,
"operational_expense": 54939493,
"product_revenue": 31094632,
"quarter": 3,
"rd_expense": 14026287,
"revenue": 102929667,
"salaries_expense": 38220254,
"service_revenue": 71835035
},
{
"depreciation": 4606342,
"expenses": 87403676,
"income_tax": 5792880,
"marketing_expense": 10488110,
"net_income": 19344484,
"net_profit": 13551604,
"operational_expense": 47650078,
"product_revenue": 31046505,
"quarter": 4,
"rd_expense": 15082430,
"revenue": 106748160,
"salaries_expense": 32557628,
"service_revenue": 75701655
}
],
"market_conditions": {
"gdp_growth": [
0.05841616201642924,
0.06036326515830508,
0.05079924908672943,
0.06218543112658785
],
"inflation_rate": [
0.010588840965174217,
0.009057229655791475,
0.008482981079428423,
0.006861015852449543
],
"interest_rate": [
0.00768195839624386,
0.008062140325060956,
0.014231528649324334,
0.01338637997832317
],
"year": 2007
},
"random_event": {
"description": "Mccullough and Sons Technology Adoption in 2007",
"impact": 0.07,
"type": "Technology Adoption"
},
"year": 2007
},
{
"advertising_kpis": [
{
"average_project_size": 118052,
"billable_hours_per_employee": 134,
"client_concentration": 0.22,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.67,
"gross_billings": 29806777,
"net_revenue": 23331260,
"new_client_acquisition": 2,
"organic_growth": 0.1,
"quarter": 1,
"revenue_per_employee": 83625
},
{
"average_project_size": 194654,
"billable_hours_per_employee": 157,
"client_concentration": 0.39,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.64,
"gross_billings": 30617684,
"net_revenue": 24370212,
"new_client_acquisition": 1,
"organic_growth": 0.01,
"quarter": 2,
"revenue_per_employee": 87348
},
{
"average_project_size": 134094,
"billable_hours_per_employee": 111,
"client_concentration": 0.33,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.75,
"gross_billings": 30703559,
"net_revenue": 25455429,
"new_client_acquisition": 3,
"organic_growth": 0.05,
"quarter": 3,
"revenue_per_employee": 91238
},
{
"average_project_size": 128530,
"billable_hours_per_employee": 84,
"client_concentration": 0.26,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.67,
"gross_billings": 33111133,
"net_revenue": 26588972,
"new_client_acquisition": 4,
"organic_growth": 0.04,
"quarter": 4,
"revenue_per_employee": 95301
}
],
"balance_sheet": [
{
"assets": 28811518,
"current_assets": 10955241,
"current_liabilities": 7540716,
"equity": 21502673,
"fixed_assets": 17856277,
"liabilities": 14043602,
"long_term_liabilities": 6502886,
"quarter": 1
},
{
"assets": 29520927,
"current_assets": 13202121,
"current_liabilities": 6277679,
"equity": 21792264,
"fixed_assets": 16318806,
"liabilities": 14421468,
"long_term_liabilities": 8143789,
"quarter": 2
},
{
"assets": 30247803,
"current_assets": 10144086,
"current_liabilities": 6774080,
"equity": 22311558,
"fixed_assets": 20103717,
"liabilities": 14809500,
"long_term_liabilities": 8035420,
"quarter": 3
},
{
"assets": 30992577,
"current_assets": 15221737,
"current_liabilities": 8839397,
"equity": 23877633,
"fixed_assets": 15770840,
"liabilities": 15207974,
"long_term_liabilities": 6368577,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 84923,
"financing_cash_flow": -131392,
"investing_cash_flow": -211042,
"net_cash_flow": 7669932,
"operating_cash_flow": 7669528,
"quarter": 1
},
{
"change_in_working_capital": -8545,
"financing_cash_flow": 151742,
"investing_cash_flow": -134163,
"net_cash_flow": 7686587,
"operating_cash_flow": 7996251,
"quarter": 2
},
{
"change_in_working_capital": 33930,
"financing_cash_flow": 130950,
"investing_cash_flow": -232600,
"net_cash_flow": 7425548,
"operating_cash_flow": 7792879,
"quarter": 3
},
{
"change_in_working_capital": 65918,
"financing_cash_flow": 25578,
"investing_cash_flow": -474772,
"net_cash_flow": 9087399,
"operating_cash_flow": 9422253,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8097893349458366,
"current_ratio": 1.4528117754335266,
"debt_to_equity_ratio": 0.6531095924678759,
"profit_margin": 0.2886580921904775,
"quarter": 1,
"return_on_assets": 0.23375224450166077,
"return_on_equity": 0.31320557216305156
},
{
"asset_turnover_ratio": 0.8255232635479232,
"current_ratio": 2.103025815751331,
"debt_to_equity_ratio": 0.661770066662188,
"profit_margin": 0.2746305612770213,
"quarter": 2,
"return_on_assets": 0.22671391721540451,
"return_on_equity": 0.30711838843362027
},
{
"asset_turnover_ratio": 0.841562906238182,
"current_ratio": 1.4974854149936228,
"debt_to_equity_ratio": 0.6637591153428192,
"profit_margin": 0.2700113598556913,
"quarter": 3,
"return_on_assets": 0.22723154471747914,
"return_on_equity": 0.30805804776161305
},
{
"asset_turnover_ratio": 0.8579142031332212,
"current_ratio": 1.7220334147227463,
"debt_to_equity_ratio": 0.6369129636928418,
"profit_margin": 0.30437543805755257,
"quarter": 4,
"return_on_assets": 0.26112801139447034,
"return_on_equity": 0.3389376995617614
}
],
"income_statement": [
{
"depreciation": 934771,
"expenses": 14202465,
"income_tax": 2394038,
"marketing_expense": 2619169,
"net_income": 9128795,
"net_profit": 6734757,
"operational_expense": 7937192,
"product_revenue": 5236598,
"quarter": 1,
"rd_expense": 2146359,
"revenue": 23331260,
"salaries_expense": 5467475,
"service_revenue": 18094662
},
{
"depreciation": 1303446,
"expenses": 14916722,
"income_tax": 2760685,
"marketing_expense": 2901273,
"net_income": 9453490,
"net_profit": 6692805,
"operational_expense": 9736622,
"product_revenue": 6967155,
"quarter": 2,
"rd_expense": 1541876,
"revenue": 24370212,
"salaries_expense": 4705067,
"service_revenue": 17403057
},
{
"depreciation": 919624,
"expenses": 15666900,
"income_tax": 2915274,
"marketing_expense": 1931066,
"net_income": 9788529,
"net_profit": 6873255,
"operational_expense": 9944173,
"product_revenue": 5459364,
"quarter": 3,
"rd_expense": 1655602,
"revenue": 25455429,
"salaries_expense": 5410375,
"service_revenue": 19996065
},
{
"depreciation": 1329223,
"expenses": 16454805,
"income_tax": 2041137,
"marketing_expense": 2548169,
"net_income": 10134167,
"net_profit": 8093030,
"operational_expense": 9369776,
"product_revenue": 10610563,
"quarter": 4,
"rd_expense": 1920291,
"revenue": 26588972,
"salaries_expense": 5427403,
"service_revenue": 15978409
}
],
"market_conditions": {
"gdp_growth": [
0.045653296234572455,
0.0508648607088634,
0.05851551399574174,
0.06276086405765632
],
"inflation_rate": [
0.0029819933965319926,
0.0036348462030237187,
0.007242320534631532,
0.006471378866649959
],
"interest_rate": [
0.013897379597021881,
0.014529830116914217,
0.015352361389775955,
0.014621293146303869
],
"year": 2008
},
"random_event": null,
"year": 2008
},
{
"advertising_kpis": [
{
"average_project_size": 137811,
"billable_hours_per_employee": 135,
"client_concentration": 0.38,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.77,
"gross_billings": 80657524,
"net_revenue": 71415709,
"new_client_acquisition": 2,
"organic_growth": 0.12,
"quarter": 1,
"revenue_per_employee": 255970
},
{
"average_project_size": 121373,
"billable_hours_per_employee": 107,
"client_concentration": 0.35,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.6,
"gross_billings": 86545972,
"net_revenue": 73925797,
"new_client_acquisition": 4,
"organic_growth": 0.08,
"quarter": 2,
"revenue_per_employee": 264967
},
{
"average_project_size": 87251,
"billable_hours_per_employee": 132,
"client_concentration": 0.25,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.62,
"gross_billings": 91920969,
"net_revenue": 76524109,
"new_client_acquisition": 4,
"organic_growth": 0.13,
"quarter": 3,
"revenue_per_employee": 274280
},
{
"average_project_size": 184563,
"billable_hours_per_employee": 124,
"client_concentration": 0.38,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.71,
"gross_billings": 97051158,
"net_revenue": 79213745,
"new_client_acquisition": 2,
"organic_growth": 0.13,
"quarter": 4,
"revenue_per_employee": 283920
}
],
"balance_sheet": [
{
"assets": 94513761,
"current_assets": 28919106,
"current_liabilities": 18998684,
"equity": 74538563,
"fixed_assets": 65594655,
"liabilities": 38182152,
"long_term_liabilities": 19183468,
"quarter": 1
},
{
"assets": 96218043,
"current_assets": 47176929,
"current_liabilities": 18074005,
"equity": 75621800,
"fixed_assets": 49041114,
"liabilities": 39260998,
"long_term_liabilities": 21186993,
"quarter": 2
},
{
"assets": 97953057,
"current_assets": 31484639,
"current_liabilities": 22743618,
"equity": 78691341,
"fixed_assets": 66468418,
"liabilities": 40370326,
"long_term_liabilities": 17626708,
"quarter": 3
},
{
"assets": 99719357,
"current_assets": 33249669,
"current_liabilities": 24613364,
"equity": 78665668,
"fixed_assets": 66469688,
"liabilities": 41510999,
"long_term_liabilities": 16897635,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -45712,
"financing_cash_flow": -165775,
"investing_cash_flow": -174975,
"net_cash_flow": 22721028,
"operating_cash_flow": 22763161,
"quarter": 1
},
{
"change_in_working_capital": -2929,
"financing_cash_flow": -111557,
"investing_cash_flow": -396811,
"net_cash_flow": 21933446,
"operating_cash_flow": 22340726,
"quarter": 2
},
{
"change_in_working_capital": -38100,
"financing_cash_flow": 144959,
"investing_cash_flow": -136461,
"net_cash_flow": 25137788,
"operating_cash_flow": 25533152,
"quarter": 3
},
{
"change_in_working_capital": 60651,
"financing_cash_flow": -119460,
"investing_cash_flow": -464997,
"net_cash_flow": 25100103,
"operating_cash_flow": 25144996,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7556117568953795,
"current_ratio": 1.5221636403868815,
"debt_to_equity_ratio": 0.5122469559816977,
"profit_margin": 0.2549432646534392,
"quarter": 1,
"return_on_assets": 0.1926381281134289,
"return_on_equity": 0.2442622082746618
},
{
"asset_turnover_ratio": 0.7683153252243968,
"current_ratio": 2.6102089160648125,
"debt_to_equity_ratio": 0.5191756609866467,
"profit_margin": 0.2524795911229743,
"quarter": 2,
"return_on_assets": 0.19398393916617074,
"return_on_equity": 0.2468171215178692
},
{
"asset_turnover_ratio": 0.781232473428573,
"current_ratio": 1.3843285180044793,
"debt_to_equity_ratio": 0.5130211975927568,
"profit_margin": 0.27584261059478654,
"quarter": 3,
"return_on_assets": 0.2154972049519598,
"return_on_equity": 0.268245651068521
},
{
"asset_turnover_ratio": 0.7943667847757984,
"current_ratio": 1.3508786933797428,
"debt_to_equity_ratio": 0.5276888896437008,
"profit_margin": 0.25825454913159324,
"quarter": 4,
"return_on_assets": 0.2051488358473872,
"return_on_equity": 0.26005385220907296
}
],
"income_statement": [
{
"depreciation": 4556207,
"expenses": 46287348,
"income_tax": 6921407,
"marketing_expense": 4937908,
"net_income": 25128361,
"net_profit": 18206954,
"operational_expense": 25860097,
"product_revenue": 19582399,
"quarter": 1,
"rd_expense": 4651970,
"revenue": 71415709,
"salaries_expense": 16458250,
"service_revenue": 51833310
},
{
"depreciation": 3675971,
"expenses": 48000010,
"income_tax": 7261032,
"marketing_expense": 5063105,
"net_income": 25925787,
"net_profit": 18664755,
"operational_expense": 24495771,
"product_revenue": 15083308,
"quarter": 2,
"rd_expense": 6148939,
"revenue": 73925797,
"salaries_expense": 22209840,
"service_revenue": 58842489
},
{
"depreciation": 4424542,
"expenses": 49776043,
"income_tax": 5639456,
"marketing_expense": 5329723,
"net_income": 26748066,
"net_profit": 21108610,
"operational_expense": 29541564,
"product_revenue": 18873100,
"quarter": 3,
"rd_expense": 6512134,
"revenue": 76524109,
"salaries_expense": 21253786,
"service_revenue": 57651009
},
{
"depreciation": 4687686,
"expenses": 51617790,
"income_tax": 7138645,
"marketing_expense": 6382295,
"net_income": 27595955,
"net_profit": 20457310,
"operational_expense": 35917826,
"product_revenue": 19436957,
"quarter": 4,
"rd_expense": 9398786,
"revenue": 79213745,
"salaries_expense": 19178823,
"service_revenue": 59776788
}
],
"market_conditions": {
"gdp_growth": [
0.03755073394146728,
0.04892393300076893,
0.04314141705404588,
0.0334249485714975
],
"inflation_rate": [
0.006340118354057454,
0.002015815733941508,
0.011622122164574956,
0.0034678091076172863
],
"interest_rate": [
0.014921106633146237,
0.01925834178484204,
0.019689261379269025,
0.01245308950066533
],
"year": 2009
},
"random_event": {
"description": "Mccullough and Sons Data Privacy Regulation Impact in 2009",
"impact": 0.04,
"type": "Data Privacy Regulation Impact"
},
"year": 2009
},
{
"advertising_kpis": [
{
"average_project_size": 149603,
"billable_hours_per_employee": 153,
"client_concentration": 0.18,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.64,
"gross_billings": 105288119,
"net_revenue": 85118317,
"new_client_acquisition": 3,
"organic_growth": 0.04,
"quarter": 1,
"revenue_per_employee": 305084
},
{
"average_project_size": 159947,
"billable_hours_per_employee": 91,
"client_concentration": 0.23,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.73,
"gross_billings": 107171221,
"net_revenue": 89598316,
"new_client_acquisition": 5,
"organic_growth": 0.05,
"quarter": 2,
"revenue_per_employee": 321141
},
{
"average_project_size": 138362,
"billable_hours_per_employee": 132,
"client_concentration": 0.32,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.78,
"gross_billings": 114299485,
"net_revenue": 94314110,
"new_client_acquisition": 2,
"organic_growth": 0.1,
"quarter": 3,
"revenue_per_employee": 338043
},
{
"average_project_size": 134764,
"billable_hours_per_employee": 137,
"client_concentration": 0.34,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.69,
"gross_billings": 111364608,
"net_revenue": 99278109,
"new_client_acquisition": 5,
"organic_growth": 0.06,
"quarter": 4,
"revenue_per_employee": 355836
}
],
"balance_sheet": [
{
"assets": 100533450,
"current_assets": 43666516,
"current_liabilities": 29017226,
"equity": 62045707,
"fixed_assets": 56866934,
"liabilities": 56567053,
"long_term_liabilities": 27549827,
"quarter": 1
},
{
"assets": 103613238,
"current_assets": 34307568,
"current_liabilities": 31212743,
"equity": 65554887,
"fixed_assets": 69305670,
"liabilities": 57832829,
"long_term_liabilities": 26620086,
"quarter": 2
},
{
"assets": 106787374,
"current_assets": 32511802,
"current_liabilities": 32441854,
"equity": 68672426,
"fixed_assets": 74275572,
"liabilities": 59126929,
"long_term_liabilities": 26685075,
"quarter": 3
},
{
"assets": 110058748,
"current_assets": 51983065,
"current_liabilities": 35602911,
"equity": 72323892,
"fixed_assets": 58075683,
"liabilities": 60449986,
"long_term_liabilities": 24847075,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 23926,
"financing_cash_flow": 160664,
"investing_cash_flow": -142648,
"net_cash_flow": 20549296,
"operating_cash_flow": 21229379,
"quarter": 1
},
{
"change_in_working_capital": -75103,
"financing_cash_flow": -150979,
"investing_cash_flow": -221107,
"net_cash_flow": 23870160,
"operating_cash_flow": 24087359,
"quarter": 2
},
{
"change_in_working_capital": 47035,
"financing_cash_flow": -151571,
"investing_cash_flow": -114659,
"net_cash_flow": 26594128,
"operating_cash_flow": 26850008,
"quarter": 3
},
{
"change_in_working_capital": -20752,
"financing_cash_flow": -45245,
"investing_cash_flow": -120105,
"net_cash_flow": 28433677,
"operating_cash_flow": 28819537,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8466666268789145,
"current_ratio": 1.5048480512920153,
"debt_to_equity_ratio": 0.9116997087324672,
"profit_margin": 0.21240210846744068,
"quarter": 1,
"return_on_assets": 0.1798337767180973,
"return_on_equity": 0.2913869609060946
},
{
"asset_turnover_ratio": 0.864738113869195,
"current_ratio": 1.0991526121238366,
"debt_to_equity_ratio": 0.8822046936027821,
"profit_margin": 0.2207014471120194,
"quarter": 2,
"return_on_assets": 0.19084895310384953,
"return_on_equity": 0.3016476559558405
},
{
"asset_turnover_ratio": 0.8831953298149273,
"current_ratio": 1.0021561036554816,
"debt_to_equity_ratio": 0.8609995662596804,
"profit_margin": 0.22278724784658413,
"quarter": 3,
"return_on_assets": 0.19676465684042385,
"return_on_equity": 0.30597406009800787
},
{
"asset_turnover_ratio": 0.902046505199205,
"current_ratio": 1.4600790648832058,
"debt_to_equity_ratio": 0.8358231882764274,
"profit_margin": 0.22880300832482617,
"quarter": 4,
"return_on_assets": 0.20639095403847407,
"return_on_equity": 0.31407505005399877
}
],
"income_statement": [
{
"depreciation": 3150069,
"expenses": 60109161,
"income_tax": 6929846,
"marketing_expense": 11534848,
"net_income": 25009156,
"net_profit": 18079310,
"operational_expense": 33780975,
"product_revenue": 33656143,
"quarter": 1,
"rd_expense": 6971169,
"revenue": 85118317,
"salaries_expense": 23614667,
"service_revenue": 51462174
},
{
"depreciation": 4312881,
"expenses": 62948004,
"income_tax": 6875834,
"marketing_expense": 6989092,
"net_income": 26650312,
"net_profit": 19774478,
"operational_expense": 43888582,
"product_revenue": 32302229,
"quarter": 2,
"rd_expense": 10444830,
"revenue": 89598316,
"salaries_expense": 28611954,
"service_revenue": 57296087
},
{
"depreciation": 5838027,
"expenses": 65920920,
"income_tax": 7381209,
"marketing_expense": 6631805,
"net_income": 28393190,
"net_profit": 21011981,
"operational_expense": 39483558,
"product_revenue": 29241782,
"quarter": 3,
"rd_expense": 9565049,
"revenue": 94314110,
"salaries_expense": 20928941,
"service_revenue": 65072328
},
{
"depreciation": 6104407,
"expenses": 69034241,
"income_tax": 7528738,
"marketing_expense": 8871326,
"net_income": 30243868,
"net_profit": 22715130,
"operational_expense": 44749187,
"product_revenue": 20779287,
"quarter": 4,
"rd_expense": 9237700,
"revenue": 99278109,
"salaries_expense": 26413405,
"service_revenue": 78498822
}
],
"market_conditions": {
"gdp_growth": [
0.02975164822430554,
0.045392219589124816,
0.03630014780082323,
0.038373387818244634
],
"inflation_rate": [
0.005604442088050231,
0.005559646831745983,
0.005334910254174422,
0.00883816587702172
],
"interest_rate": [
0.022788704310077217,
0.018855464022272502,
0.0193185037746583,
0.01816591792677817
],
"year": 2010
},
"random_event": null,
"year": 2010
},
{
"advertising_kpis": [
{
"average_project_size": 184402,
"billable_hours_per_employee": 84,
"client_concentration": 0.35,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.79,
"gross_billings": 42033649,
"net_revenue": 32343805,
"new_client_acquisition": 5,
"organic_growth": 0.1,
"quarter": 1,
"revenue_per_employee": 115928
},
{
"average_project_size": 90983,
"billable_hours_per_employee": 148,
"client_concentration": 0.31,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.69,
"gross_billings": 39933055,
"net_revenue": 33000879,
"new_client_acquisition": 3,
"organic_growth": 0.02,
"quarter": 2,
"revenue_per_employee": 118283
},
{
"average_project_size": 192352,
"billable_hours_per_employee": 95,
"client_concentration": 0.19,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.73,
"gross_billings": 42276724,
"net_revenue": 33671302,
"new_client_acquisition": 1,
"organic_growth": 0,
"quarter": 3,
"revenue_per_employee": 120686
},
{
"average_project_size": 90561,
"billable_hours_per_employee": 133,
"client_concentration": 0.18,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.69,
"gross_billings": 44367848,
"net_revenue": 34355346,
"new_client_acquisition": 1,
"organic_growth": 0.01,
"quarter": 4,
"revenue_per_employee": 123137
}
],
"balance_sheet": [
{
"assets": 36863477,
"current_assets": 14059704,
"current_liabilities": 12020289,
"equity": 21949473,
"fixed_assets": 22803773,
"liabilities": 20420057,
"long_term_liabilities": 8399768,
"quarter": 1
},
{
"assets": 37363406,
"current_assets": 17715864,
"current_liabilities": 9470985,
"equity": 22518226,
"fixed_assets": 19647542,
"liabilities": 20693228,
"long_term_liabilities": 11222243,
"quarter": 2
},
{
"assets": 37870114,
"current_assets": 17438543,
"current_liabilities": 10541116,
"equity": 23520638,
"fixed_assets": 20431571,
"liabilities": 20970053,
"long_term_liabilities": 10428937,
"quarter": 3
},
{
"assets": 38383695,
"current_assets": 12638224,
"current_liabilities": 8563685,
"equity": 23740283,
"fixed_assets": 25745471,
"liabilities": 21250582,
"long_term_liabilities": 12686897,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -39385,
"financing_cash_flow": 26697,
"investing_cash_flow": -124293,
"net_cash_flow": 7335578,
"operating_cash_flow": 7806985,
"quarter": 1
},
{
"change_in_working_capital": 16506,
"financing_cash_flow": -26029,
"investing_cash_flow": -496596,
"net_cash_flow": 7559440,
"operating_cash_flow": 8000088,
"quarter": 2
},
{
"change_in_working_capital": -72002,
"financing_cash_flow": -113628,
"investing_cash_flow": -276341,
"net_cash_flow": 7741516,
"operating_cash_flow": 8255866,
"quarter": 3
},
{
"change_in_working_capital": 82943,
"financing_cash_flow": 96694,
"investing_cash_flow": -431300,
"net_cash_flow": 8465894,
"operating_cash_flow": 8811102,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8773943109056154,
"current_ratio": 1.1696643899327213,
"debt_to_equity_ratio": 0.9303210605557591,
"profit_margin": 0.17023516559044305,
"quarter": 1,
"return_on_assets": 0.1493633658051301,
"return_on_equity": 0.2508512618959006
},
{
"asset_turnover_ratio": 0.8832406499557348,
"current_ratio": 1.8705408149205178,
"debt_to_equity_ratio": 0.9189546281310081,
"profit_margin": 0.17720885555805954,
"quarter": 2,
"return_on_assets": 0.15651806476101243,
"return_on_equity": 0.25970287357449917
},
{
"asset_turnover_ratio": 0.8891259741124624,
"current_ratio": 1.6543355561213822,
"debt_to_equity_ratio": 0.891559701739383,
"profit_margin": 0.19662373020205753,
"quarter": 3,
"return_on_assets": 0.17482326564953038,
"return_on_equity": 0.28147948197663686
},
{
"asset_turnover_ratio": 0.8950505155900181,
"current_ratio": 1.475792722408636,
"debt_to_equity_ratio": 0.8951275770385719,
"profit_margin": 0.19231854046819963,
"quarter": 4,
"return_on_assets": 0.17213480880358184,
"return_on_equity": 0.27831049865749286
}
],
"income_statement": [
{
"depreciation": 2300932,
"expenses": 24521272,
"income_tax": 2316480,
"marketing_expense": 4313749,
"net_income": 7822533,
"net_profit": 5506053,
"operational_expense": 13764222,
"product_revenue": 8068970,
"quarter": 1,
"rd_expense": 2882566,
"revenue": 32343805,
"salaries_expense": 8944711,
"service_revenue": 24274835
},
{
"depreciation": 2152040,
"expenses": 24946371,
"income_tax": 2206460,
"marketing_expense": 2681289,
"net_income": 8054508,
"net_profit": 5848048,
"operational_expense": 12767057,
"product_revenue": 7598010,
"quarter": 2,
"rd_expense": 3164947,
"revenue": 33000879,
"salaries_expense": 11393574,
"service_revenue": 25402869
},
{
"depreciation": 1635289,
"expenses": 25378840,
"income_tax": 1671885,
"marketing_expense": 3859552,
"net_income": 8292462,
"net_profit": 6620577,
"operational_expense": 17187559,
"product_revenue": 8069683,
"quarter": 3,
"rd_expense": 2781936,
"revenue": 33671302,
"salaries_expense": 9931199,
"service_revenue": 25601619
},
{
"depreciation": 2203932,
"expenses": 25818806,
"income_tax": 1929370,
"marketing_expense": 5102591,
"net_income": 8536540,
"net_profit": 6607170,
"operational_expense": 12957905,
"product_revenue": 8299674,
"quarter": 4,
"rd_expense": 5061774,
"revenue": 34355346,
"salaries_expense": 8002894,
"service_revenue": 26055672
}
],
"market_conditions": {
"gdp_growth": [
0.03826070269638354,
0.044123449842542746,
0.039984548910438816,
0.05581134217463373
],
"inflation_rate": [
0.013672456900338172,
0.008333404881067347,
0.005453667824359944,
0.006616099824064912
],
"interest_rate": [
0.014383488733906139,
0.017050677056468035,
0.016987249645514086,
0.019075094068768356
],
"year": 2011
},
"random_event": null,
"year": 2011
},
{
"advertising_kpis": [
{
"average_project_size": 150768,
"billable_hours_per_employee": 80,
"client_concentration": 0.2,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.78,
"gross_billings": 103560250,
"net_revenue": 89117013,
"new_client_acquisition": 5,
"organic_growth": 0.12,
"quarter": 1,
"revenue_per_employee": 319416
},
{
"average_project_size": 192723,
"billable_hours_per_employee": 88,
"client_concentration": 0.39,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.75,
"gross_billings": 110826545,
"net_revenue": 91443903,
"new_client_acquisition": 3,
"organic_growth": 0.01,
"quarter": 2,
"revenue_per_employee": 327756
},
{
"average_project_size": 75957,
"billable_hours_per_employee": 80,
"client_concentration": 0.32,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.78,
"gross_billings": 121339976,
"net_revenue": 93831551,
"new_client_acquisition": 2,
"organic_growth": 0.04,
"quarter": 3,
"revenue_per_employee": 336314
},
{
"average_project_size": 70463,
"billable_hours_per_employee": 135,
"client_concentration": 0.11,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.68,
"gross_billings": 118002997,
"net_revenue": 96281540,
"new_client_acquisition": 1,
"organic_growth": -0.01,
"quarter": 4,
"revenue_per_employee": 345095
}
],
"balance_sheet": [
{
"assets": 96519345,
"current_assets": 29711917,
"current_liabilities": 20529370,
"equity": 71294345,
"fixed_assets": 66807428,
"liabilities": 44670004,
"long_term_liabilities": 24140634,
"quarter": 1
},
{
"assets": 98322139,
"current_assets": 44417253,
"current_liabilities": 19184334,
"equity": 73925046,
"fixed_assets": 53904886,
"liabilities": 45266289,
"long_term_liabilities": 26081955,
"quarter": 2
},
{
"assets": 100158605,
"current_assets": 30347590,
"current_liabilities": 24078444,
"equity": 74439799,
"fixed_assets": 69811015,
"liabilities": 45870533,
"long_term_liabilities": 21792089,
"quarter": 3
},
{
"assets": 102029373,
"current_assets": 31228130,
"current_liabilities": 22990505,
"equity": 78755652,
"fixed_assets": 70801243,
"liabilities": 46482842,
"long_term_liabilities": 23492337,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -8173,
"financing_cash_flow": -99906,
"investing_cash_flow": -429883,
"net_cash_flow": 22400362,
"operating_cash_flow": 22623833,
"quarter": 1
},
{
"change_in_working_capital": -26165,
"financing_cash_flow": -126288,
"investing_cash_flow": -457179,
"net_cash_flow": 24988750,
"operating_cash_flow": 24989201,
"quarter": 2
},
{
"change_in_working_capital": 43030,
"financing_cash_flow": 185491,
"investing_cash_flow": -271116,
"net_cash_flow": 26063529,
"operating_cash_flow": 26311884,
"quarter": 3
},
{
"change_in_working_capital": -19458,
"financing_cash_flow": 9405,
"investing_cash_flow": -157157,
"net_cash_flow": 29020840,
"operating_cash_flow": 29291938,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9233072706823694,
"current_ratio": 1.4472882996409535,
"debt_to_equity_ratio": 0.6265574639896053,
"profit_margin": 0.2181963167908242,
"quarter": 1,
"return_on_assets": 0.20146224572908156,
"return_on_equity": 0.2727425856847412
},
{
"asset_turnover_ratio": 0.9300438734352596,
"current_ratio": 2.31528772382716,
"debt_to_equity_ratio": 0.6123268289883783,
"profit_margin": 0.22821856149337807,
"quarter": 2,
"return_on_assets": 0.21225327492112434,
"return_on_equity": 0.28230210367403763
},
{
"asset_turnover_ratio": 0.9368296513315056,
"current_ratio": 1.2603634188322135,
"debt_to_equity_ratio": 0.6162097912166582,
"profit_margin": 0.21476493551726542,
"quarter": 3,
"return_on_assets": 0.20119815965887305,
"return_on_equity": 0.2707117331147012
},
{
"asset_turnover_ratio": 0.9436649189248668,
"current_ratio": 1.3583055265641186,
"debt_to_equity_ratio": 0.5902159504691803,
"profit_margin": 0.24105473385656273,
"quarter": 4,
"return_on_assets": 0.22747489588120864,
"return_on_equity": 0.2946978459399968
}
],
"income_statement": [
{
"depreciation": 3178829,
"expenses": 62108655,
"income_tax": 7563354,
"marketing_expense": 8847129,
"net_income": 27008358,
"net_profit": 19445004,
"operational_expense": 36617581,
"product_revenue": 23202932,
"quarter": 1,
"rd_expense": 7208493,
"revenue": 89117013,
"salaries_expense": 30808555,
"service_revenue": 65914081
},
{
"depreciation": 4120005,
"expenses": 63678367,
"income_tax": 6896340,
"marketing_expense": 6611165,
"net_income": 27765536,
"net_profit": 20869196,
"operational_expense": 43410592,
"product_revenue": 21468449,
"quarter": 2,
"rd_expense": 12401806,
"revenue": 91443903,
"salaries_expense": 23430223,
"service_revenue": 69975454
},
{
"depreciation": 6160157,
"expenses": 65287752,
"income_tax": 8392072,
"marketing_expense": 9283716,
"net_income": 28543799,
"net_profit": 20151727,
"operational_expense": 37199166,
"product_revenue": 34195835,
"quarter": 3,
"rd_expense": 8399615,
"revenue": 93831551,
"salaries_expense": 23438754,
"service_revenue": 59635716
},
{
"depreciation": 6082817,
"expenses": 66937811,
"income_tax": 6134608,
"marketing_expense": 11042193,
"net_income": 29343729,
"net_profit": 23209121,
"operational_expense": 34066078,
"product_revenue": 31667557,
"quarter": 4,
"rd_expense": 11753418,
"revenue": 96281540,
"salaries_expense": 28805974,
"service_revenue": 64613983
}
],
"market_conditions": {
"gdp_growth": [
0.03598171025132282,
0.04539719872000046,
0.042001279380653005,
0.03684862923016165
],
"inflation_rate": [
0.005804534476917776,
0.008115424658136175,
0.006985768887974037,
0.009415961036903366
],
"interest_rate": [
0.01915795597125131,
0.01756460309543907,
0.014716553362151465,
0.015696137574179866
],
"year": 2012
},
"random_event": null,
"year": 2012
},
{
"advertising_kpis": [
{
"average_project_size": 66420,
"billable_hours_per_employee": 86,
"client_concentration": 0.22,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.64,
"gross_billings": 39956214,
"net_revenue": 35703178,
"new_client_acquisition": 2,
"organic_growth": 0.12,
"quarter": 1,
"revenue_per_employee": 127968
},
{
"average_project_size": 183094,
"billable_hours_per_employee": 152,
"client_concentration": 0.15,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.69,
"gross_billings": 43099629,
"net_revenue": 36478194,
"new_client_acquisition": 2,
"organic_growth": 0.12,
"quarter": 2,
"revenue_per_employee": 130746
},
{
"average_project_size": 180552,
"billable_hours_per_employee": 93,
"client_concentration": 0.26,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.6,
"gross_billings": 41290883,
"net_revenue": 37270035,
"new_client_acquisition": 2,
"organic_growth": 0.09,
"quarter": 3,
"revenue_per_employee": 133584
},
{
"average_project_size": 120848,
"billable_hours_per_employee": 144,
"client_concentration": 0.27,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.73,
"gross_billings": 42308145,
"net_revenue": 38079064,
"new_client_acquisition": 3,
"organic_growth": 0.03,
"quarter": 4,
"revenue_per_employee": 136484
}
],
"balance_sheet": [
{
"assets": 49634235,
"current_assets": 16551394,
"current_liabilities": 13561428,
"equity": 31313163,
"fixed_assets": 33082841,
"liabilities": 27096204,
"long_term_liabilities": 13534776,
"quarter": 1
},
{
"assets": 51248054,
"current_assets": 18154424,
"current_liabilities": 14119364,
"equity": 32784399,
"fixed_assets": 33093630,
"liabilities": 27871377,
"long_term_liabilities": 13752013,
"quarter": 2
},
{
"assets": 52914345,
"current_assets": 21093273,
"current_liabilities": 11496633,
"equity": 33068641,
"fixed_assets": 31821072,
"liabilities": 28668726,
"long_term_liabilities": 17172093,
"quarter": 3
},
{
"assets": 54634815,
"current_assets": 26223752,
"current_liabilities": 12550837,
"equity": 33739114,
"fixed_assets": 28411063,
"liabilities": 29488885,
"long_term_liabilities": 16938048,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 53266,
"financing_cash_flow": 181517,
"investing_cash_flow": -157321,
"net_cash_flow": 10999727,
"operating_cash_flow": 11004342,
"quarter": 1
},
{
"change_in_working_capital": 42319,
"financing_cash_flow": 106533,
"investing_cash_flow": -273571,
"net_cash_flow": 11335319,
"operating_cash_flow": 11666038,
"quarter": 2
},
{
"change_in_working_capital": -37409,
"financing_cash_flow": -50726,
"investing_cash_flow": -120128,
"net_cash_flow": 10962347,
"operating_cash_flow": 11312789,
"quarter": 3
},
{
"change_in_working_capital": -37054,
"financing_cash_flow": -79991,
"investing_cash_flow": -237831,
"net_cash_flow": 10032567,
"operating_cash_flow": 10403430,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7193256428753259,
"current_ratio": 1.2204757493089962,
"debt_to_equity_ratio": 0.8653295101488151,
"profit_margin": 0.24578013755526187,
"quarter": 1,
"return_on_assets": 0.17679595545292479,
"return_on_equity": 0.28023780286903627
},
{
"asset_turnover_ratio": 0.7117966664646428,
"current_ratio": 1.2857819941464785,
"debt_to_equity_ratio": 0.8501414651523732,
"profit_margin": 0.2578998839690364,
"quarter": 2,
"return_on_assets": 0.18357227769077827,
"return_on_equity": 0.2869572811141055
},
{
"asset_turnover_ratio": 0.7043465245577546,
"current_ratio": 1.834734830623888,
"debt_to_equity_ratio": 0.8669459987787221,
"profit_margin": 0.2367323239701814,
"quarter": 3,
"return_on_assets": 0.1667415896388777,
"return_on_equity": 0.2668093315355778
},
{
"asset_turnover_ratio": 0.6969743377002374,
"current_ratio": 2.0894026430269155,
"debt_to_equity_ratio": 0.8740266564202012,
"profit_margin": 0.22566689139207832,
"quarter": 4,
"return_on_assets": 0.15728403216886522,
"return_on_equity": 0.25469501066329125
}
],
"income_statement": [
{
"depreciation": 2229210,
"expenses": 23944392,
"income_tax": 2983654,
"marketing_expense": 3558132,
"net_income": 11758786,
"net_profit": 8775132,
"operational_expense": 12360695,
"product_revenue": 9686155,
"quarter": 1,
"rd_expense": 4216313,
"revenue": 35703178,
"salaries_expense": 8912272,
"service_revenue": 26017023
},
{
"depreciation": 2258316,
"expenses": 24594185,
"income_tax": 2476287,
"marketing_expense": 3714477,
"net_income": 11884009,
"net_profit": 9407722,
"operational_expense": 16485286,
"product_revenue": 11631394,
"quarter": 2,
"rd_expense": 3142287,
"revenue": 36478194,
"salaries_expense": 9320315,
"service_revenue": 24846800
},
{
"depreciation": 2489767,
"expenses": 25261613,
"income_tax": 3185400,
"marketing_expense": 3316947,
"net_income": 12008422,
"net_profit": 8823022,
"operational_expense": 14960512,
"product_revenue": 14731993,
"quarter": 3,
"rd_expense": 3349712,
"revenue": 37270035,
"salaries_expense": 12470546,
"service_revenue": 22538042
},
{
"depreciation": 1810246,
"expenses": 25947153,
"income_tax": 3538727,
"marketing_expense": 4430186,
"net_income": 12131911,
"net_profit": 8593184,
"operational_expense": 16773787,
"product_revenue": 12835179,
"quarter": 4,
"rd_expense": 5145356,
"revenue": 38079064,
"salaries_expense": 10256756,
"service_revenue": 25243885
}
],
"market_conditions": {
"gdp_growth": [
0.05946983832300175,
0.05395008501982023,
0.04469160861303406,
0.06373100361727259
],
"inflation_rate": [
0.003935650135464324,
0.010593527095997202,
0.009546704567425592,
0.003307569360020272
],
"interest_rate": [
0.02102206994942907,
0.011703531887637283,
0.019904159025602542,
0.018670268123973464
],
"year": 2013
},
"random_event": null,
"year": 2013
}
] |
{
"advertising_type": "Digital Marketing",
"financial_health": "Poor",
"founding_year": 1993,
"industry": "Advertising",
"location": "South Nicoleport",
"name": "Wilkinson LLC",
"num_employees": 492,
"region": "Latin America",
"revenue_size": "Medium",
"website": "www.wilkinsonllc.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 179870,
"billable_hours_per_employee": 101,
"client_concentration": 0.16,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.77,
"gross_billings": 16029775,
"net_revenue": 13597764,
"new_client_acquisition": 2,
"organic_growth": 0.03,
"quarter": 1,
"revenue_per_employee": 27638
},
{
"average_project_size": 90288,
"billable_hours_per_employee": 96,
"client_concentration": 0.23,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.64,
"gross_billings": 16229486,
"net_revenue": 13600490,
"new_client_acquisition": 2,
"organic_growth": 0.06,
"quarter": 2,
"revenue_per_employee": 27643
},
{
"average_project_size": 176829,
"billable_hours_per_employee": 123,
"client_concentration": 0.31,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.69,
"gross_billings": 16475344,
"net_revenue": 13603218,
"new_client_acquisition": 3,
"organic_growth": 0.04,
"quarter": 3,
"revenue_per_employee": 27649
},
{
"average_project_size": 107285,
"billable_hours_per_employee": 129,
"client_concentration": 0.2,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.77,
"gross_billings": 15257236,
"net_revenue": 13605945,
"new_client_acquisition": 2,
"organic_growth": 0.04,
"quarter": 4,
"revenue_per_employee": 27654
}
],
"balance_sheet": [
{
"assets": 15027190,
"current_assets": 6965083,
"current_liabilities": 4571070,
"equity": 9987154,
"fixed_assets": 8062107,
"liabilities": 8041763,
"long_term_liabilities": 3470693,
"quarter": 1
},
{
"assets": 15496010,
"current_assets": 5669420,
"current_liabilities": 3993475,
"equity": 10760213,
"fixed_assets": 9826590,
"liabilities": 8119760,
"long_term_liabilities": 4126285,
"quarter": 2
},
{
"assets": 15979457,
"current_assets": 6284835,
"current_liabilities": 3579776,
"equity": 11134991,
"fixed_assets": 9694622,
"liabilities": 8198513,
"long_term_liabilities": 4618737,
"quarter": 3
},
{
"assets": 16477987,
"current_assets": 5257620,
"current_liabilities": 4346020,
"equity": 11457300,
"fixed_assets": 11220367,
"liabilities": 8278031,
"long_term_liabilities": 3932011,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -20626,
"financing_cash_flow": 40842,
"investing_cash_flow": -432116,
"net_cash_flow": 3355199,
"operating_cash_flow": 3628632,
"quarter": 1
},
{
"change_in_working_capital": -48175,
"financing_cash_flow": -162186,
"investing_cash_flow": -357478,
"net_cash_flow": 3523288,
"operating_cash_flow": 3967217,
"quarter": 2
},
{
"change_in_working_capital": 73779,
"financing_cash_flow": 136044,
"investing_cash_flow": -329509,
"net_cash_flow": 4021279,
"operating_cash_flow": 4243324,
"quarter": 3
},
{
"change_in_working_capital": -35203,
"financing_cash_flow": -6715,
"investing_cash_flow": -319691,
"net_cash_flow": 3505219,
"operating_cash_flow": 3866942,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9048773589739665,
"current_ratio": 1.5237314239335649,
"debt_to_equity_ratio": 0.8052106736313468,
"profit_margin": 0.22075151473433427,
"quarter": 1,
"return_on_assets": 0.19975304764230706,
"return_on_equity": 0.3005587978316946
},
{
"asset_turnover_ratio": 0.8776768987629718,
"current_ratio": 1.4196708380545766,
"debt_to_equity_ratio": 0.7546095974122445,
"profit_margin": 0.24881184427913994,
"quarter": 2,
"return_on_assets": 0.21837640786241103,
"return_on_equity": 0.3144884771333058
},
{
"asset_turnover_ratio": 0.8512941334614812,
"current_ratio": 1.755650353541674,
"debt_to_equity_ratio": 0.736283756313768,
"profit_margin": 0.24656276184061743,
"quarter": 3,
"return_on_assets": 0.20989743268497796,
"return_on_equity": 0.3012168577415105
},
{
"asset_turnover_ratio": 0.8257043169168661,
"current_ratio": 1.20975513228195,
"debt_to_equity_ratio": 0.7225114992188386,
"profit_margin": 0.23940593615511455,
"quarter": 4,
"return_on_assets": 0.1976785149788017,
"return_on_equity": 0.28430293350091207
}
],
"income_statement": [
{
"depreciation": 626905,
"expenses": 9352999,
"income_tax": 1243038,
"marketing_expense": 1536707,
"net_income": 4244765,
"net_profit": 3001727,
"operational_expense": 6180532,
"product_revenue": 5061595,
"quarter": 1,
"rd_expense": 1408110,
"revenue": 13597764,
"salaries_expense": 3289945,
"service_revenue": 8536169
},
{
"depreciation": 583254,
"expenses": 9323713,
"income_tax": 892814,
"marketing_expense": 1074650,
"net_income": 4276777,
"net_profit": 3383963,
"operational_expense": 4967331,
"product_revenue": 2998771,
"quarter": 2,
"rd_expense": 1030488,
"revenue": 13600490,
"salaries_expense": 3228995,
"service_revenue": 10601719
},
{
"depreciation": 889277,
"expenses": 9294520,
"income_tax": 954651,
"marketing_expense": 1761364,
"net_income": 4308698,
"net_profit": 3354047,
"operational_expense": 5956315,
"product_revenue": 3075102,
"quarter": 3,
"rd_expense": 1428428,
"revenue": 13603218,
"salaries_expense": 3134913,
"service_revenue": 10528116
},
{
"depreciation": 609598,
"expenses": 9265418,
"income_tax": 1083183,
"marketing_expense": 1580284,
"net_income": 4340527,
"net_profit": 3257344,
"operational_expense": 4870223,
"product_revenue": 3267001,
"quarter": 4,
"rd_expense": 1714371,
"revenue": 13605945,
"salaries_expense": 3964247,
"service_revenue": 10338944
}
],
"market_conditions": {
"gdp_growth": [
0.026241753576095872,
0.021648464091287033,
0.026539152340593668,
0.016147188013862092
],
"inflation_rate": [
0.019906969309668097,
0.016217325377078103,
0.013448648659605366,
0.017541325950285295
],
"interest_rate": [
0.036764851170800014,
0.03749667589723706,
0.035134098706168904,
0.035824043681177024
],
"year": 1993
},
"random_event": null,
"year": 1993
},
{
"advertising_kpis": [
{
"average_project_size": 85020,
"billable_hours_per_employee": 96,
"client_concentration": 0.13,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.71,
"gross_billings": 12980401,
"net_revenue": 11215095,
"new_client_acquisition": 4,
"organic_growth": 0.08,
"quarter": 1,
"revenue_per_employee": 22795
},
{
"average_project_size": 148510,
"billable_hours_per_employee": 148,
"client_concentration": 0.38,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.67,
"gross_billings": 13600117,
"net_revenue": 11317791,
"new_client_acquisition": 3,
"organic_growth": 0.01,
"quarter": 2,
"revenue_per_employee": 23004
},
{
"average_project_size": 59228,
"billable_hours_per_employee": 103,
"client_concentration": 0.39,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.7,
"gross_billings": 12585124,
"net_revenue": 11421428,
"new_client_acquisition": 5,
"organic_growth": 0.03,
"quarter": 3,
"revenue_per_employee": 23214
},
{
"average_project_size": 150628,
"billable_hours_per_employee": 134,
"client_concentration": 0.31,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.74,
"gross_billings": 14610293,
"net_revenue": 11526015,
"new_client_acquisition": 5,
"organic_growth": -0.01,
"quarter": 4,
"revenue_per_employee": 23427
}
],
"balance_sheet": [
{
"assets": 12297158,
"current_assets": 4077098,
"current_liabilities": 3070095,
"equity": 8681181,
"fixed_assets": 8220060,
"liabilities": 5587454,
"long_term_liabilities": 2517359,
"quarter": 1
},
{
"assets": 12611774,
"current_assets": 4787993,
"current_liabilities": 3060034,
"equity": 8786880,
"fixed_assets": 7823781,
"liabilities": 5682644,
"long_term_liabilities": 2622610,
"quarter": 2
},
{
"assets": 12934438,
"current_assets": 6103092,
"current_liabilities": 3271456,
"equity": 9210034,
"fixed_assets": 6831346,
"liabilities": 5779456,
"long_term_liabilities": 2508000,
"quarter": 3
},
{
"assets": 13265358,
"current_assets": 5114170,
"current_liabilities": 2889563,
"equity": 9551708,
"fixed_assets": 8151188,
"liabilities": 5877918,
"long_term_liabilities": 2988355,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -8057,
"financing_cash_flow": -143777,
"investing_cash_flow": -364332,
"net_cash_flow": 2030523,
"operating_cash_flow": 2418234,
"quarter": 1
},
{
"change_in_working_capital": -26272,
"financing_cash_flow": -134966,
"investing_cash_flow": -140840,
"net_cash_flow": 2165926,
"operating_cash_flow": 2629439,
"quarter": 2
},
{
"change_in_working_capital": -88146,
"financing_cash_flow": 66051,
"investing_cash_flow": -386410,
"net_cash_flow": 2646049,
"operating_cash_flow": 2739332,
"quarter": 3
},
{
"change_in_working_capital": -2271,
"financing_cash_flow": -67024,
"investing_cash_flow": -101705,
"net_cash_flow": 2609049,
"operating_cash_flow": 2864073,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9120070669987326,
"current_ratio": 1.3280038565581846,
"debt_to_equity_ratio": 0.643628326606714,
"profit_margin": 0.17578781098153873,
"quarter": 1,
"return_on_assets": 0.1603197259074007,
"return_on_equity": 0.22709778773187658
},
{
"asset_turnover_ratio": 0.8973988116184131,
"current_ratio": 1.5646862093689156,
"debt_to_equity_ratio": 0.6467191995338505,
"profit_margin": 0.16414422213663427,
"quarter": 2,
"return_on_assets": 0.1473028298794444,
"return_on_equity": 0.21142316726756255
},
{
"asset_turnover_ratio": 0.8830246818609359,
"current_ratio": 1.8655583324366887,
"debt_to_equity_ratio": 0.6275173359837759,
"profit_margin": 0.17992951494331533,
"quarter": 3,
"return_on_assets": 0.15888220269021353,
"return_on_equity": 0.22313185814514908
},
{
"asset_turnover_ratio": 0.868880809699972,
"current_ratio": 1.7698766214822104,
"debt_to_equity_ratio": 0.6153787364521612,
"profit_margin": 0.18777244346810237,
"quarter": 4,
"return_on_assets": 0.163151872719907,
"return_on_equity": 0.22658439726172533
}
],
"income_statement": [
{
"depreciation": 446757,
"expenses": 8724061,
"income_tax": 519557,
"marketing_expense": 1169903,
"net_income": 2491034,
"net_profit": 1971477,
"operational_expense": 4797035,
"product_revenue": 2993139,
"quarter": 1,
"rd_expense": 1485302,
"revenue": 11215095,
"salaries_expense": 3596727,
"service_revenue": 8221956
},
{
"depreciation": 771689,
"expenses": 8753459,
"income_tax": 706582,
"marketing_expense": 1682713,
"net_income": 2564332,
"net_profit": 1857750,
"operational_expense": 5493523,
"product_revenue": 2460922,
"quarter": 2,
"rd_expense": 995303,
"revenue": 11317791,
"salaries_expense": 2753000,
"service_revenue": 8856869
},
{
"depreciation": 684280,
"expenses": 8782957,
"income_tax": 583419,
"marketing_expense": 1605772,
"net_income": 2638471,
"net_profit": 2055052,
"operational_expense": 4590724,
"product_revenue": 3440227,
"quarter": 3,
"rd_expense": 1563447,
"revenue": 11421428,
"salaries_expense": 3038198,
"service_revenue": 7981201
},
{
"depreciation": 699805,
"expenses": 8812555,
"income_tax": 549192,
"marketing_expense": 1364043,
"net_income": 2713460,
"net_profit": 2164268,
"operational_expense": 5157306,
"product_revenue": 2760117,
"quarter": 4,
"rd_expense": 1074558,
"revenue": 11526015,
"salaries_expense": 4212374,
"service_revenue": 8765898
}
],
"market_conditions": {
"gdp_growth": [
0.013223276415567073,
0.025478511980025126,
0.00975191284048864,
0.025790324584070982
],
"inflation_rate": [
0.017036769921617234,
0.0185111230745256,
0.010597513694861605,
0.020308105212187254
],
"interest_rate": [
0.026460990582353718,
0.027087015263278155,
0.026458475389883544,
0.02824297094287211
],
"year": 1994
},
"random_event": null,
"year": 1994
},
{
"advertising_kpis": [
{
"average_project_size": 121164,
"billable_hours_per_employee": 123,
"client_concentration": 0.2,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.8,
"gross_billings": 14981352,
"net_revenue": 12103323,
"new_client_acquisition": 5,
"organic_growth": 0.12,
"quarter": 1,
"revenue_per_employee": 24600
},
{
"average_project_size": 107013,
"billable_hours_per_employee": 145,
"client_concentration": 0.17,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.65,
"gross_billings": 13130768,
"net_revenue": 11750904,
"new_client_acquisition": 1,
"organic_growth": 0.08,
"quarter": 2,
"revenue_per_employee": 23884
},
{
"average_project_size": 103142,
"billable_hours_per_employee": 129,
"client_concentration": 0.17,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.74,
"gross_billings": 13265761,
"net_revenue": 11408746,
"new_client_acquisition": 5,
"organic_growth": 0.14,
"quarter": 3,
"revenue_per_employee": 23189
},
{
"average_project_size": 193282,
"billable_hours_per_employee": 132,
"client_concentration": 0.35,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.61,
"gross_billings": 12720030,
"net_revenue": 11076552,
"new_client_acquisition": 4,
"organic_growth": 0.04,
"quarter": 4,
"revenue_per_employee": 22513
}
],
"balance_sheet": [
{
"assets": 13781719,
"current_assets": 4786147,
"current_liabilities": 3411115,
"equity": 8444260,
"fixed_assets": 8995572,
"liabilities": 8224664,
"long_term_liabilities": 4813549,
"quarter": 1
},
{
"assets": 14057684,
"current_assets": 6891627,
"current_liabilities": 4164024,
"equity": 8573162,
"fixed_assets": 7166057,
"liabilities": 8374086,
"long_term_liabilities": 4210062,
"quarter": 2
},
{
"assets": 14339174,
"current_assets": 4905926,
"current_liabilities": 4165763,
"equity": 8409344,
"fixed_assets": 9433248,
"liabilities": 8526223,
"long_term_liabilities": 4360460,
"quarter": 3
},
{
"assets": 14626301,
"current_assets": 5223463,
"current_liabilities": 4731934,
"equity": 8606762,
"fixed_assets": 9402838,
"liabilities": 8681125,
"long_term_liabilities": 3949191,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -18806,
"financing_cash_flow": 103861,
"investing_cash_flow": -375553,
"net_cash_flow": 3279703,
"operating_cash_flow": 3552712,
"quarter": 1
},
{
"change_in_working_capital": -16396,
"financing_cash_flow": -83697,
"investing_cash_flow": -452859,
"net_cash_flow": 2967388,
"operating_cash_flow": 3522557,
"quarter": 2
},
{
"change_in_working_capital": -55151,
"financing_cash_flow": -17730,
"investing_cash_flow": -358923,
"net_cash_flow": 2649020,
"operating_cash_flow": 3046912,
"quarter": 3
},
{
"change_in_working_capital": -17988,
"financing_cash_flow": 130309,
"investing_cash_flow": -222534,
"net_cash_flow": 2828936,
"operating_cash_flow": 3167139,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8782157726478097,
"current_ratio": 1.4031033840840899,
"debt_to_equity_ratio": 0.9739946425145601,
"profit_margin": 0.23854647190693,
"quarter": 1,
"return_on_assets": 0.20949527413815358,
"return_on_equity": 0.34191332336995783
},
{
"asset_turnover_ratio": 0.8359061136955419,
"current_ratio": 1.65504017267912,
"debt_to_equity_ratio": 0.9767791626939979,
"profit_margin": 0.24590142171189552,
"quarter": 2,
"return_on_assets": 0.20555050177539913,
"return_on_equity": 0.33704763773272917
},
{
"asset_turnover_ratio": 0.7956348113217679,
"current_ratio": 1.1776776547297578,
"debt_to_equity_ratio": 1.0138987060108375,
"profit_margin": 0.22757917478397713,
"quarter": 3,
"return_on_assets": 0.18106991379001328,
"return_on_equity": 0.30875095607933273
},
{
"asset_turnover_ratio": 0.7573037092563595,
"current_ratio": 1.1038748638505946,
"debt_to_equity_ratio": 1.0086400669613031,
"profit_margin": 0.24029011916343643,
"quarter": 4,
"return_on_assets": 0.18197259854012304,
"return_on_equity": 0.3092435924218655
}
],
"income_statement": [
{
"depreciation": 665507,
"expenses": 8165407,
"income_tax": 1050711,
"marketing_expense": 1255238,
"net_income": 3937916,
"net_profit": 2887205,
"operational_expense": 5680263,
"product_revenue": 3634024,
"quarter": 1,
"rd_expense": 1091746,
"revenue": 12103323,
"salaries_expense": 2455020,
"service_revenue": 8469299
},
{
"depreciation": 632993,
"expenses": 7975332,
"income_tax": 886008,
"marketing_expense": 1233917,
"net_income": 3775572,
"net_profit": 2889564,
"operational_expense": 4548227,
"product_revenue": 3382143,
"quarter": 2,
"rd_expense": 856605,
"revenue": 11750904,
"salaries_expense": 2931485,
"service_revenue": 8368761
},
{
"depreciation": 450519,
"expenses": 7789682,
"income_tax": 1022671,
"marketing_expense": 1407443,
"net_income": 3619064,
"net_profit": 2596393,
"operational_expense": 3939125,
"product_revenue": 2558094,
"quarter": 3,
"rd_expense": 1096432,
"revenue": 11408746,
"salaries_expense": 3100274,
"service_revenue": 8850652
},
{
"depreciation": 505553,
"expenses": 7608354,
"income_tax": 806612,
"marketing_expense": 1212367,
"net_income": 3468198,
"net_profit": 2661586,
"operational_expense": 5014895,
"product_revenue": 2976216,
"quarter": 4,
"rd_expense": 1019655,
"revenue": 11076552,
"salaries_expense": 2389298,
"service_revenue": 8100336
}
],
"market_conditions": {
"gdp_growth": [
0.007731755803721785,
0.013464949142052075,
0.02624350734425495,
0.020882971644020955
],
"inflation_rate": [
0.014766242053801223,
0.01719019312376997,
0.01384100550928195,
0.022125135260944093
],
"interest_rate": [
0.029191145499878446,
0.02542650111791568,
0.0222262670380906,
0.024611643390293148
],
"year": 1995
},
"random_event": null,
"year": 1995
},
{
"advertising_kpis": [
{
"average_project_size": 176194,
"billable_hours_per_employee": 144,
"client_concentration": 0.22,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.74,
"gross_billings": 18844279,
"net_revenue": 15693707,
"new_client_acquisition": 1,
"organic_growth": 0,
"quarter": 1,
"revenue_per_employee": 31898
},
{
"average_project_size": 193291,
"billable_hours_per_employee": 106,
"client_concentration": 0.1,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.62,
"gross_billings": 17833385,
"net_revenue": 15677071,
"new_client_acquisition": 4,
"organic_growth": 0,
"quarter": 2,
"revenue_per_employee": 31864
},
{
"average_project_size": 124990,
"billable_hours_per_employee": 141,
"client_concentration": 0.32,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.76,
"gross_billings": 19374538,
"net_revenue": 15660454,
"new_client_acquisition": 4,
"organic_growth": 0.01,
"quarter": 3,
"revenue_per_employee": 31830
},
{
"average_project_size": 87230,
"billable_hours_per_employee": 134,
"client_concentration": 0.38,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.75,
"gross_billings": 18459381,
"net_revenue": 15643854,
"new_client_acquisition": 4,
"organic_growth": 0.07,
"quarter": 4,
"revenue_per_employee": 31796
}
],
"balance_sheet": [
{
"assets": 22735266,
"current_assets": 8972578,
"current_liabilities": 4213039,
"equity": 16586124,
"fixed_assets": 13762688,
"liabilities": 9402000,
"long_term_liabilities": 5188961,
"quarter": 1
},
{
"assets": 23300920,
"current_assets": 8196809,
"current_liabilities": 5393352,
"equity": 17030690,
"fixed_assets": 15104111,
"liabilities": 9621945,
"long_term_liabilities": 4228593,
"quarter": 2
},
{
"assets": 23880647,
"current_assets": 10719168,
"current_liabilities": 5688167,
"equity": 17371283,
"fixed_assets": 13161479,
"liabilities": 9847036,
"long_term_liabilities": 4158869,
"quarter": 3
},
{
"assets": 24474798,
"current_assets": 7598601,
"current_liabilities": 5732508,
"equity": 17903941,
"fixed_assets": 16876197,
"liabilities": 10077392,
"long_term_liabilities": 4344884,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 50457,
"financing_cash_flow": 123889,
"investing_cash_flow": -284172,
"net_cash_flow": 3751390,
"operating_cash_flow": 4114782,
"quarter": 1
},
{
"change_in_working_capital": -55921,
"financing_cash_flow": 42716,
"investing_cash_flow": -188361,
"net_cash_flow": 3963304,
"operating_cash_flow": 4234581,
"quarter": 2
},
{
"change_in_working_capital": 59028,
"financing_cash_flow": -5983,
"investing_cash_flow": -180755,
"net_cash_flow": 3955523,
"operating_cash_flow": 4380194,
"quarter": 3
},
{
"change_in_working_capital": -47586,
"financing_cash_flow": 100864,
"investing_cash_flow": -235716,
"net_cash_flow": 3892704,
"operating_cash_flow": 4381713,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6902803336455355,
"current_ratio": 2.1297163401525596,
"debt_to_equity_ratio": 0.5668593819749569,
"profit_margin": 0.20727148786453067,
"quarter": 1,
"return_on_assets": 0.1430754317983348,
"return_on_equity": 0.19611923798471542
},
{
"asset_turnover_ratio": 0.6728090993832003,
"current_ratio": 1.5197986335770408,
"debt_to_equity_ratio": 0.5649768153844618,
"profit_margin": 0.21379727118669042,
"quarter": 2,
"return_on_assets": 0.14384474947770304,
"return_on_equity": 0.19680441602777105
},
{
"asset_turnover_ratio": 0.6557801386201974,
"current_ratio": 1.8844678786681193,
"debt_to_equity_ratio": 0.5668571515414261,
"profit_margin": 0.2131274099716394,
"quarter": 3,
"return_on_assets": 0.13976472245496532,
"return_on_equity": 0.192137333782427
},
{
"asset_turnover_ratio": 0.6391821497362307,
"current_ratio": 1.3255281981289864,
"debt_to_equity_ratio": 0.5628588700107982,
"profit_margin": 0.22414777074754086,
"quarter": 4,
"return_on_assets": 0.143271253964997,
"return_on_equity": 0.19585268963967206
}
],
"income_statement": [
{
"depreciation": 861924,
"expenses": 11150006,
"income_tax": 1290843,
"marketing_expense": 1134401,
"net_income": 4543701,
"net_profit": 3252858,
"operational_expense": 7331652,
"product_revenue": 5452236,
"quarter": 1,
"rd_expense": 1225233,
"revenue": 15693707,
"salaries_expense": 5444629,
"service_revenue": 10241471
},
{
"depreciation": 882866,
"expenses": 11100016,
"income_tax": 1225340,
"marketing_expense": 1130382,
"net_income": 4577055,
"net_profit": 3351715,
"operational_expense": 6487479,
"product_revenue": 6051531,
"quarter": 2,
"rd_expense": 2182621,
"revenue": 15677071,
"salaries_expense": 4262328,
"service_revenue": 9625540
},
{
"depreciation": 1042522,
"expenses": 11050251,
"income_tax": 1272531,
"marketing_expense": 2113995,
"net_income": 4610203,
"net_profit": 3337672,
"operational_expense": 6918904,
"product_revenue": 4128935,
"quarter": 3,
"rd_expense": 1673055,
"revenue": 15660454,
"salaries_expense": 5511109,
"service_revenue": 11531519
},
{
"depreciation": 875178,
"expenses": 11000710,
"income_tax": 1136609,
"marketing_expense": 1392561,
"net_income": 4643144,
"net_profit": 3506535,
"operational_expense": 7606151,
"product_revenue": 4161804,
"quarter": 4,
"rd_expense": 1789208,
"revenue": 15643854,
"salaries_expense": 5447489,
"service_revenue": 11482050
}
],
"market_conditions": {
"gdp_growth": [
0.01026840789068318,
0.0021228373280911157,
0.011285524486554208,
0.012215171689072829
],
"inflation_rate": [
0.01646618079761567,
0.012755107864305433,
0.013740835056195881,
0.01621996135400222
],
"interest_rate": [
0.030339899724278904,
0.02346468437063511,
0.03062471204392663,
0.023233497440884383
],
"year": 1996
},
"random_event": null,
"year": 1996
},
{
"advertising_kpis": [
{
"average_project_size": 197331,
"billable_hours_per_employee": 81,
"client_concentration": 0.26,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.73,
"gross_billings": 18646393,
"net_revenue": 15369737,
"new_client_acquisition": 5,
"organic_growth": 0.05,
"quarter": 1,
"revenue_per_employee": 31239
},
{
"average_project_size": 140370,
"billable_hours_per_employee": 129,
"client_concentration": 0.33,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.73,
"gross_billings": 18933717,
"net_revenue": 15282591,
"new_client_acquisition": 4,
"organic_growth": 0,
"quarter": 2,
"revenue_per_employee": 31062
},
{
"average_project_size": 108660,
"billable_hours_per_employee": 160,
"client_concentration": 0.37,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.7,
"gross_billings": 17914894,
"net_revenue": 15195939,
"new_client_acquisition": 2,
"organic_growth": 0.12,
"quarter": 3,
"revenue_per_employee": 30886
},
{
"average_project_size": 89265,
"billable_hours_per_employee": 99,
"client_concentration": 0.15,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.68,
"gross_billings": 17611208,
"net_revenue": 15109778,
"new_client_acquisition": 2,
"organic_growth": 0.02,
"quarter": 4,
"revenue_per_employee": 30711
}
],
"balance_sheet": [
{
"assets": 17884766,
"current_assets": 6689878,
"current_liabilities": 4191091,
"equity": 13365325,
"fixed_assets": 11194888,
"liabilities": 8718153,
"long_term_liabilities": 4527062,
"quarter": 1
},
{
"assets": 18183656,
"current_assets": 6160433,
"current_liabilities": 4930501,
"equity": 13475586,
"fixed_assets": 12023223,
"liabilities": 8832761,
"long_term_liabilities": 3902260,
"quarter": 2
},
{
"assets": 18487542,
"current_assets": 8415852,
"current_liabilities": 4091524,
"equity": 13368414,
"fixed_assets": 10071690,
"liabilities": 8948877,
"long_term_liabilities": 4857353,
"quarter": 3
},
{
"assets": 18796506,
"current_assets": 5795270,
"current_liabilities": 4095100,
"equity": 13817018,
"fixed_assets": 13001236,
"liabilities": 9066518,
"long_term_liabilities": 4971418,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 97555,
"financing_cash_flow": 171936,
"investing_cash_flow": -146045,
"net_cash_flow": 4849589,
"operating_cash_flow": 5191858,
"quarter": 1
},
{
"change_in_working_capital": -25799,
"financing_cash_flow": -183148,
"investing_cash_flow": -347788,
"net_cash_flow": 4256488,
"operating_cash_flow": 4737156,
"quarter": 2
},
{
"change_in_working_capital": 85360,
"financing_cash_flow": -46339,
"investing_cash_flow": -316538,
"net_cash_flow": 4595752,
"operating_cash_flow": 4641359,
"quarter": 3
},
{
"change_in_working_capital": -19971,
"financing_cash_flow": -175466,
"investing_cash_flow": -326286,
"net_cash_flow": 4422887,
"operating_cash_flow": 4772355,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8593759068472017,
"current_ratio": 1.5962139691073278,
"debt_to_equity_ratio": 0.6522963713938867,
"profit_margin": 0.2731804714680544,
"quarter": 1,
"return_on_assets": 0.23476471540080535,
"return_on_equity": 0.31414963721420913
},
{
"asset_turnover_ratio": 0.8404575515506892,
"current_ratio": 1.249453757336222,
"debt_to_equity_ratio": 0.6554639627545696,
"profit_margin": 0.2698947449421371,
"quarter": 2,
"return_on_assets": 0.22683507651046633,
"return_on_equity": 0.30608620656645286
},
{
"asset_turnover_ratio": 0.8219556174639117,
"current_ratio": 2.056899091878723,
"debt_to_equity_ratio": 0.6694045381897957,
"profit_margin": 0.2520245047048425,
"quarter": 3,
"return_on_assets": 0.20715295738070535,
"return_on_equity": 0.2864774385353416
},
{
"asset_turnover_ratio": 0.8038609941656178,
"current_ratio": 1.4151717906766623,
"debt_to_equity_ratio": 0.6561848584115617,
"profit_margin": 0.27048908329427473,
"quarter": 4,
"return_on_assets": 0.2174356234078823,
"return_on_equity": 0.2957968209927786
}
],
"income_statement": [
{
"depreciation": 993146,
"expenses": 10024559,
"income_tax": 1146466,
"marketing_expense": 1491852,
"net_income": 5345178,
"net_profit": 4198712,
"operational_expense": 6975792,
"product_revenue": 4274840,
"quarter": 1,
"rd_expense": 1751488,
"revenue": 15369737,
"salaries_expense": 4800146,
"service_revenue": 11094897
},
{
"depreciation": 612465,
"expenses": 9969711,
"income_tax": 1188189,
"marketing_expense": 1107680,
"net_income": 5312880,
"net_profit": 4124691,
"operational_expense": 5707917,
"product_revenue": 4425563,
"quarter": 2,
"rd_expense": 1845060,
"revenue": 15282591,
"salaries_expense": 3244918,
"service_revenue": 10857028
},
{
"depreciation": 811610,
"expenses": 9915164,
"income_tax": 1451026,
"marketing_expense": 1299940,
"net_income": 5280775,
"net_profit": 3829749,
"operational_expense": 4962299,
"product_revenue": 5697260,
"quarter": 3,
"rd_expense": 1415556,
"revenue": 15195939,
"salaries_expense": 4937388,
"service_revenue": 9498679
},
{
"depreciation": 685325,
"expenses": 9860915,
"income_tax": 1161833,
"marketing_expense": 1135064,
"net_income": 5248863,
"net_profit": 4087030,
"operational_expense": 5947644,
"product_revenue": 3818327,
"quarter": 4,
"rd_expense": 1142297,
"revenue": 15109778,
"salaries_expense": 3682413,
"service_revenue": 11291451
}
],
"market_conditions": {
"gdp_growth": [
0.031242536682054782,
0.030452892437418236,
0.014442543601799947,
0.02360850346565243
],
"inflation_rate": [
0.013498778134842106,
0.02068631661619567,
0.017099150837214742,
0.016111104045847913
],
"interest_rate": [
0.0363172001812652,
0.03157622916989626,
0.03373147838297981,
0.035546245611691646
],
"year": 1997
},
"random_event": {
"description": "Wilkinson LLC Data Privacy Regulation Impact in 1997",
"impact": -0.06,
"type": "Data Privacy Regulation Impact"
},
"year": 1997
},
{
"advertising_kpis": [
{
"average_project_size": 171526,
"billable_hours_per_employee": 92,
"client_concentration": 0.35,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.71,
"gross_billings": 18533185,
"net_revenue": 16325131,
"new_client_acquisition": 4,
"organic_growth": 0.08,
"quarter": 1,
"revenue_per_employee": 33181
},
{
"average_project_size": 129412,
"billable_hours_per_employee": 148,
"client_concentration": 0.18,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.74,
"gross_billings": 21076545,
"net_revenue": 16330527,
"new_client_acquisition": 1,
"organic_growth": -0.04,
"quarter": 2,
"revenue_per_employee": 33192
},
{
"average_project_size": 54712,
"billable_hours_per_employee": 118,
"client_concentration": 0.27,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.65,
"gross_billings": 20902092,
"net_revenue": 16335926,
"new_client_acquisition": 5,
"organic_growth": -0.03,
"quarter": 3,
"revenue_per_employee": 33203
},
{
"average_project_size": 195816,
"billable_hours_per_employee": 85,
"client_concentration": 0.16,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.65,
"gross_billings": 21120655,
"net_revenue": 16341327,
"new_client_acquisition": 1,
"organic_growth": 0.12,
"quarter": 4,
"revenue_per_employee": 33214
}
],
"balance_sheet": [
{
"assets": 18660128,
"current_assets": 9227206,
"current_liabilities": 4369594,
"equity": 11287487,
"fixed_assets": 9432922,
"liabilities": 10005777,
"long_term_liabilities": 5636183,
"quarter": 1
},
{
"assets": 19174234,
"current_assets": 7153679,
"current_liabilities": 5864804,
"equity": 11713098,
"fixed_assets": 12020555,
"liabilities": 10182943,
"long_term_liabilities": 4318139,
"quarter": 2
},
{
"assets": 19702503,
"current_assets": 8404554,
"current_liabilities": 5667052,
"equity": 12080336,
"fixed_assets": 11297949,
"liabilities": 10363247,
"long_term_liabilities": 4696195,
"quarter": 3
},
{
"assets": 20245327,
"current_assets": 6977422,
"current_liabilities": 5621520,
"equity": 12420008,
"fixed_assets": 13267905,
"liabilities": 10546744,
"long_term_liabilities": 4925224,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 18613,
"financing_cash_flow": 37459,
"investing_cash_flow": -200190,
"net_cash_flow": 3184935,
"operating_cash_flow": 3582517,
"quarter": 1
},
{
"change_in_working_capital": 26656,
"financing_cash_flow": -8146,
"investing_cash_flow": -255099,
"net_cash_flow": 3735542,
"operating_cash_flow": 3872437,
"quarter": 2
},
{
"change_in_working_capital": 98134,
"financing_cash_flow": 3114,
"investing_cash_flow": -281965,
"net_cash_flow": 3138560,
"operating_cash_flow": 3495469,
"quarter": 3
},
{
"change_in_working_capital": -39786,
"financing_cash_flow": -121187,
"investing_cash_flow": -385766,
"net_cash_flow": 3304395,
"operating_cash_flow": 3567643,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8748670427126759,
"current_ratio": 2.1116849757666274,
"debt_to_equity_ratio": 0.8864485956883051,
"profit_margin": 0.1612934070789386,
"quarter": 1,
"return_on_assets": 0.1411102860602028,
"return_on_equity": 0.23327920554858667
},
{
"asset_turnover_ratio": 0.8516912331413082,
"current_ratio": 1.2197643774625717,
"debt_to_equity_ratio": 0.869363766955591,
"profit_margin": 0.16666988150474263,
"quarter": 2,
"return_on_assets": 0.14195127690628997,
"return_on_equity": 0.23237293839768094
},
{
"asset_turnover_ratio": 0.8291294765949281,
"current_ratio": 1.4830557404449438,
"debt_to_equity_ratio": 0.8578608244009107,
"profit_margin": 0.16779458966697083,
"quarter": 3,
"return_on_assets": 0.13912344030603624,
"return_on_equity": 0.2269042847814829
},
{
"asset_turnover_ratio": 0.8071653769781046,
"current_ratio": 1.241198465895345,
"debt_to_equity_ratio": 0.8491736881328901,
"profit_margin": 0.16653635289227123,
"quarter": 4,
"return_on_assets": 0.13442237806284876,
"return_on_equity": 0.21911620346782384
}
],
"income_statement": [
{
"depreciation": 949381,
"expenses": 12859490,
"income_tax": 832505,
"marketing_expense": 2239519,
"net_income": 3465641,
"net_profit": 2633136,
"operational_expense": 6848724,
"product_revenue": 6296570,
"quarter": 1,
"rd_expense": 2245384,
"revenue": 16325131,
"salaries_expense": 4819063,
"service_revenue": 10028561
},
{
"depreciation": 1150630,
"expenses": 12872906,
"income_tax": 735814,
"marketing_expense": 1769527,
"net_income": 3457621,
"net_profit": 2721807,
"operational_expense": 8669628,
"product_revenue": 5425200,
"quarter": 2,
"rd_expense": 1501593,
"revenue": 16330527,
"salaries_expense": 4257544,
"service_revenue": 10905327
},
{
"depreciation": 754389,
"expenses": 12886336,
"income_tax": 708510,
"marketing_expense": 1302023,
"net_income": 3449590,
"net_profit": 2741080,
"operational_expense": 6456315,
"product_revenue": 5074620,
"quarter": 3,
"rd_expense": 1290757,
"revenue": 16335926,
"salaries_expense": 4851165,
"service_revenue": 11261306
},
{
"depreciation": 846218,
"expenses": 12899781,
"income_tax": 720121,
"marketing_expense": 2330161,
"net_income": 3441546,
"net_profit": 2721425,
"operational_expense": 6645501,
"product_revenue": 5469402,
"quarter": 4,
"rd_expense": 1766900,
"revenue": 16341327,
"salaries_expense": 5273253,
"service_revenue": 10871925
}
],
"market_conditions": {
"gdp_growth": [
0.01921711234615321,
0.008567364745595472,
0.00624241510397824,
0.007886553548096382
],
"inflation_rate": [
0.015000224617046781,
0.010495806018952149,
0.01009142531568866,
0.011655984230035644
],
"interest_rate": [
0.03462464059017657,
0.03544525361524849,
0.03213577045499795,
0.032491922208747144
],
"year": 1998
},
"random_event": null,
"year": 1998
}
] |
{
"advertising_type": "Branding Services",
"financial_health": "Distressed",
"founding_year": 1993,
"industry": "Advertising",
"location": "Fordton",
"name": "Myers, Oliver and Williams",
"num_employees": 196,
"region": "Asia-Pacific",
"revenue_size": "Small",
"website": "www.myers,oliverandwilliams.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 152290,
"billable_hours_per_employee": 115,
"client_concentration": 0.15,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.65,
"gross_billings": 4483421,
"net_revenue": 3982248,
"new_client_acquisition": 3,
"organic_growth": 0.08,
"quarter": 1,
"revenue_per_employee": 20318
},
{
"average_project_size": 87803,
"billable_hours_per_employee": 110,
"client_concentration": 0.26,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.67,
"gross_billings": 4656097,
"net_revenue": 3910936,
"new_client_acquisition": 2,
"organic_growth": 0.12,
"quarter": 2,
"revenue_per_employee": 19954
},
{
"average_project_size": 92178,
"billable_hours_per_employee": 134,
"client_concentration": 0.18,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.7,
"gross_billings": 4961681,
"net_revenue": 3840901,
"new_client_acquisition": 1,
"organic_growth": 0.02,
"quarter": 3,
"revenue_per_employee": 19596
},
{
"average_project_size": 90478,
"billable_hours_per_employee": 81,
"client_concentration": 0.11,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.67,
"gross_billings": 4343381,
"net_revenue": 3772120,
"new_client_acquisition": 2,
"organic_growth": -0.02,
"quarter": 4,
"revenue_per_employee": 19246
}
],
"balance_sheet": [
{
"assets": 4120353,
"current_assets": 1350212,
"current_liabilities": 898725,
"equity": 3511855,
"fixed_assets": 2770141,
"liabilities": 1733604,
"long_term_liabilities": 834879,
"quarter": 1
},
{
"assets": 4211660,
"current_assets": 1648989,
"current_liabilities": 965212,
"equity": 3609623,
"fixed_assets": 2562671,
"liabilities": 1781657,
"long_term_liabilities": 816445,
"quarter": 2
},
{
"assets": 4304990,
"current_assets": 1377356,
"current_liabilities": 1042125,
"equity": 3619012,
"fixed_assets": 2927634,
"liabilities": 1831041,
"long_term_liabilities": 788916,
"quarter": 3
},
{
"assets": 4400389,
"current_assets": 1575243,
"current_liabilities": 1035544,
"equity": 3622315,
"fixed_assets": 2825146,
"liabilities": 1881795,
"long_term_liabilities": 846251,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 36184,
"financing_cash_flow": -195101,
"investing_cash_flow": -131739,
"net_cash_flow": 1186109,
"operating_cash_flow": 1359925,
"quarter": 1
},
{
"change_in_working_capital": -48520,
"financing_cash_flow": -3433,
"investing_cash_flow": -175860,
"net_cash_flow": 902827,
"operating_cash_flow": 1378840,
"quarter": 2
},
{
"change_in_working_capital": -59568,
"financing_cash_flow": 169227,
"investing_cash_flow": -346278,
"net_cash_flow": 1131926,
"operating_cash_flow": 1260803,
"quarter": 3
},
{
"change_in_working_capital": -33573,
"financing_cash_flow": 146284,
"investing_cash_flow": -493061,
"net_cash_flow": 1088164,
"operating_cash_flow": 1287164,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9664822407206373,
"current_ratio": 1.5023639044201507,
"debt_to_equity_ratio": 0.4936433878961404,
"profit_margin": 0.2825303697810885,
"quarter": 1,
"return_on_assets": 0.2730605848576566,
"return_on_equity": 0.32037370563420187
},
{
"asset_turnover_ratio": 0.9285972751836568,
"current_ratio": 1.70842156956192,
"debt_to_equity_ratio": 0.49358534118383,
"profit_margin": 0.30162089075351783,
"quarter": 2,
"return_on_assets": 0.28008433729218407,
"return_on_equity": 0.32679867121857326
},
{
"asset_turnover_ratio": 0.8921974267071469,
"current_ratio": 1.3216802207028908,
"debt_to_equity_ratio": 0.5059505190919511,
"profit_margin": 0.298123539242485,
"quarter": 3,
"return_on_assets": 0.2659850545529722,
"return_on_equity": 0.31640210090488785
},
{
"asset_turnover_ratio": 0.8572242135865715,
"current_ratio": 1.5211743779115132,
"debt_to_equity_ratio": 0.5195006508268883,
"profit_margin": 0.2925996521849782,
"quarter": 4,
"return_on_assets": 0.2508235067399723,
"return_on_equity": 0.30470044708977545
}
],
"income_statement": [
{
"depreciation": 234819,
"expenses": 2425090,
"income_tax": 432052,
"marketing_expense": 281526,
"net_income": 1557158,
"net_profit": 1125106,
"operational_expense": 1329615,
"product_revenue": 1288076,
"quarter": 1,
"rd_expense": 421939,
"revenue": 3982248,
"salaries_expense": 1192348,
"service_revenue": 2694172
},
{
"depreciation": 199220,
"expenses": 2366055,
"income_tax": 365261,
"marketing_expense": 381045,
"net_income": 1544881,
"net_profit": 1179620,
"operational_expense": 1282896,
"product_revenue": 1486222,
"quarter": 2,
"rd_expense": 422471,
"revenue": 3910936,
"salaries_expense": 839218,
"service_revenue": 2424714
},
{
"depreciation": 115740,
"expenses": 2308457,
"income_tax": 387381,
"marketing_expense": 336897,
"net_income": 1532444,
"net_profit": 1145063,
"operational_expense": 1179944,
"product_revenue": 1365577,
"quarter": 3,
"rd_expense": 340928,
"revenue": 3840901,
"salaries_expense": 1051495,
"service_revenue": 2475324
},
{
"depreciation": 183443,
"expenses": 2252262,
"income_tax": 416137,
"marketing_expense": 422055,
"net_income": 1519858,
"net_profit": 1103721,
"operational_expense": 1565531,
"product_revenue": 1493502,
"quarter": 4,
"rd_expense": 305676,
"revenue": 3772120,
"salaries_expense": 936175,
"service_revenue": 2278618
}
],
"market_conditions": {
"gdp_growth": [
0.017184677260405616,
0.00984252853508783,
0.007891058468985808,
0.002420135104786619
],
"inflation_rate": [
0.012806368012964083,
0.020646729715812537,
0.01743709781837266,
0.011847288155439267
],
"interest_rate": [
0.021397954038655062,
0.024230238054327218,
0.0248769239475677,
0.025611447710013627
],
"year": 1993
},
"random_event": null,
"year": 1993
},
{
"advertising_kpis": [
{
"average_project_size": 173522,
"billable_hours_per_employee": 139,
"client_concentration": 0.32,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.63,
"gross_billings": 2918314,
"net_revenue": 2280375,
"new_client_acquisition": 5,
"organic_growth": -0.02,
"quarter": 1,
"revenue_per_employee": 11635
},
{
"average_project_size": 131650,
"billable_hours_per_employee": 94,
"client_concentration": 0.13,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.6,
"gross_billings": 2589742,
"net_revenue": 2241764,
"new_client_acquisition": 4,
"organic_growth": 0.04,
"quarter": 2,
"revenue_per_employee": 11438
},
{
"average_project_size": 140640,
"billable_hours_per_employee": 110,
"client_concentration": 0.35,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.66,
"gross_billings": 2656835,
"net_revenue": 2203807,
"new_client_acquisition": 4,
"organic_growth": 0.04,
"quarter": 3,
"revenue_per_employee": 11244
},
{
"average_project_size": 110925,
"billable_hours_per_employee": 133,
"client_concentration": 0.21,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.73,
"gross_billings": 2525292,
"net_revenue": 2166493,
"new_client_acquisition": 3,
"organic_growth": 0.08,
"quarter": 4,
"revenue_per_employee": 11054
}
],
"balance_sheet": [
{
"assets": 2832275,
"current_assets": 957025,
"current_liabilities": 712376,
"equity": 1483386,
"fixed_assets": 1875250,
"liabilities": 1694384,
"long_term_liabilities": 982008,
"quarter": 1
},
{
"assets": 2874078,
"current_assets": 873467,
"current_liabilities": 1016126,
"equity": 1519996,
"fixed_assets": 2000611,
"liabilities": 1709028,
"long_term_liabilities": 692902,
"quarter": 2
},
{
"assets": 2916498,
"current_assets": 1328968,
"current_liabilities": 793787,
"equity": 1522349,
"fixed_assets": 1587530,
"liabilities": 1723799,
"long_term_liabilities": 930012,
"quarter": 3
},
{
"assets": 2959544,
"current_assets": 1168353,
"current_liabilities": 997863,
"equity": 1505178,
"fixed_assets": 1791191,
"liabilities": 1738698,
"long_term_liabilities": 740835,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -52767,
"financing_cash_flow": -81675,
"investing_cash_flow": -371156,
"net_cash_flow": 308366,
"operating_cash_flow": 456431,
"quarter": 1
},
{
"change_in_working_capital": -76433,
"financing_cash_flow": 55647,
"investing_cash_flow": -129808,
"net_cash_flow": 192974,
"operating_cash_flow": 463175,
"quarter": 2
},
{
"change_in_working_capital": -91940,
"financing_cash_flow": 138019,
"investing_cash_flow": -309730,
"net_cash_flow": 180459,
"operating_cash_flow": 455386,
"quarter": 3
},
{
"change_in_working_capital": -12887,
"financing_cash_flow": -150404,
"investing_cash_flow": -253242,
"net_cash_flow": 287446,
"operating_cash_flow": 429775,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8051389783831019,
"current_ratio": 1.3434267858546611,
"debt_to_equity_ratio": 1.1422407923493951,
"profit_margin": 0.15150797566189772,
"quarter": 1,
"return_on_assets": 0.1219849767413122,
"return_on_equity": 0.23290970792497703
},
{
"asset_turnover_ratio": 0.7799941407296531,
"current_ratio": 0.8596050096149493,
"debt_to_equity_ratio": 1.1243634851670663,
"profit_margin": 0.1583333482025762,
"quarter": 2,
"return_on_assets": 0.12349908388011738,
"return_on_equity": 0.2335177197834731
},
{
"asset_turnover_ratio": 0.7556346687019844,
"current_ratio": 1.6742123516762053,
"debt_to_equity_ratio": 1.132328395131471,
"profit_margin": 0.1495820641281201,
"quarter": 3,
"return_on_assets": 0.11302939347121102,
"return_on_equity": 0.2165403596678554
},
{
"asset_turnover_ratio": 0.7320360839372552,
"current_ratio": 1.1708551173858535,
"debt_to_equity_ratio": 1.1551444413883274,
"profit_margin": 0.13124067329088993,
"quarter": 4,
"return_on_assets": 0.09607290852915179,
"return_on_equity": 0.18890257497784316
}
],
"income_statement": [
{
"depreciation": 110936,
"expenses": 1811591,
"income_tax": 123289,
"marketing_expense": 359285,
"net_income": 468784,
"net_profit": 345495,
"operational_expense": 948641,
"product_revenue": 531621,
"quarter": 1,
"rd_expense": 357609,
"revenue": 2280375,
"salaries_expense": 688829,
"service_revenue": 1748754
},
{
"depreciation": 108229,
"expenses": 1796815,
"income_tax": 90003,
"marketing_expense": 261529,
"net_income": 444949,
"net_profit": 354946,
"operational_expense": 1155645,
"product_revenue": 653938,
"quarter": 2,
"rd_expense": 233036,
"revenue": 2241764,
"salaries_expense": 652242,
"service_revenue": 1587826
},
{
"depreciation": 125736,
"expenses": 1782161,
"income_tax": 91996,
"marketing_expense": 294486,
"net_income": 421646,
"net_profit": 329650,
"operational_expense": 1185617,
"product_revenue": 845453,
"quarter": 3,
"rd_expense": 290659,
"revenue": 2203807,
"salaries_expense": 692928,
"service_revenue": 1358354
},
{
"depreciation": 145443,
"expenses": 1767626,
"income_tax": 114535,
"marketing_expense": 341820,
"net_income": 398867,
"net_profit": 284332,
"operational_expense": 1170334,
"product_revenue": 641819,
"quarter": 4,
"rd_expense": 194157,
"revenue": 2166493,
"salaries_expense": 655808,
"service_revenue": 1524674
}
],
"market_conditions": {
"gdp_growth": [
0.0148715531608238,
0.00543616689015963,
0.0071056711642045476,
0.0023446187451971676
],
"inflation_rate": [
0.0095869966190265,
0.009106265229957524,
0.008486689259360504,
0.014599674201258479
],
"interest_rate": [
0.023897465781307744,
0.025858741439656528,
0.029323630142261147,
0.02351888778262692
],
"year": 1994
},
"random_event": null,
"year": 1994
},
{
"advertising_kpis": [
{
"average_project_size": 116187,
"billable_hours_per_employee": 151,
"client_concentration": 0.39,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.68,
"gross_billings": 4908661,
"net_revenue": 4310486,
"new_client_acquisition": 4,
"organic_growth": 0.07,
"quarter": 1,
"revenue_per_employee": 21992
},
{
"average_project_size": 139783,
"billable_hours_per_employee": 87,
"client_concentration": 0.31,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.71,
"gross_billings": 5526399,
"net_revenue": 4348102,
"new_client_acquisition": 4,
"organic_growth": 0.14,
"quarter": 2,
"revenue_per_employee": 22184
},
{
"average_project_size": 78855,
"billable_hours_per_employee": 112,
"client_concentration": 0.12,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.67,
"gross_billings": 5228465,
"net_revenue": 4386047,
"new_client_acquisition": 2,
"organic_growth": 0.09,
"quarter": 3,
"revenue_per_employee": 22378
},
{
"average_project_size": 82186,
"billable_hours_per_employee": 118,
"client_concentration": 0.13,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.64,
"gross_billings": 5184883,
"net_revenue": 4424323,
"new_client_acquisition": 2,
"organic_growth": 0.04,
"quarter": 4,
"revenue_per_employee": 22573
}
],
"balance_sheet": [
{
"assets": 5237546,
"current_assets": 2393531,
"current_liabilities": 1374029,
"equity": 3793083,
"fixed_assets": 2844015,
"liabilities": 2321899,
"long_term_liabilities": 947870,
"quarter": 1
},
{
"assets": 5331155,
"current_assets": 2185953,
"current_liabilities": 1176287,
"equity": 3929638,
"fixed_assets": 3145202,
"liabilities": 2342375,
"long_term_liabilities": 1166088,
"quarter": 2
},
{
"assets": 5426438,
"current_assets": 2075613,
"current_liabilities": 1179839,
"equity": 4017359,
"fixed_assets": 3350825,
"liabilities": 2363030,
"long_term_liabilities": 1183191,
"quarter": 3
},
{
"assets": 5523423,
"current_assets": 2068802,
"current_liabilities": 1255440,
"equity": 4106362,
"fixed_assets": 3454621,
"liabilities": 2383868,
"long_term_liabilities": 1128428,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 23529,
"financing_cash_flow": 139434,
"investing_cash_flow": -442807,
"net_cash_flow": 1013669,
"operating_cash_flow": 1073595,
"quarter": 1
},
{
"change_in_working_capital": 17000,
"financing_cash_flow": 43969,
"investing_cash_flow": -343176,
"net_cash_flow": 919973,
"operating_cash_flow": 1130238,
"quarter": 2
},
{
"change_in_working_capital": -7189,
"financing_cash_flow": 61529,
"investing_cash_flow": -247735,
"net_cash_flow": 799481,
"operating_cash_flow": 1216718,
"quarter": 3
},
{
"change_in_working_capital": -92541,
"financing_cash_flow": -6414,
"investing_cash_flow": -467977,
"net_cash_flow": 618726,
"operating_cash_flow": 1141507,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8229972586398286,
"current_ratio": 1.7419799727662226,
"debt_to_equity_ratio": 0.6121403090836662,
"profit_margin": 0.20355848505249757,
"quarter": 1,
"return_on_assets": 0.16752807517108204,
"return_on_equity": 0.2313252834172097
},
{
"asset_turnover_ratio": 0.8156022475429808,
"current_ratio": 1.858350045524604,
"debt_to_equity_ratio": 0.5960790790398505,
"profit_margin": 0.21638360829621753,
"quarter": 2,
"return_on_assets": 0.176482957257855,
"return_on_equity": 0.23942612525632131
},
{
"asset_turnover_ratio": 0.8082736778711929,
"current_ratio": 1.7592340988897637,
"debt_to_equity_ratio": 0.5882048380540549,
"profit_margin": 0.2174967573306898,
"quarter": 3,
"return_on_assets": 0.17579690397273498,
"return_on_equity": 0.23745724492135256
},
{
"asset_turnover_ratio": 0.8010110759215798,
"current_ratio": 1.64787006945772,
"debt_to_equity_ratio": 0.5805304062330598,
"profit_margin": 0.21852089008872091,
"quarter": 4,
"return_on_assets": 0.17503765328130763,
"return_on_equity": 0.2354412494563314
}
],
"income_statement": [
{
"depreciation": 196159,
"expenses": 3170139,
"income_tax": 262911,
"marketing_expense": 470089,
"net_income": 1140347,
"net_profit": 877436,
"operational_expense": 2089412,
"product_revenue": 1044078,
"quarter": 1,
"rd_expense": 424151,
"revenue": 4310486,
"salaries_expense": 1059998,
"service_revenue": 3266408
},
{
"depreciation": 189380,
"expenses": 3160576,
"income_tax": 246668,
"marketing_expense": 347923,
"net_income": 1187526,
"net_profit": 940858,
"operational_expense": 1662861,
"product_revenue": 1111943,
"quarter": 2,
"rd_expense": 479220,
"revenue": 4348102,
"salaries_expense": 1555126,
"service_revenue": 3236159
},
{
"depreciation": 262767,
"expenses": 3151043,
"income_tax": 281053,
"marketing_expense": 373857,
"net_income": 1235004,
"net_profit": 953951,
"operational_expense": 1610084,
"product_revenue": 1159257,
"quarter": 3,
"rd_expense": 406391,
"revenue": 4386047,
"salaries_expense": 962150,
"service_revenue": 3226790
},
{
"depreciation": 174700,
"expenses": 3141539,
"income_tax": 315977,
"marketing_expense": 583103,
"net_income": 1282784,
"net_profit": 966807,
"operational_expense": 2110333,
"product_revenue": 1688837,
"quarter": 4,
"rd_expense": 453609,
"revenue": 4424323,
"salaries_expense": 1120673,
"service_revenue": 2735486
}
],
"market_conditions": {
"gdp_growth": [
0.007075167471269047,
0.0219159599035696,
0.023054868264442627,
0.01566401135037497
],
"inflation_rate": [
0.01970756627871174,
0.016304799087740175,
0.021485988201584455,
0.02301757237228456
],
"interest_rate": [
0.025352761941700455,
0.033378986854542415,
0.025657936911622985,
0.02927913050251313
],
"year": 1995
},
"random_event": null,
"year": 1995
},
{
"advertising_kpis": [
{
"average_project_size": 73581,
"billable_hours_per_employee": 83,
"client_concentration": 0.15,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.7,
"gross_billings": 4071091,
"net_revenue": 3213218,
"new_client_acquisition": 4,
"organic_growth": 0.06,
"quarter": 1,
"revenue_per_employee": 16394
},
{
"average_project_size": 86428,
"billable_hours_per_employee": 128,
"client_concentration": 0.22,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.74,
"gross_billings": 3740081,
"net_revenue": 3131864,
"new_client_acquisition": 5,
"organic_growth": 0.01,
"quarter": 2,
"revenue_per_employee": 15979
},
{
"average_project_size": 182840,
"billable_hours_per_employee": 149,
"client_concentration": 0.39,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.62,
"gross_billings": 3824867,
"net_revenue": 3052571,
"new_client_acquisition": 4,
"organic_growth": 0.04,
"quarter": 3,
"revenue_per_employee": 15574
},
{
"average_project_size": 132482,
"billable_hours_per_employee": 159,
"client_concentration": 0.2,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.77,
"gross_billings": 3548671,
"net_revenue": 2975285,
"new_client_acquisition": 3,
"organic_growth": 0.08,
"quarter": 4,
"revenue_per_employee": 15180
}
],
"balance_sheet": [
{
"assets": 3340812,
"current_assets": 1339244,
"current_liabilities": 729640,
"equity": 2516460,
"fixed_assets": 2001568,
"liabilities": 1533120,
"long_term_liabilities": 803480,
"quarter": 1
},
{
"assets": 3450521,
"current_assets": 1710699,
"current_liabilities": 789133,
"equity": 2590734,
"fixed_assets": 1739822,
"liabilities": 1549288,
"long_term_liabilities": 760155,
"quarter": 2
},
{
"assets": 3563833,
"current_assets": 1130550,
"current_liabilities": 719871,
"equity": 2668857,
"fixed_assets": 2433283,
"liabilities": 1565627,
"long_term_liabilities": 845756,
"quarter": 3
},
{
"assets": 3680866,
"current_assets": 1269884,
"current_liabilities": 795936,
"equity": 2736776,
"fixed_assets": 2410982,
"liabilities": 1582138,
"long_term_liabilities": 786202,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 71650,
"financing_cash_flow": 18462,
"investing_cash_flow": -151573,
"net_cash_flow": 395071,
"operating_cash_flow": 861169,
"quarter": 1
},
{
"change_in_working_capital": 33431,
"financing_cash_flow": 158380,
"investing_cash_flow": -284914,
"net_cash_flow": 488482,
"operating_cash_flow": 871247,
"quarter": 2
},
{
"change_in_working_capital": -5696,
"financing_cash_flow": 79009,
"investing_cash_flow": -113435,
"net_cash_flow": 371810,
"operating_cash_flow": 843429,
"quarter": 3
},
{
"change_in_working_capital": 47458,
"financing_cash_flow": -5060,
"investing_cash_flow": -434890,
"net_cash_flow": 411844,
"operating_cash_flow": 769867,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9618074887183116,
"current_ratio": 1.835485993092484,
"debt_to_equity_ratio": 0.6092367850075106,
"profit_margin": 0.22057887139932617,
"quarter": 1,
"return_on_assets": 0.2121544103649053,
"return_on_equity": 0.2816527979781121
},
{
"asset_turnover_ratio": 0.9076495984229628,
"current_ratio": 2.1678208869734252,
"debt_to_equity_ratio": 0.598011219986305,
"profit_margin": 0.22015675010153699,
"quarter": 2,
"return_on_assets": 0.1998251858197646,
"return_on_equity": 0.2661411785231521
},
{
"asset_turnover_ratio": 0.8565415382819566,
"current_ratio": 1.5704897127401993,
"debt_to_equity_ratio": 0.5866282831938916,
"profit_margin": 0.21970037715748464,
"quarter": 3,
"return_on_assets": 0.1881824990115979,
"return_on_equity": 0.2512877235460724
},
{
"asset_turnover_ratio": 0.8083111419975625,
"current_ratio": 1.5954599364773048,
"debt_to_equity_ratio": 0.5781028480226369,
"profit_margin": 0.2144493720769607,
"quarter": 4,
"return_on_assets": 0.17334181684418828,
"return_on_equity": 0.23313855426969543
}
],
"income_statement": [
{
"depreciation": 152401,
"expenses": 2268464,
"income_tax": 235986,
"marketing_expense": 325362,
"net_income": 944754,
"net_profit": 708768,
"operational_expense": 1382053,
"product_revenue": 1187244,
"quarter": 1,
"rd_expense": 281165,
"revenue": 3213218,
"salaries_expense": 771102,
"service_revenue": 2025974
},
{
"depreciation": 181746,
"expenses": 2224825,
"income_tax": 217538,
"marketing_expense": 384443,
"net_income": 907039,
"net_profit": 689501,
"operational_expense": 1517759,
"product_revenue": 1209020,
"quarter": 2,
"rd_expense": 278015,
"revenue": 3131864,
"salaries_expense": 801789,
"service_revenue": 1922844
},
{
"depreciation": 172778,
"expenses": 2182026,
"income_tax": 199894,
"marketing_expense": 404431,
"net_income": 870545,
"net_profit": 670651,
"operational_expense": 1288629,
"product_revenue": 844781,
"quarter": 3,
"rd_expense": 219667,
"revenue": 3052571,
"salaries_expense": 978285,
"service_revenue": 2207790
},
{
"depreciation": 131819,
"expenses": 2140050,
"income_tax": 197187,
"marketing_expense": 330741,
"net_income": 835235,
"net_profit": 638048,
"operational_expense": 1162986,
"product_revenue": 636451,
"quarter": 4,
"rd_expense": 288260,
"revenue": 2975285,
"salaries_expense": 890922,
"service_revenue": 2338834
}
],
"market_conditions": {
"gdp_growth": [
0.007714314675653731,
0.0012711782574459998,
0.018348742860344505,
0.01763154129386011
],
"inflation_rate": [
0.011583924168580438,
0.011215175077078761,
0.01027809092283195,
0.016227252594645504
],
"interest_rate": [
0.03396540956307074,
0.04122685510071688,
0.041746575411830945,
0.040348294042885716
],
"year": 1996
},
"random_event": null,
"year": 1996
},
{
"advertising_kpis": [
{
"average_project_size": 106335,
"billable_hours_per_employee": 152,
"client_concentration": 0.27,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.72,
"gross_billings": 4391798,
"net_revenue": 3626295,
"new_client_acquisition": 3,
"organic_growth": 0.01,
"quarter": 1,
"revenue_per_employee": 18502
},
{
"average_project_size": 124020,
"billable_hours_per_employee": 97,
"client_concentration": 0.31,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.69,
"gross_billings": 4567735,
"net_revenue": 3611246,
"new_client_acquisition": 3,
"organic_growth": 0.04,
"quarter": 2,
"revenue_per_employee": 18425
},
{
"average_project_size": 81004,
"billable_hours_per_employee": 97,
"client_concentration": 0.14,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.63,
"gross_billings": 4251037,
"net_revenue": 3596260,
"new_client_acquisition": 2,
"organic_growth": 0.1,
"quarter": 3,
"revenue_per_employee": 18348
},
{
"average_project_size": 76773,
"billable_hours_per_employee": 143,
"client_concentration": 0.18,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.64,
"gross_billings": 4204556,
"net_revenue": 3581336,
"new_client_acquisition": 3,
"organic_growth": 0.15,
"quarter": 4,
"revenue_per_employee": 18272
}
],
"balance_sheet": [
{
"assets": 5313802,
"current_assets": 2207909,
"current_liabilities": 1494979,
"equity": 3638203,
"fixed_assets": 3105893,
"liabilities": 2653946,
"long_term_liabilities": 1158967,
"quarter": 1
},
{
"assets": 5420632,
"current_assets": 2359937,
"current_liabilities": 1378142,
"equity": 3615964,
"fixed_assets": 3060695,
"liabilities": 2715326,
"long_term_liabilities": 1337184,
"quarter": 2
},
{
"assets": 5529609,
"current_assets": 2759377,
"current_liabilities": 1542193,
"equity": 3757217,
"fixed_assets": 2770232,
"liabilities": 2778126,
"long_term_liabilities": 1235933,
"quarter": 3
},
{
"assets": 5640777,
"current_assets": 2121274,
"current_liabilities": 1616377,
"equity": 3814953,
"fixed_assets": 3519503,
"liabilities": 2842379,
"long_term_liabilities": 1226002,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 22051,
"financing_cash_flow": 129456,
"investing_cash_flow": -375174,
"net_cash_flow": 951004,
"operating_cash_flow": 1174131,
"quarter": 1
},
{
"change_in_working_capital": 94848,
"financing_cash_flow": 128323,
"investing_cash_flow": -403034,
"net_cash_flow": 645180,
"operating_cash_flow": 1062432,
"quarter": 2
},
{
"change_in_working_capital": -87043,
"financing_cash_flow": 172982,
"investing_cash_flow": -362354,
"net_cash_flow": 495235,
"operating_cash_flow": 1152332,
"quarter": 3
},
{
"change_in_working_capital": -87727,
"financing_cash_flow": 152182,
"investing_cash_flow": -346589,
"net_cash_flow": 1277628,
"operating_cash_flow": 1181649,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6824294544659361,
"current_ratio": 1.47688295287091,
"debt_to_equity_ratio": 0.7294661677756848,
"profit_margin": 0.26979244656047013,
"quarter": 1,
"return_on_assets": 0.18411431212529183,
"return_on_equity": 0.2689094039007719
},
{
"asset_turnover_ratio": 0.666203867002962,
"current_ratio": 1.7124048175006639,
"debt_to_equity_ratio": 0.7509272769308544,
"profit_margin": 0.2521727957607984,
"quarter": 2,
"return_on_assets": 0.167998491688792,
"return_on_equity": 0.2518437683561009
},
{
"asset_turnover_ratio": 0.6503642481774028,
"current_ratio": 1.7892553007308423,
"debt_to_equity_ratio": 0.7394105796923627,
"profit_margin": 0.2796610923570598,
"quarter": 3,
"return_on_assets": 0.18188157607527042,
"return_on_equity": 0.26768057314762495
},
{
"asset_turnover_ratio": 0.6349011847126734,
"current_ratio": 1.312363390471406,
"debt_to_equity_ratio": 0.7450626521480082,
"profit_margin": 0.2838479829873544,
"quarter": 4,
"return_on_assets": 0.1802154206769741,
"return_on_equity": 0.266465930248682
}
],
"income_statement": [
{
"depreciation": 195784,
"expenses": 2365126,
"income_tax": 282822,
"marketing_expense": 356965,
"net_income": 1261169,
"net_profit": 978347,
"operational_expense": 1242108,
"product_revenue": 1374833,
"quarter": 1,
"rd_expense": 406818,
"revenue": 3626295,
"salaries_expense": 742613,
"service_revenue": 2251462
},
{
"depreciation": 151774,
"expenses": 2343727,
"income_tax": 356861,
"marketing_expense": 389684,
"net_income": 1267519,
"net_profit": 910658,
"operational_expense": 1562342,
"product_revenue": 748971,
"quarter": 2,
"rd_expense": 284622,
"revenue": 3611246,
"salaries_expense": 866222,
"service_revenue": 2862275
},
{
"depreciation": 146598,
"expenses": 2322521,
"income_tax": 268005,
"marketing_expense": 234814,
"net_income": 1273739,
"net_profit": 1005734,
"operational_expense": 1332960,
"product_revenue": 742802,
"quarter": 3,
"rd_expense": 374249,
"revenue": 3596260,
"salaries_expense": 1095510,
"service_revenue": 2853458
},
{
"depreciation": 165094,
"expenses": 2301508,
"income_tax": 263273,
"marketing_expense": 340612,
"net_income": 1279828,
"net_profit": 1016555,
"operational_expense": 1214978,
"product_revenue": 945825,
"quarter": 4,
"rd_expense": 383607,
"revenue": 3581336,
"salaries_expense": 887500,
"service_revenue": 2635511
}
],
"market_conditions": {
"gdp_growth": [
0.014536454713723411,
0.02016466847856456,
0.01038478473884203,
0.025237710869154037
],
"inflation_rate": [
0.013283541009410328,
0.008343675451258161,
0.009897407223173007,
0.012594115986502777
],
"interest_rate": [
0.024256053113295387,
0.02791538280418774,
0.03175896368546706,
0.03003238275160058
],
"year": 1997
},
"random_event": {
"description": "Myers, Oliver and Williams Technology Adoption in 1997",
"impact": -0.03,
"type": "Technology Adoption"
},
"year": 1997
},
{
"advertising_kpis": [
{
"average_project_size": 156852,
"billable_hours_per_employee": 145,
"client_concentration": 0.2,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.68,
"gross_billings": 1559592,
"net_revenue": 1321048,
"new_client_acquisition": 5,
"organic_growth": 0.13,
"quarter": 1,
"revenue_per_employee": 6740
},
{
"average_project_size": 93331,
"billable_hours_per_employee": 88,
"client_concentration": 0.14,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.67,
"gross_billings": 1566344,
"net_revenue": 1330021,
"new_client_acquisition": 4,
"organic_growth": 0.03,
"quarter": 2,
"revenue_per_employee": 6786
},
{
"average_project_size": 167394,
"billable_hours_per_employee": 137,
"client_concentration": 0.35,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.64,
"gross_billings": 1579616,
"net_revenue": 1339055,
"new_client_acquisition": 4,
"organic_growth": 0.06,
"quarter": 3,
"revenue_per_employee": 6832
},
{
"average_project_size": 149561,
"billable_hours_per_employee": 107,
"client_concentration": 0.34,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.7,
"gross_billings": 1504578,
"net_revenue": 1348150,
"new_client_acquisition": 5,
"organic_growth": 0.05,
"quarter": 4,
"revenue_per_employee": 6878
}
],
"balance_sheet": [
{
"assets": 1739061,
"current_assets": 732784,
"current_liabilities": 412939,
"equity": 1192403,
"fixed_assets": 1006277,
"liabilities": 803075,
"long_term_liabilities": 390136,
"quarter": 1
},
{
"assets": 1797570,
"current_assets": 844440,
"current_liabilities": 363247,
"equity": 1227011,
"fixed_assets": 953130,
"liabilities": 815722,
"long_term_liabilities": 452475,
"quarter": 2
},
{
"assets": 1858048,
"current_assets": 783712,
"current_liabilities": 496094,
"equity": 1313204,
"fixed_assets": 1074336,
"liabilities": 828569,
"long_term_liabilities": 332475,
"quarter": 3
},
{
"assets": 1920560,
"current_assets": 788902,
"current_liabilities": 401463,
"equity": 1362816,
"fixed_assets": 1131658,
"liabilities": 841618,
"long_term_liabilities": 440155,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -15108,
"financing_cash_flow": -34186,
"investing_cash_flow": -295913,
"net_cash_flow": -72509,
"operating_cash_flow": 326359,
"quarter": 1
},
{
"change_in_working_capital": -49439,
"financing_cash_flow": 158503,
"investing_cash_flow": -351562,
"net_cash_flow": -223606,
"operating_cash_flow": 326617,
"quarter": 2
},
{
"change_in_working_capital": 96591,
"financing_cash_flow": 113622,
"investing_cash_flow": -320825,
"net_cash_flow": -183172,
"operating_cash_flow": 367125,
"quarter": 3
},
{
"change_in_working_capital": 82478,
"financing_cash_flow": -98042,
"investing_cash_flow": -338111,
"net_cash_flow": 264585,
"operating_cash_flow": 365287,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7596329283446641,
"current_ratio": 1.7745575012289951,
"debt_to_equity_ratio": 0.673492938209649,
"profit_margin": 0.19410119844244872,
"quarter": 1,
"return_on_assets": 0.14744566176804608,
"return_on_equity": 0.21504222985014296
},
{
"asset_turnover_ratio": 0.739899419772248,
"current_ratio": 2.3246991716380316,
"debt_to_equity_ratio": 0.664804146010101,
"profit_margin": 0.18433017223036327,
"quarter": 2,
"return_on_assets": 0.13638578747976435,
"return_on_equity": 0.1998050547224108
},
{
"asset_turnover_ratio": 0.7206783678354919,
"current_ratio": 1.5797651251577323,
"debt_to_equity_ratio": 0.6309522359054648,
"profit_margin": 0.21188450063664302,
"quarter": 3,
"return_on_assets": 0.1527005760884541,
"return_on_equity": 0.21605554049485076
},
{
"asset_turnover_ratio": 0.7019567209563877,
"current_ratio": 1.9650677646507897,
"debt_to_equity_ratio": 0.6175580562599793,
"profit_margin": 0.2105655898824315,
"quarter": 4,
"return_on_assets": 0.14780793102011913,
"return_on_equity": 0.20829957969381047
}
],
"income_statement": [
{
"depreciation": 69942,
"expenses": 978819,
"income_tax": 85812,
"marketing_expense": 154031,
"net_income": 342229,
"net_profit": 256417,
"operational_expense": 492477,
"product_revenue": 388931,
"quarter": 1,
"rd_expense": 166098,
"revenue": 1321048,
"salaries_expense": 384223,
"service_revenue": 932117
},
{
"depreciation": 81454,
"expenses": 980259,
"income_tax": 104599,
"marketing_expense": 188637,
"net_income": 349762,
"net_profit": 245163,
"operational_expense": 665175,
"product_revenue": 427787,
"quarter": 2,
"rd_expense": 194913,
"revenue": 1330021,
"salaries_expense": 415845,
"service_revenue": 902234
},
{
"depreciation": 83400,
"expenses": 981703,
"income_tax": 73627,
"marketing_expense": 178000,
"net_income": 357352,
"net_profit": 283725,
"operational_expense": 531442,
"product_revenue": 323985,
"quarter": 3,
"rd_expense": 115269,
"revenue": 1339055,
"salaries_expense": 330758,
"service_revenue": 1015070
},
{
"depreciation": 81413,
"expenses": 983148,
"income_tax": 81128,
"marketing_expense": 116601,
"net_income": 365002,
"net_profit": 283874,
"operational_expense": 536661,
"product_revenue": 352575,
"quarter": 4,
"rd_expense": 184625,
"revenue": 1348150,
"salaries_expense": 353137,
"service_revenue": 995575
}
],
"market_conditions": {
"gdp_growth": [
0.007013713323451001,
0.007736565701902088,
0.021062419040683532,
0.01762458352040485
],
"inflation_rate": [
0.014408880566015156,
0.012475550058252845,
0.01795483208540177,
0.020677422221945713
],
"interest_rate": [
0.020495750974902784,
0.02816097329104853,
0.02174477526061944,
0.02280438104753177
],
"year": 1998
},
"random_event": null,
"year": 1998
},
{
"advertising_kpis": [
{
"average_project_size": 124058,
"billable_hours_per_employee": 140,
"client_concentration": 0.32,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.78,
"gross_billings": 5830459,
"net_revenue": 4593170,
"new_client_acquisition": 1,
"organic_growth": -0.01,
"quarter": 1,
"revenue_per_employee": 23435
},
{
"average_project_size": 172060,
"billable_hours_per_employee": 146,
"client_concentration": 0.27,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.78,
"gross_billings": 5271803,
"net_revenue": 4530744,
"new_client_acquisition": 1,
"organic_growth": 0.08,
"quarter": 2,
"revenue_per_employee": 23116
},
{
"average_project_size": 168769,
"billable_hours_per_employee": 100,
"client_concentration": 0.38,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.6,
"gross_billings": 5278705,
"net_revenue": 4469167,
"new_client_acquisition": 1,
"organic_growth": 0.01,
"quarter": 3,
"revenue_per_employee": 22802
},
{
"average_project_size": 79293,
"billable_hours_per_employee": 119,
"client_concentration": 0.37,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.71,
"gross_billings": 5389052,
"net_revenue": 4408427,
"new_client_acquisition": 1,
"organic_growth": 0.04,
"quarter": 4,
"revenue_per_employee": 22492
}
],
"balance_sheet": [
{
"assets": 5664594,
"current_assets": 2753232,
"current_liabilities": 1567584,
"equity": 3321266,
"fixed_assets": 2911362,
"liabilities": 3141863,
"long_term_liabilities": 1574279,
"quarter": 1
},
{
"assets": 5810712,
"current_assets": 2500833,
"current_liabilities": 1736898,
"equity": 3462789,
"fixed_assets": 3309879,
"liabilities": 3200898,
"long_term_liabilities": 1464000,
"quarter": 2
},
{
"assets": 5960599,
"current_assets": 2833852,
"current_liabilities": 1867578,
"equity": 3607851,
"fixed_assets": 3126747,
"liabilities": 3261042,
"long_term_liabilities": 1393464,
"quarter": 3
},
{
"assets": 6114352,
"current_assets": 2564580,
"current_liabilities": 1961722,
"equity": 3698696,
"fixed_assets": 3549772,
"liabilities": 3322317,
"long_term_liabilities": 1360595,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 7104,
"financing_cash_flow": -112382,
"investing_cash_flow": -462128,
"net_cash_flow": 746075,
"operating_cash_flow": 983516,
"quarter": 1
},
{
"change_in_working_capital": 51821,
"financing_cash_flow": 165086,
"investing_cash_flow": -488858,
"net_cash_flow": 767593,
"operating_cash_flow": 1102424,
"quarter": 2
},
{
"change_in_working_capital": 50164,
"financing_cash_flow": -158051,
"investing_cash_flow": -257747,
"net_cash_flow": 920194,
"operating_cash_flow": 1179902,
"quarter": 3
},
{
"change_in_working_capital": -92516,
"financing_cash_flow": 154275,
"investing_cash_flow": -154918,
"net_cash_flow": 650800,
"operating_cash_flow": 1176233,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8108559942689626,
"current_ratio": 1.7563537264988671,
"debt_to_equity_ratio": 0.94598354964643,
"profit_margin": 0.17385269868086747,
"quarter": 1,
"return_on_assets": 0.14096950284521714,
"return_on_equity": 0.240430907973044
},
{
"asset_turnover_ratio": 0.7797226914705117,
"current_ratio": 1.4398272091970858,
"debt_to_equity_ratio": 0.9243699226259526,
"profit_margin": 0.18826378184245238,
"quarter": 2,
"return_on_assets": 0.1467935426846142,
"return_on_equity": 0.24632601062322884
},
{
"asset_turnover_ratio": 0.7497848790029324,
"current_ratio": 1.5173941864811,
"debt_to_equity_ratio": 0.9038738018837252,
"profit_margin": 0.20323563652913396,
"quarter": 3,
"return_on_assets": 0.15238300714408065,
"return_on_equity": 0.25175485351252036
},
{
"asset_turnover_ratio": 0.7209965994761178,
"current_ratio": 1.3073106179163,
"debt_to_equity_ratio": 0.8982400824506799,
"profit_margin": 0.20566542215624756,
"quarter": 4,
"return_on_assets": 0.14828407000447472,
"return_on_equity": 0.24512990524227998
}
],
"income_statement": [
{
"depreciation": 184981,
"expenses": 3457006,
"income_tax": 337629,
"marketing_expense": 413410,
"net_income": 1136164,
"net_profit": 798535,
"operational_expense": 2316266,
"product_revenue": 996735,
"quarter": 1,
"rd_expense": 498152,
"revenue": 4593170,
"salaries_expense": 1229673,
"service_revenue": 3596435
},
{
"depreciation": 249449,
"expenses": 3387306,
"income_tax": 290463,
"marketing_expense": 623506,
"net_income": 1143438,
"net_profit": 852975,
"operational_expense": 1997386,
"product_revenue": 1624721,
"quarter": 2,
"rd_expense": 370134,
"revenue": 4530744,
"salaries_expense": 1465018,
"service_revenue": 2906023
},
{
"depreciation": 271608,
"expenses": 3319011,
"income_tax": 241862,
"marketing_expense": 354976,
"net_income": 1150156,
"net_profit": 908294,
"operational_expense": 2195240,
"product_revenue": 1589654,
"quarter": 3,
"rd_expense": 430675,
"revenue": 4469167,
"salaries_expense": 1057775,
"service_revenue": 2879513
},
{
"depreciation": 269572,
"expenses": 3252094,
"income_tax": 249672,
"marketing_expense": 591657,
"net_income": 1156333,
"net_profit": 906661,
"operational_expense": 1783514,
"product_revenue": 1564378,
"quarter": 4,
"rd_expense": 356717,
"revenue": 4408427,
"salaries_expense": 1309287,
"service_revenue": 2844049
}
],
"market_conditions": {
"gdp_growth": [
0.003615835859488707,
0.01664063592846178,
0.003159468183196835,
0.018333448384113188
],
"inflation_rate": [
0.012206552793890775,
0.0118226825426626,
0.011574934192980307,
0.010105623220726074
],
"interest_rate": [
0.02239661290545728,
0.01949621972394425,
0.028116568916109193,
0.0234028617155196
],
"year": 1999
},
"random_event": null,
"year": 1999
},
{
"advertising_kpis": [
{
"average_project_size": 61138,
"billable_hours_per_employee": 158,
"client_concentration": 0.24,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.76,
"gross_billings": 3474811,
"net_revenue": 2768984,
"new_client_acquisition": 5,
"organic_growth": 0.07,
"quarter": 1,
"revenue_per_employee": 14127
},
{
"average_project_size": 114446,
"billable_hours_per_employee": 101,
"client_concentration": 0.23,
"client_retention_rate": 0.9,
"employee_utilization_rate": 0.74,
"gross_billings": 3466547,
"net_revenue": 2783877,
"new_client_acquisition": 4,
"organic_growth": -0.01,
"quarter": 2,
"revenue_per_employee": 14203
},
{
"average_project_size": 134755,
"billable_hours_per_employee": 113,
"client_concentration": 0.34,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.63,
"gross_billings": 3093241,
"net_revenue": 2798852,
"new_client_acquisition": 3,
"organic_growth": 0.12,
"quarter": 3,
"revenue_per_employee": 14280
},
{
"average_project_size": 131626,
"billable_hours_per_employee": 137,
"client_concentration": 0.33,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.64,
"gross_billings": 3387328,
"net_revenue": 2813906,
"new_client_acquisition": 2,
"organic_growth": 0.1,
"quarter": 4,
"revenue_per_employee": 14357
}
],
"balance_sheet": [
{
"assets": 3268037,
"current_assets": 1215064,
"current_liabilities": 804943,
"equity": 2159576,
"fixed_assets": 2052973,
"liabilities": 1624455,
"long_term_liabilities": 819512,
"quarter": 1
},
{
"assets": 3332822,
"current_assets": 1617966,
"current_liabilities": 742315,
"equity": 2186165,
"fixed_assets": 1714856,
"liabilities": 1642461,
"long_term_liabilities": 900146,
"quarter": 2
},
{
"assets": 3398892,
"current_assets": 1159388,
"current_liabilities": 707250,
"equity": 2248557,
"fixed_assets": 2239504,
"liabilities": 1660667,
"long_term_liabilities": 953417,
"quarter": 3
},
{
"assets": 3466271,
"current_assets": 1605294,
"current_liabilities": 911772,
"equity": 2283421,
"fixed_assets": 1860977,
"liabilities": 1679074,
"long_term_liabilities": 767302,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 49007,
"financing_cash_flow": 88167,
"investing_cash_flow": -280717,
"net_cash_flow": 418908,
"operating_cash_flow": 719513,
"quarter": 1
},
{
"change_in_working_capital": -25277,
"financing_cash_flow": -178964,
"investing_cash_flow": -295803,
"net_cash_flow": 429984,
"operating_cash_flow": 677768,
"quarter": 2
},
{
"change_in_working_capital": -29221,
"financing_cash_flow": 25629,
"investing_cash_flow": -170778,
"net_cash_flow": 512541,
"operating_cash_flow": 696876,
"quarter": 3
},
{
"change_in_working_capital": 18527,
"financing_cash_flow": 32902,
"investing_cash_flow": -412921,
"net_cash_flow": 221255,
"operating_cash_flow": 614958,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8472927326098205,
"current_ratio": 1.5095031573664222,
"debt_to_equity_ratio": 0.7522101560676725,
"profit_margin": 0.18634777232371152,
"quarter": 1,
"return_on_assets": 0.15789111322791022,
"return_on_equity": 0.23893301277658208
},
{
"asset_turnover_ratio": 0.8352912336752458,
"current_ratio": 2.1796218586449148,
"debt_to_equity_ratio": 0.7512978206128083,
"profit_margin": 0.1780983858123042,
"quarter": 2,
"return_on_assets": 0.14876402040072947,
"return_on_equity": 0.22679166485603786
},
{
"asset_turnover_ratio": 0.8234601158259809,
"current_ratio": 1.6392902085542596,
"debt_to_equity_ratio": 0.7385478775943861,
"profit_margin": 0.1823361864078558,
"quarter": 3,
"return_on_assets": 0.15014657717868057,
"return_on_equity": 0.2269597790938811
},
{
"asset_turnover_ratio": 0.8117963079055273,
"current_ratio": 1.7606309472104869,
"debt_to_equity_ratio": 0.7353326434328142,
"profit_margin": 0.17634704215421554,
"quarter": 4,
"return_on_assets": 0.14315787773085256,
"return_on_equity": 0.21731603589526416
}
],
"income_statement": [
{
"depreciation": 203519,
"expenses": 2100817,
"income_tax": 152173,
"marketing_expense": 287480,
"net_income": 668167,
"net_profit": 515994,
"operational_expense": 1070396,
"product_revenue": 922923,
"quarter": 1,
"rd_expense": 358967,
"revenue": 2768984,
"salaries_expense": 935007,
"service_revenue": 1846061
},
{
"depreciation": 181964,
"expenses": 2116686,
"income_tax": 171387,
"marketing_expense": 269863,
"net_income": 667191,
"net_profit": 495804,
"operational_expense": 1162886,
"product_revenue": 1036101,
"quarter": 2,
"rd_expense": 261106,
"revenue": 2783877,
"salaries_expense": 724975,
"service_revenue": 1747776
},
{
"depreciation": 186544,
"expenses": 2132675,
"income_tax": 155845,
"marketing_expense": 255244,
"net_income": 666177,
"net_profit": 510332,
"operational_expense": 1155811,
"product_revenue": 914168,
"quarter": 3,
"rd_expense": 326444,
"revenue": 2798852,
"salaries_expense": 689646,
"service_revenue": 1884684
},
{
"depreciation": 118734,
"expenses": 2148784,
"income_tax": 168898,
"marketing_expense": 361137,
"net_income": 665122,
"net_profit": 496224,
"operational_expense": 1188824,
"product_revenue": 1123262,
"quarter": 4,
"rd_expense": 302587,
"revenue": 2813906,
"salaries_expense": 657988,
"service_revenue": 1690644
}
],
"market_conditions": {
"gdp_growth": [
0.020185933320134936,
0.025014578891920845,
0.022282611385425227,
0.030182506019747993
],
"inflation_rate": [
0.014142592552758846,
0.013866760043073315,
0.014069992763605134,
0.010089950665509575
],
"interest_rate": [
0.026172992476255777,
0.024901101100178055,
0.026734309164847033,
0.02684836767420367
],
"year": 2000
},
"random_event": null,
"year": 2000
},
{
"advertising_kpis": [
{
"average_project_size": 192663,
"billable_hours_per_employee": 147,
"client_concentration": 0.23,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.66,
"gross_billings": 5259564,
"net_revenue": 4589284,
"new_client_acquisition": 2,
"organic_growth": -0.03,
"quarter": 1,
"revenue_per_employee": 23415
},
{
"average_project_size": 124095,
"billable_hours_per_employee": 143,
"client_concentration": 0.13,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.7,
"gross_billings": 5196488,
"net_revenue": 4659455,
"new_client_acquisition": 3,
"organic_growth": 0.09,
"quarter": 2,
"revenue_per_employee": 23773
},
{
"average_project_size": 72803,
"billable_hours_per_employee": 103,
"client_concentration": 0.36,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.73,
"gross_billings": 5438627,
"net_revenue": 4730700,
"new_client_acquisition": 4,
"organic_growth": -0.03,
"quarter": 3,
"revenue_per_employee": 24136
},
{
"average_project_size": 78678,
"billable_hours_per_employee": 104,
"client_concentration": 0.12,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.76,
"gross_billings": 5740715,
"net_revenue": 4803034,
"new_client_acquisition": 3,
"organic_growth": 0.12,
"quarter": 4,
"revenue_per_employee": 24505
}
],
"balance_sheet": [
{
"assets": 6873607,
"current_assets": 2363937,
"current_liabilities": 1784769,
"equity": 4586352,
"fixed_assets": 4509670,
"liabilities": 3156023,
"long_term_liabilities": 1371254,
"quarter": 1
},
{
"assets": 7073778,
"current_assets": 2130843,
"current_liabilities": 1623290,
"equity": 4773830,
"fixed_assets": 4942935,
"liabilities": 3190392,
"long_term_liabilities": 1567102,
"quarter": 2
},
{
"assets": 7279778,
"current_assets": 2990418,
"current_liabilities": 1424111,
"equity": 4979204,
"fixed_assets": 4289360,
"liabilities": 3225136,
"long_term_liabilities": 1801025,
"quarter": 3
},
{
"assets": 7491777,
"current_assets": 2522111,
"current_liabilities": 1582204,
"equity": 5246711,
"fixed_assets": 4969666,
"liabilities": 3260258,
"long_term_liabilities": 1678054,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 64693,
"financing_cash_flow": -91591,
"investing_cash_flow": -460203,
"net_cash_flow": 817748,
"operating_cash_flow": 1179930,
"quarter": 1
},
{
"change_in_working_capital": 57175,
"financing_cash_flow": -38028,
"investing_cash_flow": -193282,
"net_cash_flow": 652247,
"operating_cash_flow": 1207957,
"quarter": 2
},
{
"change_in_working_capital": -48950,
"financing_cash_flow": 153280,
"investing_cash_flow": -289781,
"net_cash_flow": 813785,
"operating_cash_flow": 1107346,
"quarter": 3
},
{
"change_in_working_capital": 88648,
"financing_cash_flow": -196384,
"investing_cash_flow": -285624,
"net_cash_flow": 1268940,
"operating_cash_flow": 1289374,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6676674997566779,
"current_ratio": 1.324505860422273,
"debt_to_equity_ratio": 0.6881336190506093,
"profit_margin": 0.18930360378656017,
"quarter": 1,
"return_on_assets": 0.12639186383510143,
"return_on_equity": 0.18942462331718107
},
{
"asset_turnover_ratio": 0.6586939821973491,
"current_ratio": 1.3126693320355574,
"debt_to_equity_ratio": 0.6683086745862337,
"profit_margin": 0.19110475366754268,
"quarter": 2,
"return_on_assets": 0.12587955121011715,
"return_on_equity": 0.18652612263109494
},
{
"asset_turnover_ratio": 0.6498412451588497,
"current_ratio": 2.0998489584028213,
"debt_to_equity_ratio": 0.647721202023456,
"profit_margin": 0.19543872999767475,
"quarter": 3,
"return_on_assets": 0.12700414765395318,
"return_on_equity": 0.1856846998034224
},
{
"asset_turnover_ratio": 0.6411074435344245,
"current_ratio": 1.5940491870833344,
"debt_to_equity_ratio": 0.6213908103571933,
"profit_margin": 0.21136473320821797,
"quarter": 4,
"return_on_assets": 0.1355075037604563,
"return_on_equity": 0.19349112234312124
}
],
"income_statement": [
{
"depreciation": 311162,
"expenses": 3441381,
"income_tax": 279135,
"marketing_expense": 397952,
"net_income": 1147903,
"net_profit": 868768,
"operational_expense": 1863097,
"product_revenue": 1633972,
"quarter": 1,
"rd_expense": 504744,
"revenue": 4589284,
"salaries_expense": 1341909,
"service_revenue": 2955312
},
{
"depreciation": 317513,
"expenses": 3463037,
"income_tax": 305974,
"marketing_expense": 629940,
"net_income": 1196418,
"net_profit": 890444,
"operational_expense": 2358338,
"product_revenue": 1365084,
"quarter": 2,
"rd_expense": 483804,
"revenue": 4659455,
"salaries_expense": 1044150,
"service_revenue": 3294371
},
{
"depreciation": 182784,
"expenses": 3484831,
"income_tax": 321307,
"marketing_expense": 380304,
"net_income": 1245869,
"net_profit": 924562,
"operational_expense": 1796894,
"product_revenue": 1207937,
"quarter": 3,
"rd_expense": 364345,
"revenue": 4730700,
"salaries_expense": 1464849,
"service_revenue": 3522763
},
{
"depreciation": 274182,
"expenses": 3506761,
"income_tax": 281081,
"marketing_expense": 567540,
"net_income": 1296273,
"net_profit": 1015192,
"operational_expense": 2326010,
"product_revenue": 1060490,
"quarter": 4,
"rd_expense": 371087,
"revenue": 4803034,
"salaries_expense": 1305243,
"service_revenue": 3742544
}
],
"market_conditions": {
"gdp_growth": [
0.01605838009623311,
0.014144823440533163,
0.021317601745434865,
0.017426744403537447
],
"inflation_rate": [
0.019705540875451392,
0.019599531390103096,
0.014669425161242214,
0.01749896452996247
],
"interest_rate": [
0.035444109735034354,
0.03224912909364478,
0.03693462167518874,
0.040135430885431
],
"year": 2001
},
"random_event": null,
"year": 2001
}
] |
{
"advertising_type": "Digital Marketing",
"financial_health": "Distressed",
"founding_year": 2002,
"industry": "Advertising",
"location": "West Michaelborough",
"name": "Le, Willis and Smith",
"num_employees": 629,
"region": "Asia-Pacific",
"revenue_size": "Large",
"website": "www.le,willisandsmith.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 106300,
"billable_hours_per_employee": 108,
"client_concentration": 0.12,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.64,
"gross_billings": 112821584,
"net_revenue": 91983399,
"new_client_acquisition": 5,
"organic_growth": -0.03,
"quarter": 1,
"revenue_per_employee": 146238
},
{
"average_project_size": 198814,
"billable_hours_per_employee": 123,
"client_concentration": 0.14,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.76,
"gross_billings": 109742319,
"net_revenue": 90158025,
"new_client_acquisition": 1,
"organic_growth": 0.15,
"quarter": 2,
"revenue_per_employee": 143335
},
{
"average_project_size": 171858,
"billable_hours_per_employee": 84,
"client_concentration": 0.23,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.74,
"gross_billings": 99389586,
"net_revenue": 88368875,
"new_client_acquisition": 1,
"organic_growth": 0.01,
"quarter": 3,
"revenue_per_employee": 140491
},
{
"average_project_size": 104283,
"billable_hours_per_employee": 127,
"client_concentration": 0.36,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.69,
"gross_billings": 96133722,
"net_revenue": 86615229,
"new_client_acquisition": 3,
"organic_growth": -0.04,
"quarter": 4,
"revenue_per_employee": 137703
}
],
"balance_sheet": [
{
"assets": 127034730,
"current_assets": 53729125,
"current_liabilities": 29745269,
"equity": 82400588,
"fixed_assets": 73305605,
"liabilities": 63112812,
"long_term_liabilities": 33367543,
"quarter": 1
},
{
"assets": 128649861,
"current_assets": 58004102,
"current_liabilities": 26901157,
"equity": 83309973,
"fixed_assets": 70645759,
"liabilities": 64830126,
"long_term_liabilities": 37928969,
"quarter": 2
},
{
"assets": 130285527,
"current_assets": 43513591,
"current_liabilities": 30865382,
"equity": 80415161,
"fixed_assets": 86771936,
"liabilities": 66594170,
"long_term_liabilities": 35728788,
"quarter": 3
},
{
"assets": 131941989,
"current_assets": 61278445,
"current_liabilities": 37561531,
"equity": 81132463,
"fixed_assets": 70663544,
"liabilities": 68406213,
"long_term_liabilities": 30844682,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 20582,
"financing_cash_flow": -195037,
"investing_cash_flow": -400289,
"net_cash_flow": 22268513,
"operating_cash_flow": 22574596,
"quarter": 1
},
{
"change_in_working_capital": -16559,
"financing_cash_flow": -109024,
"investing_cash_flow": -309834,
"net_cash_flow": 23196294,
"operating_cash_flow": 23361575,
"quarter": 2
},
{
"change_in_working_capital": -13371,
"financing_cash_flow": -156833,
"investing_cash_flow": -453263,
"net_cash_flow": 22642704,
"operating_cash_flow": 22758244,
"quarter": 3
},
{
"change_in_working_capital": -78088,
"financing_cash_flow": 28834,
"investing_cash_flow": -275445,
"net_cash_flow": 21076440,
"operating_cash_flow": 21427380,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7240807218624388,
"current_ratio": 1.8063082569534,
"debt_to_equity_ratio": 0.765926718872443,
"profit_margin": 0.2008913586678831,
"quarter": 1,
"return_on_assets": 0.14546156000016688,
"return_on_equity": 0.2242541036236295
},
{
"asset_turnover_ratio": 0.700801573349543,
"current_ratio": 2.1561935793319225,
"debt_to_equity_ratio": 0.7781796544334494,
"profit_margin": 0.2161786263618796,
"quarter": 2,
"return_on_assets": 0.1514983214789482,
"return_on_equity": 0.233948437361755
},
{
"asset_turnover_ratio": 0.678270848917854,
"current_ratio": 1.4097862453152208,
"debt_to_equity_ratio": 0.8281295364191337,
"profit_margin": 0.1892499366999976,
"quarter": 3,
"return_on_assets": 0.1283627152231575,
"return_on_equity": 0.20796829592867444
},
{
"asset_turnover_ratio": 0.656464478491377,
"current_ratio": 1.6314149974344763,
"debt_to_equity_ratio": 0.843142318999979,
"profit_margin": 0.2031592735268298,
"quarter": 4,
"return_on_assets": 0.13336684654647732,
"return_on_equity": 0.216888361937194
}
],
"income_statement": [
{
"depreciation": 4095926,
"expenses": 66331157,
"income_tax": 7173572,
"marketing_expense": 7999520,
"net_income": 25652242,
"net_profit": 18478670,
"operational_expense": 38273128,
"product_revenue": 35977685,
"quarter": 1,
"rd_expense": 7409696,
"revenue": 91983399,
"salaries_expense": 21444424,
"service_revenue": 56005714
},
{
"depreciation": 3871337,
"expenses": 65670212,
"income_tax": 4997575,
"marketing_expense": 10643298,
"net_income": 24487813,
"net_profit": 19490238,
"operational_expense": 42583840,
"product_revenue": 32847468,
"quarter": 2,
"rd_expense": 12808111,
"revenue": 90158025,
"salaries_expense": 25001866,
"service_revenue": 57310557
},
{
"depreciation": 6034440,
"expenses": 65015853,
"income_tax": 6629218,
"marketing_expense": 10485883,
"net_income": 23353022,
"net_profit": 16723804,
"operational_expense": 33934813,
"product_revenue": 29758441,
"quarter": 3,
"rd_expense": 8683247,
"revenue": 88368875,
"salaries_expense": 20375890,
"service_revenue": 58610434
},
{
"depreciation": 3830693,
"expenses": 64368014,
"income_tax": 4650528,
"marketing_expense": 7723777,
"net_income": 22247215,
"net_profit": 17596687,
"operational_expense": 34240650,
"product_revenue": 27502135,
"quarter": 4,
"rd_expense": 12658572,
"revenue": 86615229,
"salaries_expense": 21340207,
"service_revenue": 59113094
}
],
"market_conditions": {
"gdp_growth": [
0.016105378162465267,
0.02561414046008846,
0.01589726093303001,
0.01565210966487217
],
"inflation_rate": [
0.011388645927295606,
0.014591379927082926,
0.012791882645091929,
0.01264295044594908
],
"interest_rate": [
0.028144634826673582,
0.029226211687027052,
0.0298765017477337,
0.027159484103267892
],
"year": 2002
},
"random_event": null,
"year": 2002
},
{
"advertising_kpis": [
{
"average_project_size": 197641,
"billable_hours_per_employee": 83,
"client_concentration": 0.21,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.75,
"gross_billings": 30745853,
"net_revenue": 25327105,
"new_client_acquisition": 1,
"organic_growth": -0.04,
"quarter": 1,
"revenue_per_employee": 40266
},
{
"average_project_size": 115077,
"billable_hours_per_employee": 156,
"client_concentration": 0.37,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.73,
"gross_billings": 32756563,
"net_revenue": 25524316,
"new_client_acquisition": 3,
"organic_growth": 0.07,
"quarter": 2,
"revenue_per_employee": 40579
},
{
"average_project_size": 126094,
"billable_hours_per_employee": 141,
"client_concentration": 0.25,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.62,
"gross_billings": 28336192,
"net_revenue": 25723062,
"new_client_acquisition": 1,
"organic_growth": 0.13,
"quarter": 3,
"revenue_per_employee": 40895
},
{
"average_project_size": 199635,
"billable_hours_per_employee": 140,
"client_concentration": 0.39,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.76,
"gross_billings": 28602189,
"net_revenue": 25923357,
"new_client_acquisition": 4,
"organic_growth": -0.02,
"quarter": 4,
"revenue_per_employee": 41214
}
],
"balance_sheet": [
{
"assets": 36317583,
"current_assets": 14250282,
"current_liabilities": 8126181,
"equity": 22479631,
"fixed_assets": 22067301,
"liabilities": 17887264,
"long_term_liabilities": 9761083,
"quarter": 1
},
{
"assets": 37477648,
"current_assets": 17949792,
"current_liabilities": 8748437,
"equity": 23308025,
"fixed_assets": 19527856,
"liabilities": 18225544,
"long_term_liabilities": 9477107,
"quarter": 2
},
{
"assets": 38674769,
"current_assets": 16959185,
"current_liabilities": 8737634,
"equity": 24442208,
"fixed_assets": 21715584,
"liabilities": 18570222,
"long_term_liabilities": 9832588,
"quarter": 3
},
{
"assets": 39910129,
"current_assets": 12587817,
"current_liabilities": 8203950,
"equity": 25323209,
"fixed_assets": 27322312,
"liabilities": 18921419,
"long_term_liabilities": 10717469,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -75585,
"financing_cash_flow": -153685,
"investing_cash_flow": -363844,
"net_cash_flow": 4954484,
"operating_cash_flow": 5431011,
"quarter": 1
},
{
"change_in_working_capital": 14852,
"financing_cash_flow": 198639,
"investing_cash_flow": -301566,
"net_cash_flow": 5503762,
"operating_cash_flow": 5658439,
"quarter": 2
},
{
"change_in_working_capital": 69548,
"financing_cash_flow": -69020,
"investing_cash_flow": -244502,
"net_cash_flow": 5551268,
"operating_cash_flow": 6214431,
"quarter": 3
},
{
"change_in_working_capital": 54514,
"financing_cash_flow": 133715,
"investing_cash_flow": -284661,
"net_cash_flow": 5747131,
"operating_cash_flow": 6046355,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6973785948255422,
"current_ratio": 1.7536259652596957,
"debt_to_equity_ratio": 0.7957098584047042,
"profit_margin": 0.1598805706376627,
"quarter": 1,
"return_on_assets": 0.11149728769119906,
"return_on_equity": 0.1801324941677201
},
{
"asset_turnover_ratio": 0.6810543713949179,
"current_ratio": 2.0517713049771062,
"debt_to_equity_ratio": 0.7819428716075257,
"profit_margin": 0.1589041994308486,
"quarter": 2,
"return_on_assets": 0.10822239965538925,
"return_on_equity": 0.17401392867907084
},
{
"asset_turnover_ratio": 0.665112233766671,
"current_ratio": 1.9409356125468291,
"debt_to_equity_ratio": 0.7597604111707092,
"profit_margin": 0.16862926349903445,
"quarter": 3,
"return_on_assets": 0.11215738612427135,
"return_on_equity": 0.17746600470792165
},
{
"asset_turnover_ratio": 0.64954330265382,
"current_ratio": 1.5343605214561278,
"debt_to_equity_ratio": 0.7471967316622471,
"profit_margin": 0.1672043863763478,
"quarter": 4,
"return_on_assets": 0.10860648934509834,
"return_on_equity": 0.17116705074779426
}
],
"income_statement": [
{
"depreciation": 1381699,
"expenses": 20050528,
"income_tax": 1227265,
"marketing_expense": 3073789,
"net_income": 5276577,
"net_profit": 4049312,
"operational_expense": 10246683,
"product_revenue": 7297116,
"quarter": 1,
"rd_expense": 3057478,
"revenue": 25327105,
"salaries_expense": 7238442,
"service_revenue": 18029989
},
{
"depreciation": 1602518,
"expenses": 20050188,
"income_tax": 1418207,
"marketing_expense": 3663100,
"net_income": 5474128,
"net_profit": 4055921,
"operational_expense": 10173757,
"product_revenue": 7552452,
"quarter": 2,
"rd_expense": 3169718,
"revenue": 25524316,
"salaries_expense": 7337471,
"service_revenue": 17971864
},
{
"depreciation": 1876770,
"expenses": 20049849,
"income_tax": 1335552,
"marketing_expense": 2778135,
"net_income": 5673213,
"net_profit": 4337661,
"operational_expense": 11476517,
"product_revenue": 9452304,
"quarter": 3,
"rd_expense": 2846682,
"revenue": 25723062,
"salaries_expense": 6105567,
"service_revenue": 16270758
},
{
"depreciation": 1711856,
"expenses": 20049510,
"income_tax": 1539348,
"marketing_expense": 3727714,
"net_income": 5873847,
"net_profit": 4334499,
"operational_expense": 13527240,
"product_revenue": 8956064,
"quarter": 4,
"rd_expense": 3728825,
"revenue": 25923357,
"salaries_expense": 6647727,
"service_revenue": 16967293
}
],
"market_conditions": {
"gdp_growth": [
0.023054185132650257,
0.0280948821936008,
0.02046751300629801,
0.03354753047449365
],
"inflation_rate": [
0.01148890717897121,
0.017430263296134587,
0.013894965666346234,
0.016052928730137226
],
"interest_rate": [
0.04059460836047286,
0.03419344149941766,
0.03505236511805859,
0.03327751950507987
],
"year": 2003
},
"random_event": null,
"year": 2003
},
{
"advertising_kpis": [
{
"average_project_size": 147433,
"billable_hours_per_employee": 99,
"client_concentration": 0.13,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.79,
"gross_billings": 37512699,
"net_revenue": 33794025,
"new_client_acquisition": 4,
"organic_growth": -0.03,
"quarter": 1,
"revenue_per_employee": 53727
},
{
"average_project_size": 113188,
"billable_hours_per_employee": 80,
"client_concentration": 0.4,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.71,
"gross_billings": 39133819,
"net_revenue": 33750162,
"new_client_acquisition": 1,
"organic_growth": 0.06,
"quarter": 2,
"revenue_per_employee": 53657
},
{
"average_project_size": 190462,
"billable_hours_per_employee": 136,
"client_concentration": 0.3,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.61,
"gross_billings": 41540783,
"net_revenue": 33706357,
"new_client_acquisition": 1,
"organic_growth": 0.13,
"quarter": 3,
"revenue_per_employee": 53587
},
{
"average_project_size": 192168,
"billable_hours_per_employee": 118,
"client_concentration": 0.16,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.66,
"gross_billings": 38863137,
"net_revenue": 33662609,
"new_client_acquisition": 2,
"organic_growth": -0.02,
"quarter": 4,
"revenue_per_employee": 53518
}
],
"balance_sheet": [
{
"assets": 38741589,
"current_assets": 17223011,
"current_liabilities": 7516366,
"equity": 27415253,
"fixed_assets": 21518578,
"liabilities": 17998123,
"long_term_liabilities": 10481757,
"quarter": 1
},
{
"assets": 40017977,
"current_assets": 17000048,
"current_liabilities": 10244465,
"equity": 28747095,
"fixed_assets": 23017929,
"liabilities": 18186191,
"long_term_liabilities": 7941726,
"quarter": 2
},
{
"assets": 41336419,
"current_assets": 18363351,
"current_liabilities": 9586827,
"equity": 29335447,
"fixed_assets": 22973068,
"liabilities": 18376223,
"long_term_liabilities": 8789396,
"quarter": 3
},
{
"assets": 42698297,
"current_assets": 17846606,
"current_liabilities": 9103122,
"equity": 31009437,
"fixed_assets": 24851691,
"liabilities": 18568242,
"long_term_liabilities": 9465120,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 11784,
"financing_cash_flow": -76097,
"investing_cash_flow": -339356,
"net_cash_flow": 7973785,
"operating_cash_flow": 8138721,
"quarter": 1
},
{
"change_in_working_capital": -18650,
"financing_cash_flow": -140970,
"investing_cash_flow": -158615,
"net_cash_flow": 8707534,
"operating_cash_flow": 9302626,
"quarter": 2
},
{
"change_in_working_capital": -6577,
"financing_cash_flow": 98646,
"investing_cash_flow": -431680,
"net_cash_flow": 7468107,
"operating_cash_flow": 8069512,
"quarter": 3
},
{
"change_in_working_capital": -61085,
"financing_cash_flow": 61899,
"investing_cash_flow": -101199,
"net_cash_flow": 8722935,
"operating_cash_flow": 9180632,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8722932092434309,
"current_ratio": 2.2914013234587034,
"debt_to_equity_ratio": 0.6565003430754405,
"profit_margin": 0.19742504777101869,
"quarter": 1,
"return_on_assets": 0.17221252850521954,
"return_on_equity": 0.2433604023278574
},
{
"asset_turnover_ratio": 0.8433750161833518,
"current_ratio": 1.6594373644694964,
"debt_to_equity_ratio": 0.6326270880588108,
"profit_margin": 0.20489706093855195,
"quarter": 2,
"return_on_assets": 0.17280506208497246,
"return_on_equity": 0.2405567936516716
},
{
"asset_turnover_ratio": 0.8154155056343898,
"current_ratio": 1.9154774567226467,
"debt_to_equity_ratio": 0.6264170101106692,
"profit_margin": 0.18914090893892804,
"quarter": 3,
"return_on_assets": 0.1542284298985841,
"return_on_equity": 0.21732244270898615
},
{
"asset_turnover_ratio": 0.7883829418302093,
"current_ratio": 1.9604928946354887,
"debt_to_equity_ratio": 0.5987932641279492,
"profit_margin": 0.20436270997295544,
"quarter": 4,
"return_on_assets": 0.16111607448887247,
"return_on_equity": 0.2218480135579372
}
],
"income_statement": [
{
"depreciation": 1466934,
"expenses": 24584423,
"income_tax": 2537815,
"marketing_expense": 3705168,
"net_income": 9209602,
"net_profit": 6671787,
"operational_expense": 13375103,
"product_revenue": 6943416,
"quarter": 1,
"rd_expense": 4401719,
"revenue": 33794025,
"salaries_expense": 10116882,
"service_revenue": 26850609
},
{
"depreciation": 2387317,
"expenses": 24598893,
"income_tax": 2235960,
"marketing_expense": 3454731,
"net_income": 9151269,
"net_profit": 6915309,
"operational_expense": 16855589,
"product_revenue": 13151094,
"quarter": 2,
"rd_expense": 4701660,
"revenue": 33750162,
"salaries_expense": 9055602,
"service_revenue": 20599068
},
{
"depreciation": 1694261,
"expenses": 24613372,
"income_tax": 2717734,
"marketing_expense": 3769771,
"net_income": 9092985,
"net_profit": 6375251,
"operational_expense": 13907883,
"product_revenue": 10854807,
"quarter": 3,
"rd_expense": 3222957,
"revenue": 33706357,
"salaries_expense": 9058525,
"service_revenue": 22851550
},
{
"depreciation": 2301250,
"expenses": 24627859,
"income_tax": 2155368,
"marketing_expense": 3435497,
"net_income": 9034750,
"net_profit": 6879382,
"operational_expense": 14561299,
"product_revenue": 11285746,
"quarter": 4,
"rd_expense": 2646350,
"revenue": 33662609,
"salaries_expense": 9556539,
"service_revenue": 22376863
}
],
"market_conditions": {
"gdp_growth": [
0.010910126423168433,
0.01957027810631523,
0.017717694654374998,
0.013223221879472852
],
"inflation_rate": [
0.023668334383383196,
0.020249592361500406,
0.023262074144413725,
0.01666935497328672
],
"interest_rate": [
0.023999493771406227,
0.02315687923464887,
0.021050071291996434,
0.028482898488064522
],
"year": 2004
},
"random_event": null,
"year": 2004
},
{
"advertising_kpis": [
{
"average_project_size": 113840,
"billable_hours_per_employee": 110,
"client_concentration": 0.24,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.71,
"gross_billings": 38536885,
"net_revenue": 30446789,
"new_client_acquisition": 1,
"organic_growth": 0.06,
"quarter": 1,
"revenue_per_employee": 48405
},
{
"average_project_size": 154324,
"billable_hours_per_employee": 160,
"client_concentration": 0.32,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.77,
"gross_billings": 35430535,
"net_revenue": 30570531,
"new_client_acquisition": 5,
"organic_growth": 0,
"quarter": 2,
"revenue_per_employee": 48602
},
{
"average_project_size": 162103,
"billable_hours_per_employee": 148,
"client_concentration": 0.35,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.64,
"gross_billings": 39070899,
"net_revenue": 30694776,
"new_client_acquisition": 1,
"organic_growth": -0.04,
"quarter": 3,
"revenue_per_employee": 48799
},
{
"average_project_size": 155624,
"billable_hours_per_employee": 91,
"client_concentration": 0.11,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.77,
"gross_billings": 36830269,
"net_revenue": 30819526,
"new_client_acquisition": 1,
"organic_growth": -0.05,
"quarter": 4,
"revenue_per_employee": 48998
}
],
"balance_sheet": [
{
"assets": 31167908,
"current_assets": 14525648,
"current_liabilities": 7562205,
"equity": 22582783,
"fixed_assets": 16642260,
"liabilities": 12958427,
"long_term_liabilities": 5396222,
"quarter": 1
},
{
"assets": 31879746,
"current_assets": 15170089,
"current_liabilities": 7039240,
"equity": 23443540,
"fixed_assets": 16709657,
"liabilities": 13329227,
"long_term_liabilities": 6289987,
"quarter": 2
},
{
"assets": 32607841,
"current_assets": 11734585,
"current_liabilities": 7007998,
"equity": 23335569,
"fixed_assets": 20873256,
"liabilities": 13710638,
"long_term_liabilities": 6702640,
"quarter": 3
},
{
"assets": 33352565,
"current_assets": 12789172,
"current_liabilities": 8162847,
"equity": 23472198,
"fixed_assets": 20563393,
"liabilities": 14102963,
"long_term_liabilities": 5940116,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 98957,
"financing_cash_flow": 34041,
"investing_cash_flow": -457941,
"net_cash_flow": 5318909,
"operating_cash_flow": 5747355,
"quarter": 1
},
{
"change_in_working_capital": -11166,
"financing_cash_flow": 33425,
"investing_cash_flow": -442429,
"net_cash_flow": 6993901,
"operating_cash_flow": 7305890,
"quarter": 2
},
{
"change_in_working_capital": -72122,
"financing_cash_flow": 39429,
"investing_cash_flow": -240180,
"net_cash_flow": 6548893,
"operating_cash_flow": 6599051,
"quarter": 3
},
{
"change_in_working_capital": -96955,
"financing_cash_flow": 135062,
"investing_cash_flow": -420463,
"net_cash_flow": 5799259,
"operating_cash_flow": 5876554,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9768634134828683,
"current_ratio": 1.9208217708988318,
"debt_to_equity_ratio": 0.5738188690029923,
"profit_margin": 0.14363754417584068,
"quarter": 1,
"return_on_assets": 0.140314261707908,
"return_on_equity": 0.1936564682926812
},
{
"asset_turnover_ratio": 0.9589327029142578,
"current_ratio": 2.1550748376245163,
"debt_to_equity_ratio": 0.5685671617852935,
"profit_margin": 0.1600567880224259,
"quarter": 2,
"return_on_assets": 0.1534836883581193,
"return_on_equity": 0.2087151087250475
},
{
"asset_turnover_ratio": 0.9413311356615116,
"current_ratio": 1.6744561000160103,
"debt_to_equity_ratio": 0.587542476465862,
"profit_margin": 0.14459678741424925,
"quarter": 3,
"return_on_assets": 0.1361134581096614,
"return_on_equity": 0.19019746208031182
},
{
"asset_turnover_ratio": 0.9240526478248374,
"current_ratio": 1.5667538543843833,
"debt_to_equity_ratio": 0.600836913526377,
"profit_margin": 0.1370104134632051,
"quarter": 4,
"return_on_assets": 0.12660483534025044,
"return_on_equity": 0.17989776671106814
}
],
"income_statement": [
{
"depreciation": 1374053,
"expenses": 24219460,
"income_tax": 1854027,
"marketing_expense": 3091564,
"net_income": 6227329,
"net_profit": 4373302,
"operational_expense": 15209733,
"product_revenue": 7102245,
"quarter": 1,
"rd_expense": 2731452,
"revenue": 30446789,
"salaries_expense": 12051958,
"service_revenue": 23344544
},
{
"depreciation": 2412869,
"expenses": 24418715,
"income_tax": 1258795,
"marketing_expense": 4643357,
"net_income": 6151816,
"net_profit": 4893021,
"operational_expense": 13040796,
"product_revenue": 10133396,
"quarter": 2,
"rd_expense": 4396358,
"revenue": 30570531,
"salaries_expense": 11186453,
"service_revenue": 20437135
},
{
"depreciation": 2160685,
"expenses": 24619610,
"income_tax": 1636800,
"marketing_expense": 3871228,
"net_income": 6075166,
"net_profit": 4438366,
"operational_expense": 12958178,
"product_revenue": 10669511,
"quarter": 3,
"rd_expense": 3022714,
"revenue": 30694776,
"salaries_expense": 8556964,
"service_revenue": 20025265
},
{
"depreciation": 1653958,
"expenses": 24822158,
"income_tax": 1774772,
"marketing_expense": 3033323,
"net_income": 5997368,
"net_profit": 4222596,
"operational_expense": 13966548,
"product_revenue": 7544173,
"quarter": 4,
"rd_expense": 2887504,
"revenue": 30819526,
"salaries_expense": 11588116,
"service_revenue": 23275353
}
],
"market_conditions": {
"gdp_growth": [
0.019553979423900768,
0.021931538343917246,
0.018264688155027197,
0.035698012134312146
],
"inflation_rate": [
0.015355752746990772,
0.021332037966216404,
0.02044988679969451,
0.014825257714227585
],
"interest_rate": [
0.027708078863873158,
0.03268108081836479,
0.022957182599715353,
0.03028569238825731
],
"year": 2005
},
"random_event": null,
"year": 2005
},
{
"advertising_kpis": [
{
"average_project_size": 131085,
"billable_hours_per_employee": 92,
"client_concentration": 0.11,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.62,
"gross_billings": 47949266,
"net_revenue": 41594911,
"new_client_acquisition": 1,
"organic_growth": -0.01,
"quarter": 1,
"revenue_per_employee": 66129
},
{
"average_project_size": 84576,
"billable_hours_per_employee": 129,
"client_concentration": 0.3,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.72,
"gross_billings": 48477196,
"net_revenue": 40918528,
"new_client_acquisition": 1,
"organic_growth": 0.14,
"quarter": 2,
"revenue_per_employee": 65053
},
{
"average_project_size": 92688,
"billable_hours_per_employee": 100,
"client_concentration": 0.26,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.7,
"gross_billings": 51512615,
"net_revenue": 40253145,
"new_client_acquisition": 5,
"organic_growth": -0.01,
"quarter": 3,
"revenue_per_employee": 63995
},
{
"average_project_size": 168391,
"billable_hours_per_employee": 114,
"client_concentration": 0.15,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.64,
"gross_billings": 47991917,
"net_revenue": 39598582,
"new_client_acquisition": 4,
"organic_growth": 0.11,
"quarter": 4,
"revenue_per_employee": 62955
}
],
"balance_sheet": [
{
"assets": 45589123,
"current_assets": 18290082,
"current_liabilities": 10230363,
"equity": 29864741,
"fixed_assets": 27299041,
"liabilities": 24347190,
"long_term_liabilities": 14116827,
"quarter": 1
},
{
"assets": 46224509,
"current_assets": 16471722,
"current_liabilities": 11106276,
"equity": 29967857,
"fixed_assets": 29752787,
"liabilities": 24979373,
"long_term_liabilities": 13873097,
"quarter": 2
},
{
"assets": 46868751,
"current_assets": 18918123,
"current_liabilities": 15213428,
"equity": 29619467,
"fixed_assets": 27950628,
"liabilities": 25627972,
"long_term_liabilities": 10414544,
"quarter": 3
},
{
"assets": 47521972,
"current_assets": 23137879,
"current_liabilities": 15071708,
"equity": 29629484,
"fixed_assets": 24384093,
"liabilities": 26293411,
"long_term_liabilities": 11221703,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -77570,
"financing_cash_flow": -9271,
"investing_cash_flow": -334648,
"net_cash_flow": 10221118,
"operating_cash_flow": 10505140,
"quarter": 1
},
{
"change_in_working_capital": 85907,
"financing_cash_flow": -196110,
"investing_cash_flow": -279133,
"net_cash_flow": 10334746,
"operating_cash_flow": 10666693,
"quarter": 2
},
{
"change_in_working_capital": 83107,
"financing_cash_flow": -137626,
"investing_cash_flow": -412600,
"net_cash_flow": 10376962,
"operating_cash_flow": 10468896,
"quarter": 3
},
{
"change_in_working_capital": -90730,
"financing_cash_flow": 107533,
"investing_cash_flow": -176373,
"net_cash_flow": 9591435,
"operating_cash_flow": 9942074,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9123867331249167,
"current_ratio": 1.7878233646254782,
"debt_to_equity_ratio": 0.8152486572711278,
"profit_margin": 0.20730439836738682,
"quarter": 1,
"return_on_assets": 0.18914178278884636,
"return_on_equity": 0.2887287051978787
},
{
"asset_turnover_ratio": 0.8852128207570577,
"current_ratio": 1.483100365955249,
"debt_to_equity_ratio": 0.8335388479730133,
"profit_margin": 0.21317289321844618,
"quarter": 2,
"return_on_assets": 0.1887033781148438,
"return_on_equity": 0.29106922793978895
},
{
"asset_turnover_ratio": 0.858848254778541,
"current_ratio": 1.243514808102421,
"debt_to_equity_ratio": 0.8652408228682845,
"profit_margin": 0.20814989735584635,
"quarter": 3,
"return_on_assets": 0.1787691760764011,
"return_on_equity": 0.2828777438837775
},
{
"asset_turnover_ratio": 0.8332689140088715,
"current_ratio": 1.5351862575893853,
"debt_to_equity_ratio": 0.8874069828553207,
"profit_margin": 0.21215211696216799,
"quarter": 4,
"return_on_assets": 0.1767797641057488,
"return_on_equity": 0.28353254481245777
}
],
"income_statement": [
{
"depreciation": 1882332,
"expenses": 30334463,
"income_tax": 2637640,
"marketing_expense": 5405647,
"net_income": 11260448,
"net_profit": 8622808,
"operational_expense": 18504913,
"product_revenue": 11649598,
"quarter": 1,
"rd_expense": 3851941,
"revenue": 41594911,
"salaries_expense": 9466447,
"service_revenue": 29945313
},
{
"depreciation": 1943972,
"expenses": 29840977,
"income_tax": 2354830,
"marketing_expense": 5711526,
"net_income": 11077551,
"net_profit": 8722721,
"operational_expense": 19406200,
"product_revenue": 14052940,
"quarter": 2,
"rd_expense": 3339060,
"revenue": 40918528,
"salaries_expense": 10010966,
"service_revenue": 26865588
},
{
"depreciation": 2090208,
"expenses": 29355519,
"income_tax": 2518938,
"marketing_expense": 3521241,
"net_income": 10897626,
"net_profit": 8378688,
"operational_expense": 19384042,
"product_revenue": 13632443,
"quarter": 3,
"rd_expense": 3217531,
"revenue": 40253145,
"salaries_expense": 10026323,
"service_revenue": 26620702
},
{
"depreciation": 1541151,
"expenses": 28877959,
"income_tax": 2319700,
"marketing_expense": 5607226,
"net_income": 10720623,
"net_profit": 8400923,
"operational_expense": 17675450,
"product_revenue": 9793425,
"quarter": 4,
"rd_expense": 5625232,
"revenue": 39598582,
"salaries_expense": 12806292,
"service_revenue": 29805157
}
],
"market_conditions": {
"gdp_growth": [
0.011135481401131528,
0.014880474759634037,
0.017567063167152865,
0.01592018243309896
],
"inflation_rate": [
0.0165886571120353,
0.013100619941188534,
0.020428349317181415,
0.013524859079268637
],
"interest_rate": [
0.027057058750243314,
0.02668205124922838,
0.03111978240355134,
0.027034955113624963
],
"year": 2006
},
"random_event": {
"description": "Le, Willis and Smith Economic Slowdown Impact in 2006",
"impact": 0.03,
"type": "Economic Slowdown Impact"
},
"year": 2006
},
{
"advertising_kpis": [
{
"average_project_size": 91710,
"billable_hours_per_employee": 101,
"client_concentration": 0.26,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.65,
"gross_billings": 81913496,
"net_revenue": 68057684,
"new_client_acquisition": 3,
"organic_growth": 0.09,
"quarter": 1,
"revenue_per_employee": 108200
},
{
"average_project_size": 170556,
"billable_hours_per_employee": 91,
"client_concentration": 0.15,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.69,
"gross_billings": 77761402,
"net_revenue": 67189463,
"new_client_acquisition": 4,
"organic_growth": 0.14,
"quarter": 2,
"revenue_per_employee": 106819
},
{
"average_project_size": 123257,
"billable_hours_per_employee": 124,
"client_concentration": 0.3,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.73,
"gross_billings": 74023282,
"net_revenue": 66332319,
"new_client_acquisition": 5,
"organic_growth": -0.04,
"quarter": 3,
"revenue_per_employee": 105457
},
{
"average_project_size": 129161,
"billable_hours_per_employee": 96,
"client_concentration": 0.18,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.74,
"gross_billings": 73730418,
"net_revenue": 65486109,
"new_client_acquisition": 2,
"organic_growth": 0.1,
"quarter": 4,
"revenue_per_employee": 104111
}
],
"balance_sheet": [
{
"assets": 72927978,
"current_assets": 29033200,
"current_liabilities": 15516625,
"equity": 55681868,
"fixed_assets": 43894778,
"liabilities": 36473384,
"long_term_liabilities": 20956759,
"quarter": 1
},
{
"assets": 73917672,
"current_assets": 32260188,
"current_liabilities": 19375551,
"equity": 56328649,
"fixed_assets": 41657484,
"liabilities": 37394731,
"long_term_liabilities": 18019180,
"quarter": 2
},
{
"assets": 74920796,
"current_assets": 30535951,
"current_liabilities": 18785931,
"equity": 56228923,
"fixed_assets": 44384845,
"liabilities": 38339351,
"long_term_liabilities": 19553420,
"quarter": 3
},
{
"assets": 75937534,
"current_assets": 30499375,
"current_liabilities": 18731224,
"equity": 54111933,
"fixed_assets": 45438159,
"liabilities": 39307833,
"long_term_liabilities": 20576609,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 78081,
"financing_cash_flow": -108656,
"investing_cash_flow": -492489,
"net_cash_flow": 22317497,
"operating_cash_flow": 22636525,
"quarter": 1
},
{
"change_in_working_capital": -87648,
"financing_cash_flow": 163596,
"investing_cash_flow": -124480,
"net_cash_flow": 23131208,
"operating_cash_flow": 23537461,
"quarter": 2
},
{
"change_in_working_capital": -9563,
"financing_cash_flow": -135305,
"investing_cash_flow": -373075,
"net_cash_flow": 21571510,
"operating_cash_flow": 21770672,
"quarter": 3
},
{
"change_in_working_capital": 51705,
"financing_cash_flow": 101616,
"investing_cash_flow": -183280,
"net_cash_flow": 21078599,
"operating_cash_flow": 21500523,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9332177562910081,
"current_ratio": 1.8711027688044275,
"debt_to_equity_ratio": 0.6550316163962028,
"profit_margin": 0.28251437413003944,
"quarter": 1,
"return_on_assets": 0.26364743034559385,
"return_on_equity": 0.34530583636310475
},
{
"asset_turnover_ratio": 0.908976989967974,
"current_ratio": 1.6649946109919662,
"debt_to_equity_ratio": 0.6638669959934598,
"profit_margin": 0.2947740183605873,
"quarter": 2,
"return_on_assets": 0.26794279993017095,
"return_on_equity": 0.35160985309624593
},
{
"asset_turnover_ratio": 0.8853659136243026,
"current_ratio": 1.6254691343218497,
"debt_to_equity_ratio": 0.6818439506657454,
"profit_margin": 0.29619766497233424,
"quarter": 3,
"return_on_assets": 0.2622433162616158,
"return_on_equity": 0.34941942601319254
},
{
"asset_turnover_ratio": 0.8623681274664515,
"current_ratio": 1.6282638550475932,
"debt_to_equity_ratio": 0.7264170917716061,
"profit_margin": 0.2669609214375525,
"quarter": 4,
"return_on_assets": 0.23021858992682065,
"return_on_equity": 0.32307535567062445
}
],
"income_statement": [
{
"depreciation": 3409251,
"expenses": 42341172,
"income_tax": 6489238,
"marketing_expense": 6137364,
"net_income": 25716512,
"net_profit": 19227274,
"operational_expense": 21346090,
"product_revenue": 25052879,
"quarter": 1,
"rd_expense": 4373025,
"revenue": 68057684,
"salaries_expense": 13055661,
"service_revenue": 43004805
},
{
"depreciation": 3731753,
"expenses": 41991853,
"income_tax": 5391902,
"marketing_expense": 4623216,
"net_income": 25197610,
"net_profit": 19805708,
"operational_expense": 27076421,
"product_revenue": 23555252,
"quarter": 2,
"rd_expense": 6175548,
"revenue": 67189463,
"salaries_expense": 20336540,
"service_revenue": 43634211
},
{
"depreciation": 2123194,
"expenses": 41645416,
"income_tax": 5039425,
"marketing_expense": 6842603,
"net_income": 24686903,
"net_profit": 19647478,
"operational_expense": 26265432,
"product_revenue": 18614658,
"quarter": 3,
"rd_expense": 7918342,
"revenue": 66332319,
"salaries_expense": 13714698,
"service_revenue": 47717661
},
{
"depreciation": 4018291,
"expenses": 41301838,
"income_tax": 6702039,
"marketing_expense": 5509252,
"net_income": 24184271,
"net_profit": 17482232,
"operational_expense": 26069751,
"product_revenue": 20972849,
"quarter": 4,
"rd_expense": 8105583,
"revenue": 65486109,
"salaries_expense": 18482225,
"service_revenue": 44513260
}
],
"market_conditions": {
"gdp_growth": [
0.010113505307886874,
0.011752400682315912,
0.009484990831706534,
0.017972917637531997
],
"inflation_rate": [
0.015428289284524192,
0.017838230144556363,
0.014625505608837299,
0.01824126516772036
],
"interest_rate": [
0.025793490109824332,
0.023366003729827285,
0.02654639731307877,
0.02372559930778615
],
"year": 2007
},
"random_event": null,
"year": 2007
}
] |
{
"advertising_type": "Social Media Campaigns",
"financial_health": "Average",
"founding_year": 2000,
"industry": "Advertising",
"location": "Port John",
"name": "Ramirez LLC",
"num_employees": 77,
"region": "Latin America",
"revenue_size": "Large",
"website": "www.ramirezllc.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 136555,
"billable_hours_per_employee": 155,
"client_concentration": 0.27,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.64,
"gross_billings": 53260932,
"net_revenue": 45643877,
"new_client_acquisition": 5,
"organic_growth": 0.09,
"quarter": 1,
"revenue_per_employee": 592778
},
{
"average_project_size": 136840,
"billable_hours_per_employee": 158,
"client_concentration": 0.21,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.6,
"gross_billings": 58157535,
"net_revenue": 44810579,
"new_client_acquisition": 1,
"organic_growth": 0.14,
"quarter": 2,
"revenue_per_employee": 581956
},
{
"average_project_size": 138583,
"billable_hours_per_employee": 83,
"client_concentration": 0.27,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.65,
"gross_billings": 49705859,
"net_revenue": 43992494,
"new_client_acquisition": 4,
"organic_growth": 0.14,
"quarter": 3,
"revenue_per_employee": 571331
},
{
"average_project_size": 131028,
"billable_hours_per_employee": 121,
"client_concentration": 0.4,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.72,
"gross_billings": 50798809,
"net_revenue": 43189345,
"new_client_acquisition": 3,
"organic_growth": 0.06,
"quarter": 4,
"revenue_per_employee": 560901
}
],
"balance_sheet": [
{
"assets": 55792700,
"current_assets": 19469163,
"current_liabilities": 17014642,
"equity": 34513638,
"fixed_assets": 36323537,
"liabilities": 30550798,
"long_term_liabilities": 13536156,
"quarter": 1
},
{
"assets": 57375445,
"current_assets": 22238106,
"current_liabilities": 14932018,
"equity": 35656935,
"fixed_assets": 35137339,
"liabilities": 30849475,
"long_term_liabilities": 15917457,
"quarter": 2
},
{
"assets": 59003089,
"current_assets": 23783406,
"current_liabilities": 15232775,
"equity": 36981322,
"fixed_assets": 35219683,
"liabilities": 31151071,
"long_term_liabilities": 15918296,
"quarter": 3
},
{
"assets": 60676907,
"current_assets": 19336722,
"current_liabilities": 14659074,
"equity": 37212230,
"fixed_assets": 41340185,
"liabilities": 31455617,
"long_term_liabilities": 16796543,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 82436,
"financing_cash_flow": 84582,
"investing_cash_flow": -297774,
"net_cash_flow": 11610060,
"operating_cash_flow": 11983257,
"quarter": 1
},
{
"change_in_working_capital": -50045,
"financing_cash_flow": -154554,
"investing_cash_flow": -116855,
"net_cash_flow": 10423525,
"operating_cash_flow": 10997056,
"quarter": 2
},
{
"change_in_working_capital": -25869,
"financing_cash_flow": -52818,
"investing_cash_flow": -163845,
"net_cash_flow": 10464619,
"operating_cash_flow": 10900998,
"quarter": 3
},
{
"change_in_working_capital": -87596,
"financing_cash_flow": -164539,
"investing_cash_flow": -377229,
"net_cash_flow": 10202166,
"operating_cash_flow": 10489158,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8180976543526304,
"current_ratio": 1.144259338515615,
"debt_to_equity_ratio": 0.8851804611267001,
"profit_margin": 0.20313208713624392,
"quarter": 1,
"return_on_assets": 0.16618188400991526,
"return_on_equity": 0.26863977654282634
},
{
"asset_turnover_ratio": 0.781006212675126,
"current_ratio": 1.489290061129045,
"debt_to_equity_ratio": 0.8651746146997772,
"profit_margin": 0.20376806557219446,
"quarter": 2,
"return_on_assets": 0.15914412515667634,
"return_on_equity": 0.2560782355522145
},
{
"asset_turnover_ratio": 0.745596455127968,
"current_ratio": 1.5613311428810575,
"debt_to_equity_ratio": 0.8423460632370038,
"profit_margin": 0.20751958277246113,
"quarter": 3,
"return_on_assets": 0.15472586528478197,
"return_on_equity": 0.24686256483746039
},
{
"asset_turnover_ratio": 0.7117921320544569,
"current_ratio": 1.319095735515081,
"debt_to_equity_ratio": 0.8453031973628025,
"profit_margin": 0.1850210972173808,
"quarter": 4,
"return_on_assets": 0.13169656126341442,
"return_on_equity": 0.2147396165185478
}
],
"income_statement": [
{
"depreciation": 2711521,
"expenses": 33216970,
"income_tax": 3155171,
"marketing_expense": 5166504,
"net_income": 12426907,
"net_profit": 9271736,
"operational_expense": 19527950,
"product_revenue": 17898441,
"quarter": 1,
"rd_expense": 4607636,
"revenue": 45643877,
"salaries_expense": 15709975,
"service_revenue": 27745436
},
{
"depreciation": 1866091,
"expenses": 32737832,
"income_tax": 2941782,
"marketing_expense": 4150862,
"net_income": 12072747,
"net_profit": 9130965,
"operational_expense": 22081826,
"product_revenue": 15632691,
"quarter": 2,
"rd_expense": 5635243,
"revenue": 44810579,
"salaries_expense": 13075504,
"service_revenue": 29177888
},
{
"depreciation": 1771694,
"expenses": 32265605,
"income_tax": 2597585,
"marketing_expense": 4797284,
"net_income": 11726889,
"net_profit": 9129304,
"operational_expense": 18671358,
"product_revenue": 15286659,
"quarter": 3,
"rd_expense": 3374043,
"revenue": 43992494,
"salaries_expense": 12981057,
"service_revenue": 28705835
},
{
"depreciation": 2498218,
"expenses": 31800190,
"income_tax": 3398215,
"marketing_expense": 5939594,
"net_income": 11389155,
"net_profit": 7990940,
"operational_expense": 21180890,
"product_revenue": 14150555,
"quarter": 4,
"rd_expense": 4092541,
"revenue": 43189345,
"salaries_expense": 10816594,
"service_revenue": 29038790
}
],
"market_conditions": {
"gdp_growth": [
-0.005292180605806425,
-0.00196312940580245,
-0.0003784149865293084,
-0.013310441057585304
],
"inflation_rate": [
0.031821991268490155,
0.02861722946933249,
0.032450315475229335,
0.03118627762251091
],
"interest_rate": [
0.0534725983335475,
0.057981780656289714,
0.05361662880564833,
0.059552738029482376
],
"year": 2000
},
"random_event": {
"description": "Ramirez LLC Introduction of New Service in 2000",
"impact": 0.08,
"type": "Introduction of New Service"
},
"year": 2000
},
{
"advertising_kpis": [
{
"average_project_size": 89057,
"billable_hours_per_employee": 137,
"client_concentration": 0.24,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.6,
"gross_billings": 28322417,
"net_revenue": 22787833,
"new_client_acquisition": 1,
"organic_growth": -0.04,
"quarter": 1,
"revenue_per_employee": 295946
},
{
"average_project_size": 116619,
"billable_hours_per_employee": 126,
"client_concentration": 0.14,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.73,
"gross_billings": 27264404,
"net_revenue": 22647401,
"new_client_acquisition": 2,
"organic_growth": 0,
"quarter": 2,
"revenue_per_employee": 294122
},
{
"average_project_size": 159870,
"billable_hours_per_employee": 112,
"client_concentration": 0.13,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.78,
"gross_billings": 24817990,
"net_revenue": 22507836,
"new_client_acquisition": 2,
"organic_growth": -0.01,
"quarter": 3,
"revenue_per_employee": 292310
},
{
"average_project_size": 136589,
"billable_hours_per_employee": 92,
"client_concentration": 0.12,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.61,
"gross_billings": 27180138,
"net_revenue": 22369130,
"new_client_acquisition": 5,
"organic_growth": -0.02,
"quarter": 4,
"revenue_per_employee": 290508
}
],
"balance_sheet": [
{
"assets": 29887304,
"current_assets": 9326124,
"current_liabilities": 7030741,
"equity": 19062666,
"fixed_assets": 20561180,
"liabilities": 14620088,
"long_term_liabilities": 7589347,
"quarter": 1
},
{
"assets": 30689989,
"current_assets": 14977977,
"current_liabilities": 6015832,
"equity": 19562924,
"fixed_assets": 15712012,
"liabilities": 14840345,
"long_term_liabilities": 8824513,
"quarter": 2
},
{
"assets": 31514232,
"current_assets": 10701630,
"current_liabilities": 6273654,
"equity": 19975605,
"fixed_assets": 20812602,
"liabilities": 15063920,
"long_term_liabilities": 8790266,
"quarter": 3
},
{
"assets": 32360611,
"current_assets": 11322607,
"current_liabilities": 8502369,
"equity": 20334675,
"fixed_assets": 21038004,
"liabilities": 15290863,
"long_term_liabilities": 6788494,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 67087,
"financing_cash_flow": -167780,
"investing_cash_flow": -373335,
"net_cash_flow": 4499947,
"operating_cash_flow": 4904995,
"quarter": 1
},
{
"change_in_working_capital": -27407,
"financing_cash_flow": 2793,
"investing_cash_flow": -431726,
"net_cash_flow": 4967716,
"operating_cash_flow": 5075498,
"quarter": 2
},
{
"change_in_working_capital": -49020,
"financing_cash_flow": -172335,
"investing_cash_flow": -109676,
"net_cash_flow": 3988537,
"operating_cash_flow": 4573200,
"quarter": 3
},
{
"change_in_working_capital": 15725,
"financing_cash_flow": 24132,
"investing_cash_flow": -261886,
"net_cash_flow": 3896607,
"operating_cash_flow": 4221852,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7624586346095319,
"current_ratio": 1.3264781052239016,
"debt_to_equity_ratio": 0.7669487573249198,
"profit_margin": 0.16655598625810536,
"quarter": 1,
"return_on_assets": 0.12699204986839896,
"return_on_equity": 0.19910383993508568
},
{
"asset_turnover_ratio": 0.7379409943744196,
"current_ratio": 2.4897598536661265,
"debt_to_equity_ratio": 0.758595443094294,
"profit_margin": 0.1639605356923737,
"quarter": 2,
"return_on_assets": 0.12099320074699277,
"return_on_equity": 0.18981211602110196
},
{
"asset_turnover_ratio": 0.7142117885024137,
"current_ratio": 1.70580494238286,
"debt_to_equity_ratio": 0.754115832787042,
"profit_margin": 0.1566251415729171,
"quarter": 3,
"return_on_assets": 0.11186352248723688,
"return_on_equity": 0.17647991137189586
},
{
"asset_turnover_ratio": 0.6912456010178547,
"current_ratio": 1.3317002590689724,
"debt_to_equity_ratio": 0.7519600387023643,
"profit_margin": 0.14595681638043143,
"quarter": 4,
"return_on_assets": 0.10089200726154399,
"return_on_equity": 0.1605595860273154
}
],
"income_statement": [
{
"depreciation": 1109545,
"expenses": 17713138,
"income_tax": 1279245,
"marketing_expense": 2558862,
"net_income": 5074695,
"net_profit": 3795450,
"operational_expense": 12201600,
"product_revenue": 8714866,
"quarter": 1,
"rd_expense": 1836433,
"revenue": 22787833,
"salaries_expense": 7969939,
"service_revenue": 14072967
},
{
"depreciation": 1362218,
"expenses": 17721596,
"income_tax": 1212525,
"marketing_expense": 3313653,
"net_income": 4925805,
"net_profit": 3713280,
"operational_expense": 11013876,
"product_revenue": 6102972,
"quarter": 2,
"rd_expense": 2252625,
"revenue": 22647401,
"salaries_expense": 6828965,
"service_revenue": 16544429
},
{
"depreciation": 1047907,
"expenses": 17730058,
"income_tax": 1252485,
"marketing_expense": 2452786,
"net_income": 4777778,
"net_profit": 3525293,
"operational_expense": 9437290,
"product_revenue": 7759757,
"quarter": 3,
"rd_expense": 3255416,
"revenue": 22507836,
"salaries_expense": 8094738,
"service_revenue": 14748079
},
{
"depreciation": 956925,
"expenses": 17738524,
"income_tax": 1365679,
"marketing_expense": 2262397,
"net_income": 4630606,
"net_profit": 3264927,
"operational_expense": 12397290,
"product_revenue": 7290034,
"quarter": 4,
"rd_expense": 3101960,
"revenue": 22369130,
"salaries_expense": 7871008,
"service_revenue": 15079096
}
],
"market_conditions": {
"gdp_growth": [
0.0018438050670947087,
0.0018932752541634817,
-0.007898036929087162,
-0.007193377076476477
],
"inflation_rate": [
0.03439597900763573,
0.03694448315892653,
0.03095876725783749,
0.03202448121103236
],
"interest_rate": [
0.043024817738115034,
0.04371877045825159,
0.04758173424486319,
0.04609342505807109
],
"year": 2001
},
"random_event": null,
"year": 2001
},
{
"advertising_kpis": [
{
"average_project_size": 66371,
"billable_hours_per_employee": 119,
"client_concentration": 0.13,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.68,
"gross_billings": 90512969,
"net_revenue": 76092070,
"new_client_acquisition": 1,
"organic_growth": 0,
"quarter": 1,
"revenue_per_employee": 988209
},
{
"average_project_size": 127333,
"billable_hours_per_employee": 85,
"client_concentration": 0.24,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.65,
"gross_billings": 87262586,
"net_revenue": 76390484,
"new_client_acquisition": 1,
"organic_growth": 0.1,
"quarter": 2,
"revenue_per_employee": 992084
},
{
"average_project_size": 114797,
"billable_hours_per_employee": 101,
"client_concentration": 0.33,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.71,
"gross_billings": 86124452,
"net_revenue": 76690069,
"new_client_acquisition": 4,
"organic_growth": 0.09,
"quarter": 3,
"revenue_per_employee": 995975
},
{
"average_project_size": 118934,
"billable_hours_per_employee": 95,
"client_concentration": 0.38,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.77,
"gross_billings": 96331702,
"net_revenue": 76990828,
"new_client_acquisition": 1,
"organic_growth": -0.02,
"quarter": 4,
"revenue_per_employee": 999881
}
],
"balance_sheet": [
{
"assets": 90065263,
"current_assets": 39390031,
"current_liabilities": 17995769,
"equity": 64966711,
"fixed_assets": 50675232,
"liabilities": 38815115,
"long_term_liabilities": 20819346,
"quarter": 1
},
{
"assets": 92694046,
"current_assets": 38843169,
"current_liabilities": 21075133,
"equity": 68456516,
"fixed_assets": 53850877,
"liabilities": 39347078,
"long_term_liabilities": 18271945,
"quarter": 2
},
{
"assets": 95399557,
"current_assets": 38237133,
"current_liabilities": 20815072,
"equity": 69553677,
"fixed_assets": 57162424,
"liabilities": 39886331,
"long_term_liabilities": 19071259,
"quarter": 3
},
{
"assets": 98184035,
"current_assets": 35745218,
"current_liabilities": 20183556,
"equity": 71885638,
"fixed_assets": 62438817,
"liabilities": 40432975,
"long_term_liabilities": 20249419,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 70777,
"financing_cash_flow": 37583,
"investing_cash_flow": -215166,
"net_cash_flow": 16564914,
"operating_cash_flow": 16886222,
"quarter": 1
},
{
"change_in_working_capital": -83505,
"financing_cash_flow": -140167,
"investing_cash_flow": -436909,
"net_cash_flow": 19103713,
"operating_cash_flow": 19436748,
"quarter": 2
},
{
"change_in_working_capital": -52428,
"financing_cash_flow": -39987,
"investing_cash_flow": -318444,
"net_cash_flow": 18366533,
"operating_cash_flow": 18584944,
"quarter": 3
},
{
"change_in_working_capital": -72996,
"financing_cash_flow": -45244,
"investing_cash_flow": -185931,
"net_cash_flow": 17888657,
"operating_cash_flow": 18508591,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8448548026779203,
"current_ratio": 2.1888495568041577,
"debt_to_equity_ratio": 0.5974615984484731,
"profit_margin": 0.18026271331559254,
"quarter": 1,
"return_on_assets": 0.15229581908843146,
"return_on_equity": 0.21113217506116325
},
{
"asset_turnover_ratio": 0.82411424785579,
"current_ratio": 1.8430806106893844,
"debt_to_equity_ratio": 0.5747747665101741,
"profit_margin": 0.19779358905488803,
"quarter": 2,
"return_on_assets": 0.16300451487466627,
"return_on_equity": 0.22071745515065358
},
{
"asset_turnover_ratio": 0.8038828628942166,
"current_ratio": 1.836992588831785,
"debt_to_equity_ratio": 0.5734611413858106,
"profit_margin": 0.18308043248728853,
"quarter": 3,
"return_on_assets": 0.14717522220779286,
"return_on_equity": 0.20186497113588978
},
{
"asset_turnover_ratio": 0.7841481356923251,
"current_ratio": 1.7710069523923337,
"debt_to_equity_ratio": 0.5624624907690184,
"profit_margin": 0.18358781646042305,
"quarter": 4,
"return_on_assets": 0.1439600440132655,
"return_on_equity": 0.1966258962603907
}
],
"income_statement": [
{
"depreciation": 3169659,
"expenses": 56800843,
"income_tax": 5574664,
"marketing_expense": 5896428,
"net_income": 19291227,
"net_profit": 13716563,
"operational_expense": 38345355,
"product_revenue": 29479489,
"quarter": 1,
"rd_expense": 8942213,
"revenue": 76092070,
"salaries_expense": 23144405,
"service_revenue": 46612581
},
{
"depreciation": 4327200,
"expenses": 57309223,
"income_tax": 3971713,
"marketing_expense": 8943088,
"net_income": 19081261,
"net_profit": 15109548,
"operational_expense": 35785164,
"product_revenue": 23910637,
"quarter": 2,
"rd_expense": 8837329,
"revenue": 76390484,
"salaries_expense": 24762484,
"service_revenue": 52479847
},
{
"depreciation": 4544493,
"expenses": 57822155,
"income_tax": 4827463,
"marketing_expense": 11199754,
"net_income": 18867914,
"net_profit": 14040451,
"operational_expense": 31006173,
"product_revenue": 26280621,
"quarter": 3,
"rd_expense": 8651624,
"revenue": 76690069,
"salaries_expense": 26812967,
"service_revenue": 50409448
},
{
"depreciation": 4374013,
"expenses": 58339677,
"income_tax": 4516573,
"marketing_expense": 10889621,
"net_income": 18651151,
"net_profit": 14134578,
"operational_expense": 29857904,
"product_revenue": 30373517,
"quarter": 4,
"rd_expense": 6266239,
"revenue": 76990828,
"salaries_expense": 23402529,
"service_revenue": 46617311
}
],
"market_conditions": {
"gdp_growth": [
-0.004287909748718203,
-0.002963695066203094,
-0.0020540813486052134,
0.0010098958383669733
],
"inflation_rate": [
0.03220229872619901,
0.028059503257258547,
0.032833859471367466,
0.02824920286799619
],
"interest_rate": [
0.04487550389480283,
0.048682599774190614,
0.04323180613079744,
0.045920780831717696
],
"year": 2002
},
"random_event": null,
"year": 2002
},
{
"advertising_kpis": [
{
"average_project_size": 102176,
"billable_hours_per_employee": 87,
"client_concentration": 0.2,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.62,
"gross_billings": 79788464,
"net_revenue": 70307328,
"new_client_acquisition": 2,
"organic_growth": 0.05,
"quarter": 1,
"revenue_per_employee": 913082
},
{
"average_project_size": 199065,
"billable_hours_per_employee": 111,
"client_concentration": 0.14,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.66,
"gross_billings": 85880546,
"net_revenue": 69752947,
"new_client_acquisition": 1,
"organic_growth": 0.07,
"quarter": 2,
"revenue_per_employee": 905882
},
{
"average_project_size": 65455,
"billable_hours_per_employee": 122,
"client_concentration": 0.22,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.68,
"gross_billings": 85830867,
"net_revenue": 69202939,
"new_client_acquisition": 2,
"organic_growth": -0.03,
"quarter": 3,
"revenue_per_employee": 898739
},
{
"average_project_size": 166082,
"billable_hours_per_employee": 94,
"client_concentration": 0.12,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.72,
"gross_billings": 78646836,
"net_revenue": 68657267,
"new_client_acquisition": 4,
"organic_growth": -0.03,
"quarter": 4,
"revenue_per_employee": 891653
}
],
"balance_sheet": [
{
"assets": 88468732,
"current_assets": 42956476,
"current_liabilities": 23323708,
"equity": 62495632,
"fixed_assets": 45512256,
"liabilities": 41484532,
"long_term_liabilities": 18160824,
"quarter": 1
},
{
"assets": 91440026,
"current_assets": 30120194,
"current_liabilities": 24498811,
"equity": 65749486,
"fixed_assets": 61319832,
"liabilities": 41881402,
"long_term_liabilities": 17382591,
"quarter": 2
},
{
"assets": 94511112,
"current_assets": 31051322,
"current_liabilities": 22432038,
"equity": 68589187,
"fixed_assets": 63459790,
"liabilities": 42282068,
"long_term_liabilities": 19850030,
"quarter": 3
},
{
"assets": 97685344,
"current_assets": 48589753,
"current_liabilities": 24277880,
"equity": 71016129,
"fixed_assets": 49095591,
"liabilities": 42686568,
"long_term_liabilities": 18408688,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 61197,
"financing_cash_flow": 14468,
"investing_cash_flow": -337358,
"net_cash_flow": 18847931,
"operating_cash_flow": 19176515,
"quarter": 1
},
{
"change_in_working_capital": 72422,
"financing_cash_flow": 120587,
"investing_cash_flow": -409571,
"net_cash_flow": 19584008,
"operating_cash_flow": 20051996,
"quarter": 2
},
{
"change_in_working_capital": 47844,
"financing_cash_flow": 34480,
"investing_cash_flow": -421554,
"net_cash_flow": 20799507,
"operating_cash_flow": 21038061,
"quarter": 3
},
{
"change_in_working_capital": -26254,
"financing_cash_flow": -149053,
"investing_cash_flow": -475971,
"net_cash_flow": 19158822,
"operating_cash_flow": 19650198,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7947138656853362,
"current_ratio": 1.8417515774078461,
"debt_to_equity_ratio": 0.6637989035777733,
"profit_margin": 0.22062326134766494,
"quarter": 1,
"return_on_assets": 0.175332364885709,
"return_on_equity": 0.24820025821964645
},
{
"asset_turnover_ratio": 0.762827287472556,
"current_ratio": 1.2294553396897507,
"debt_to_equity_ratio": 0.6369844777189589,
"profit_margin": 0.23211724660178157,
"quarter": 2,
"return_on_assets": 0.1770653696008354,
"return_on_equity": 0.24625077677413326
},
{
"asset_turnover_ratio": 0.7322201330146237,
"current_ratio": 1.38423989830973,
"debt_to_equity_ratio": 0.6164538442480737,
"profit_margin": 0.2364082109287295,
"quarter": 3,
"return_on_assets": 0.17310285165198352,
"return_on_equity": 0.23852364659169964
},
{
"asset_turnover_ratio": 0.7028410218834874,
"current_ratio": 2.0014001634409593,
"debt_to_equity_ratio": 0.6010827202366944,
"profit_margin": 0.23329435760966133,
"quarter": 4,
"return_on_assets": 0.16396884470202613,
"return_on_equity": 0.22554528422691134
}
],
"income_statement": [
{
"depreciation": 3665083,
"expenses": 49463892,
"income_tax": 5332004,
"marketing_expense": 6960883,
"net_income": 20843436,
"net_profit": 15511432,
"operational_expense": 26325642,
"product_revenue": 21746332,
"quarter": 1,
"rd_expense": 8474456,
"revenue": 70307328,
"salaries_expense": 20210863,
"service_revenue": 48560996
},
{
"depreciation": 3861134,
"expenses": 48868063,
"income_tax": 4694022,
"marketing_expense": 7859954,
"net_income": 20884884,
"net_profit": 16190862,
"operational_expense": 32937488,
"product_revenue": 20710029,
"quarter": 2,
"rd_expense": 7203668,
"revenue": 69752947,
"salaries_expense": 23869192,
"service_revenue": 49042918
},
{
"depreciation": 4677918,
"expenses": 48279411,
"income_tax": 4563385,
"marketing_expense": 9579167,
"net_income": 20923528,
"net_profit": 16360143,
"operational_expense": 28417889,
"product_revenue": 15561507,
"quarter": 3,
"rd_expense": 6029367,
"revenue": 69202939,
"salaries_expense": 17691190,
"service_revenue": 53641432
},
{
"depreciation": 3632845,
"expenses": 47697850,
"income_tax": 4942064,
"marketing_expense": 5226449,
"net_income": 20959417,
"net_profit": 16017353,
"operational_expense": 32716376,
"product_revenue": 16338799,
"quarter": 4,
"rd_expense": 8765513,
"revenue": 68657267,
"salaries_expense": 22076068,
"service_revenue": 52318468
}
],
"market_conditions": {
"gdp_growth": [
-0.008468474980694862,
0.006867228415709704,
0.005642128478999387,
0.0002346024493536103
],
"inflation_rate": [
0.035413994276121984,
0.03762381662474317,
0.04024653486712006,
0.042528652107316725
],
"interest_rate": [
0.05315549460873425,
0.05904854321743316,
0.05821895271310819,
0.05158249824713201
],
"year": 2003
},
"random_event": null,
"year": 2003
},
{
"advertising_kpis": [
{
"average_project_size": 114356,
"billable_hours_per_employee": 153,
"client_concentration": 0.15,
"client_retention_rate": 0.9,
"employee_utilization_rate": 0.66,
"gross_billings": 47656387,
"net_revenue": 39488239,
"new_client_acquisition": 4,
"organic_growth": 0.06,
"quarter": 1,
"revenue_per_employee": 512834
},
{
"average_project_size": 122571,
"billable_hours_per_employee": 128,
"client_concentration": 0.13,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.62,
"gross_billings": 48881761,
"net_revenue": 39451237,
"new_client_acquisition": 2,
"organic_growth": 0.08,
"quarter": 2,
"revenue_per_employee": 512354
},
{
"average_project_size": 110794,
"billable_hours_per_employee": 90,
"client_concentration": 0.35,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.66,
"gross_billings": 48256147,
"net_revenue": 39414270,
"new_client_acquisition": 1,
"organic_growth": 0,
"quarter": 3,
"revenue_per_employee": 511874
},
{
"average_project_size": 188952,
"billable_hours_per_employee": 112,
"client_concentration": 0.14,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.71,
"gross_billings": 50001340,
"net_revenue": 39377337,
"new_client_acquisition": 1,
"organic_growth": 0.09,
"quarter": 4,
"revenue_per_employee": 511394
}
],
"balance_sheet": [
{
"assets": 56625407,
"current_assets": 26185444,
"current_liabilities": 15791180,
"equity": 34601314,
"fixed_assets": 30439963,
"liabilities": 33391342,
"long_term_liabilities": 17600162,
"quarter": 1
},
{
"assets": 57388936,
"current_assets": 24238623,
"current_liabilities": 18583376,
"equity": 35778128,
"fixed_assets": 33150313,
"liabilities": 33866919,
"long_term_liabilities": 15283543,
"quarter": 2
},
{
"assets": 58162759,
"current_assets": 18734347,
"current_liabilities": 13954957,
"equity": 34580814,
"fixed_assets": 39428412,
"liabilities": 34349269,
"long_term_liabilities": 20394312,
"quarter": 3
},
{
"assets": 58947017,
"current_assets": 21609309,
"current_liabilities": 20653721,
"equity": 35940641,
"fixed_assets": 37337708,
"liabilities": 34838489,
"long_term_liabilities": 14184768,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 94669,
"financing_cash_flow": 91021,
"investing_cash_flow": -369669,
"net_cash_flow": 12999505,
"operating_cash_flow": 13431547,
"quarter": 1
},
{
"change_in_working_capital": 78243,
"financing_cash_flow": 130164,
"investing_cash_flow": -210385,
"net_cash_flow": 14310393,
"operating_cash_flow": 14554487,
"quarter": 2
},
{
"change_in_working_capital": 75051,
"financing_cash_flow": 35575,
"investing_cash_flow": -374495,
"net_cash_flow": 12371809,
"operating_cash_flow": 12769713,
"quarter": 3
},
{
"change_in_working_capital": 10028,
"financing_cash_flow": -62033,
"investing_cash_flow": -489323,
"net_cash_flow": 12726192,
"operating_cash_flow": 13038707,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6973590317858555,
"current_ratio": 1.6582322537011167,
"debt_to_equity_ratio": 0.9650310389946463,
"profit_margin": 0.28786416634076795,
"quarter": 1,
"return_on_assets": 0.20074467632524037,
"return_on_equity": 0.3285207319005284
},
{
"asset_turnover_ratio": 0.6874362856282961,
"current_ratio": 1.3043175255131252,
"debt_to_equity_ratio": 0.9465816378095578,
"profit_margin": 0.31066480881195185,
"quarter": 2,
"return_on_assets": 0.21356226224511288,
"return_on_equity": 0.3425587554496982
},
{
"asset_turnover_ratio": 0.6776547515567478,
"current_ratio": 1.3424869026826811,
"debt_to_equity_ratio": 0.9933042351171953,
"profit_margin": 0.2731833927153795,
"quarter": 3,
"return_on_assets": 0.18512402411996995,
"return_on_equity": 0.3113669909563147
},
{
"asset_turnover_ratio": 0.6680123779630782,
"current_ratio": 1.0462671108997745,
"debt_to_equity_ratio": 0.9693341028614375,
"profit_margin": 0.3004802737168336,
"quarter": 4,
"return_on_assets": 0.20072454217657867,
"return_on_equity": 0.32921263146085794
}
],
"income_statement": [
{
"depreciation": 2064298,
"expenses": 24087141,
"income_tax": 4033849,
"marketing_expense": 2417703,
"net_income": 15401098,
"net_profit": 11367249,
"operational_expense": 13919193,
"product_revenue": 12146992,
"quarter": 1,
"rd_expense": 3622130,
"revenue": 39488239,
"salaries_expense": 10904109,
"service_revenue": 27341247
},
{
"depreciation": 2298376,
"expenses": 24071663,
"income_tax": 3123463,
"marketing_expense": 3913288,
"net_income": 15379574,
"net_profit": 12256111,
"operational_expense": 14483481,
"product_revenue": 7915720,
"quarter": 2,
"rd_expense": 3377785,
"revenue": 39451237,
"salaries_expense": 9626466,
"service_revenue": 31535517
},
{
"depreciation": 2002389,
"expenses": 24056196,
"income_tax": 4590750,
"marketing_expense": 2865824,
"net_income": 15358074,
"net_profit": 10767324,
"operational_expense": 16387385,
"product_revenue": 15542212,
"quarter": 3,
"rd_expense": 3942329,
"revenue": 39414270,
"salaries_expense": 9036681,
"service_revenue": 23872058
},
{
"depreciation": 1206594,
"expenses": 24040738,
"income_tax": 3504486,
"marketing_expense": 3375839,
"net_income": 15336599,
"net_profit": 11832113,
"operational_expense": 15846827,
"product_revenue": 12007001,
"quarter": 4,
"rd_expense": 4538141,
"revenue": 39377337,
"salaries_expense": 11351941,
"service_revenue": 27370336
}
],
"market_conditions": {
"gdp_growth": [
-0.006832171936592505,
-0.008057659621069904,
-0.007817565799815853,
-0.021980113160829658
],
"inflation_rate": [
0.019867923390901657,
0.01934490152231191,
0.025674270360861746,
0.02736712464890562
],
"interest_rate": [
0.06012920862230018,
0.0618501971905036,
0.06265701377535773,
0.06242478999447758
],
"year": 2004
},
"random_event": {
"description": "Ramirez LLC Data Privacy Regulation Impact in 2004",
"impact": -0.1,
"type": "Data Privacy Regulation Impact"
},
"year": 2004
},
{
"advertising_kpis": [
{
"average_project_size": 139984,
"billable_hours_per_employee": 97,
"client_concentration": 0.22,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.79,
"gross_billings": 109952571,
"net_revenue": 92174713,
"new_client_acquisition": 4,
"organic_growth": -0.04,
"quarter": 1,
"revenue_per_employee": 1197074
},
{
"average_project_size": 118346,
"billable_hours_per_employee": 122,
"client_concentration": 0.21,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.79,
"gross_billings": 101705890,
"net_revenue": 91171988,
"new_client_acquisition": 2,
"organic_growth": -0.04,
"quarter": 2,
"revenue_per_employee": 1184052
},
{
"average_project_size": 132627,
"billable_hours_per_employee": 120,
"client_concentration": 0.12,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.75,
"gross_billings": 99549098,
"net_revenue": 90180172,
"new_client_acquisition": 2,
"organic_growth": 0.09,
"quarter": 3,
"revenue_per_employee": 1171171
},
{
"average_project_size": 126569,
"billable_hours_per_employee": 147,
"client_concentration": 0.22,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.8,
"gross_billings": 100821178,
"net_revenue": 89199145,
"new_client_acquisition": 5,
"organic_growth": 0.04,
"quarter": 4,
"revenue_per_employee": 1158430
}
],
"balance_sheet": [
{
"assets": 121876102,
"current_assets": 56517388,
"current_liabilities": 39253953,
"equity": 66962006,
"fixed_assets": 65358714,
"liabilities": 71781126,
"long_term_liabilities": 32527173,
"quarter": 1
},
{
"assets": 126023172,
"current_assets": 46708611,
"current_liabilities": 31361053,
"equity": 69043458,
"fixed_assets": 79314561,
"liabilities": 72700145,
"long_term_liabilities": 41339092,
"quarter": 2
},
{
"assets": 130311355,
"current_assets": 59569664,
"current_liabilities": 33860649,
"equity": 72425548,
"fixed_assets": 70741691,
"liabilities": 73630930,
"long_term_liabilities": 39770281,
"quarter": 3
},
{
"assets": 134745451,
"current_assets": 55603068,
"current_liabilities": 41688417,
"equity": 75400335,
"fixed_assets": 79142383,
"liabilities": 74573632,
"long_term_liabilities": 32885215,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 96501,
"financing_cash_flow": 143501,
"investing_cash_flow": -109623,
"net_cash_flow": 23685079,
"operating_cash_flow": 23803356,
"quarter": 1
},
{
"change_in_working_capital": 42966,
"financing_cash_flow": -94637,
"investing_cash_flow": -208152,
"net_cash_flow": 22074646,
"operating_cash_flow": 22205096,
"quarter": 2
},
{
"change_in_working_capital": -20625,
"financing_cash_flow": -77741,
"investing_cash_flow": -172898,
"net_cash_flow": 22381472,
"operating_cash_flow": 22619402,
"quarter": 3
},
{
"change_in_working_capital": -8260,
"financing_cash_flow": -170261,
"investing_cash_flow": -432554,
"net_cash_flow": 19288135,
"operating_cash_flow": 19474924,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7562984989460855,
"current_ratio": 1.4397884462744428,
"debt_to_equity_ratio": 1.071967975391896,
"profit_margin": 0.1829897750807209,
"quarter": 1,
"return_on_assets": 0.138394892216031,
"return_on_equity": 0.25188955659422746
},
{
"asset_turnover_ratio": 0.7234541596842207,
"current_ratio": 1.4893827385196536,
"debt_to_equity_ratio": 1.0529621068516006,
"profit_margin": 0.17242610745747916,
"quarter": 2,
"return_on_assets": 0.1247423846782717,
"return_on_equity": 0.22768892890619702
},
{
"asset_turnover_ratio": 0.6920361775073247,
"current_ratio": 1.7592593691869285,
"debt_to_equity_ratio": 1.0166430497702275,
"profit_margin": 0.1745962848684742,
"quarter": 3,
"return_on_assets": 0.12082694558735883,
"return_on_equity": 0.21739736094230175
},
{
"asset_turnover_ratio": 0.661982607487061,
"current_ratio": 1.333777389532445,
"debt_to_equity_ratio": 0.9890358179443102,
"profit_margin": 0.17072490997531423,
"quarter": 4,
"return_on_assets": 0.11301692106845225,
"return_on_equity": 0.2019688108812779
}
],
"income_statement": [
{
"depreciation": 6936326,
"expenses": 70342161,
"income_tax": 4965522,
"marketing_expense": 8058742,
"net_income": 21832552,
"net_profit": 16867030,
"operational_expense": 47778510,
"product_revenue": 23297945,
"quarter": 1,
"rd_expense": 10678071,
"revenue": 92174713,
"salaries_expense": 25332777,
"service_revenue": 68876768
},
{
"depreciation": 6484665,
"expenses": 69692240,
"income_tax": 5759317,
"marketing_expense": 13510676,
"net_income": 21479748,
"net_profit": 15720431,
"operational_expense": 46253632,
"product_revenue": 29744241,
"quarter": 2,
"rd_expense": 7378084,
"revenue": 91171988,
"salaries_expense": 26500738,
"service_revenue": 61427747
},
{
"depreciation": 6874279,
"expenses": 69048324,
"income_tax": 5386725,
"marketing_expense": 9907688,
"net_income": 21131848,
"net_profit": 15745123,
"operational_expense": 41798130,
"product_revenue": 18134653,
"quarter": 3,
"rd_expense": 13486095,
"revenue": 90180172,
"salaries_expense": 26689241,
"service_revenue": 72045519
},
{
"depreciation": 4246408,
"expenses": 68410358,
"income_tax": 5560271,
"marketing_expense": 7620430,
"net_income": 20788787,
"net_profit": 15228516,
"operational_expense": 39776027,
"product_revenue": 34923446,
"quarter": 4,
"rd_expense": 10401998,
"revenue": 89199145,
"salaries_expense": 30446105,
"service_revenue": 54275699
}
],
"market_conditions": {
"gdp_growth": [
0.005254651533818466,
-0.00584310344900338,
-0.010427402884303858,
-0.00405782828453265
],
"inflation_rate": [
0.026289987867851212,
0.02984540221479482,
0.02926798312047382,
0.02960929548258423
],
"interest_rate": [
0.04501117211899325,
0.046916785608671796,
0.04222232635613007,
0.03791038054599729
],
"year": 2005
},
"random_event": null,
"year": 2005
},
{
"advertising_kpis": [
{
"average_project_size": 115991,
"billable_hours_per_employee": 117,
"client_concentration": 0.26,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.63,
"gross_billings": 56269993,
"net_revenue": 48868605,
"new_client_acquisition": 3,
"organic_growth": 0.04,
"quarter": 1,
"revenue_per_employee": 634657
},
{
"average_project_size": 66617,
"billable_hours_per_employee": 142,
"client_concentration": 0.32,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.67,
"gross_billings": 55130908,
"net_revenue": 47560797,
"new_client_acquisition": 1,
"organic_growth": 0.08,
"quarter": 2,
"revenue_per_employee": 617673
},
{
"average_project_size": 164390,
"billable_hours_per_employee": 123,
"client_concentration": 0.34,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.76,
"gross_billings": 54046565,
"net_revenue": 46287988,
"new_client_acquisition": 2,
"organic_growth": 0.1,
"quarter": 3,
"revenue_per_employee": 601143
},
{
"average_project_size": 130839,
"billable_hours_per_employee": 103,
"client_concentration": 0.29,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.64,
"gross_billings": 50045726,
"net_revenue": 45049242,
"new_client_acquisition": 2,
"organic_growth": 0,
"quarter": 4,
"revenue_per_employee": 585055
}
],
"balance_sheet": [
{
"assets": 54586665,
"current_assets": 25297167,
"current_liabilities": 14198010,
"equity": 32476211,
"fixed_assets": 29289498,
"liabilities": 30760207,
"long_term_liabilities": 16562197,
"quarter": 1
},
{
"assets": 55671829,
"current_assets": 18987772,
"current_liabilities": 12779804,
"equity": 32404091,
"fixed_assets": 36684057,
"liabilities": 31116447,
"long_term_liabilities": 18336643,
"quarter": 2
},
{
"assets": 56778566,
"current_assets": 18431331,
"current_liabilities": 12736932,
"equity": 32915901,
"fixed_assets": 38347235,
"liabilities": 31476811,
"long_term_liabilities": 18739879,
"quarter": 3
},
{
"assets": 57907305,
"current_assets": 25227622,
"current_liabilities": 12771328,
"equity": 32670019,
"fixed_assets": 32679683,
"liabilities": 31841350,
"long_term_liabilities": 19070022,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -45143,
"financing_cash_flow": -55390,
"investing_cash_flow": -476189,
"net_cash_flow": 10917790,
"operating_cash_flow": 11106887,
"quarter": 1
},
{
"change_in_working_capital": -96373,
"financing_cash_flow": -53844,
"investing_cash_flow": -316993,
"net_cash_flow": 9459317,
"operating_cash_flow": 9785220,
"quarter": 2
},
{
"change_in_working_capital": 76386,
"financing_cash_flow": 91632,
"investing_cash_flow": -274372,
"net_cash_flow": 10875354,
"operating_cash_flow": 11237809,
"quarter": 3
},
{
"change_in_working_capital": -33549,
"financing_cash_flow": -48956,
"investing_cash_flow": -136497,
"net_cash_flow": 8770408,
"operating_cash_flow": 9054281,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8952480427225221,
"current_ratio": 1.7817403283981346,
"debt_to_equity_ratio": 0.947161200547687,
"profit_margin": 0.1770002028909972,
"quarter": 1,
"return_on_assets": 0.15845908519965454,
"return_on_equity": 0.2663411997169251
},
{
"asset_turnover_ratio": 0.8543063494465037,
"current_ratio": 1.4857639444235609,
"debt_to_equity_ratio": 0.9602629186543143,
"profit_margin": 0.1650247576801541,
"quarter": 2,
"return_on_assets": 0.14098169830202634,
"return_on_equity": 0.24221352174328853
},
{
"asset_turnover_ratio": 0.8152370033438322,
"current_ratio": 1.4470777578148333,
"debt_to_equity_ratio": 0.956279793161366,
"profit_margin": 0.1644950737543399,
"quarter": 3,
"return_on_assets": 0.13410247099231073,
"return_on_equity": 0.23132120855509924
},
{
"asset_turnover_ratio": 0.7779543876200076,
"current_ratio": 1.975332714029426,
"debt_to_equity_ratio": 0.9746351846321241,
"profit_margin": 0.1465965620464824,
"quarter": 4,
"return_on_assets": 0.11404543865406963,
"return_on_equity": 0.202144479928218
}
],
"income_statement": [
{
"depreciation": 2457134,
"expenses": 37960955,
"income_tax": 2257897,
"marketing_expense": 7288659,
"net_income": 10907650,
"net_profit": 8649753,
"operational_expense": 20355497,
"product_revenue": 19189704,
"quarter": 1,
"rd_expense": 3909661,
"revenue": 48868605,
"salaries_expense": 16908855,
"service_revenue": 29678901
},
{
"depreciation": 1936511,
"expenses": 37232998,
"income_tax": 2479090,
"marketing_expense": 5109151,
"net_income": 10327799,
"net_profit": 7848709,
"operational_expense": 23776218,
"product_revenue": 13707900,
"quarter": 2,
"rd_expense": 6620733,
"revenue": 47560797,
"salaries_expense": 13753312,
"service_revenue": 33852897
},
{
"depreciation": 3623663,
"expenses": 36519001,
"income_tax": 2154841,
"marketing_expense": 5430611,
"net_income": 9768987,
"net_profit": 7614146,
"operational_expense": 24936572,
"product_revenue": 11896732,
"quarter": 3,
"rd_expense": 6044769,
"revenue": 46287988,
"salaries_expense": 17498439,
"service_revenue": 34391256
},
{
"depreciation": 2450217,
"expenses": 35818696,
"income_tax": 2626482,
"marketing_expense": 4216619,
"net_income": 9230546,
"net_profit": 6604064,
"operational_expense": 18938697,
"product_revenue": 17720686,
"quarter": 4,
"rd_expense": 6990978,
"revenue": 45049242,
"salaries_expense": 17351336,
"service_revenue": 27328556
}
],
"market_conditions": {
"gdp_growth": [
0.0007314913286324814,
-0.01644870131994494,
-0.0031805867037793725,
-0.007887527348611903
],
"inflation_rate": [
0.03947888142327656,
0.03472609715466462,
0.03247203174086793,
0.04203069866112944
],
"interest_rate": [
0.047924791211350924,
0.04733023374944505,
0.04718474774640195,
0.05141603754341022
],
"year": 2006
},
"random_event": {
"description": "Ramirez LLC Senior Leadership Change in 2006",
"impact": -0.02,
"type": "Senior Leadership Change"
},
"year": 2006
}
] |
{
"advertising_type": "Branding Services",
"financial_health": "Good",
"founding_year": 2007,
"industry": "Advertising",
"location": "Caitlinside",
"name": "Cole-Deleon",
"num_employees": 117,
"region": "Asia-Pacific",
"revenue_size": "Medium",
"website": "www.cole-deleon.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 131408,
"billable_hours_per_employee": 126,
"client_concentration": 0.25,
"client_retention_rate": 0.9,
"employee_utilization_rate": 0.72,
"gross_billings": 14478501,
"net_revenue": 11755547,
"new_client_acquisition": 1,
"organic_growth": 0.09,
"quarter": 1,
"revenue_per_employee": 100475
},
{
"average_project_size": 130883,
"billable_hours_per_employee": 91,
"client_concentration": 0.35,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.73,
"gross_billings": 14617292,
"net_revenue": 12037150,
"new_client_acquisition": 5,
"organic_growth": 0.12,
"quarter": 2,
"revenue_per_employee": 102882
},
{
"average_project_size": 78074,
"billable_hours_per_employee": 105,
"client_concentration": 0.35,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.65,
"gross_billings": 13680596,
"net_revenue": 12325499,
"new_client_acquisition": 3,
"organic_growth": -0.03,
"quarter": 3,
"revenue_per_employee": 105346
},
{
"average_project_size": 196322,
"billable_hours_per_employee": 148,
"client_concentration": 0.14,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.62,
"gross_billings": 14413118,
"net_revenue": 12620756,
"new_client_acquisition": 3,
"organic_growth": 0.07,
"quarter": 4,
"revenue_per_employee": 107870
}
],
"balance_sheet": [
{
"assets": 13174561,
"current_assets": 4231958,
"current_liabilities": 3099156,
"equity": 10689389,
"fixed_assets": 8942603,
"liabilities": 5501568,
"long_term_liabilities": 2402412,
"quarter": 1
},
{
"assets": 13462553,
"current_assets": 6354570,
"current_liabilities": 2270938,
"equity": 10685748,
"fixed_assets": 7107983,
"liabilities": 5583916,
"long_term_liabilities": 3312978,
"quarter": 2
},
{
"assets": 13756840,
"current_assets": 6046389,
"current_liabilities": 2698130,
"equity": 11010017,
"fixed_assets": 7710451,
"liabilities": 5667497,
"long_term_liabilities": 2969367,
"quarter": 3
},
{
"assets": 14057561,
"current_assets": 5510237,
"current_liabilities": 2672417,
"equity": 11313990,
"fixed_assets": 8547324,
"liabilities": 5752329,
"long_term_liabilities": 3079912,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 51932,
"financing_cash_flow": -83919,
"investing_cash_flow": -469340,
"net_cash_flow": 2831642,
"operating_cash_flow": 3455799,
"quarter": 1
},
{
"change_in_working_capital": 12192,
"financing_cash_flow": -48955,
"investing_cash_flow": -435462,
"net_cash_flow": 2958435,
"operating_cash_flow": 3334054,
"quarter": 2
},
{
"change_in_working_capital": -40649,
"financing_cash_flow": -13073,
"investing_cash_flow": -329558,
"net_cash_flow": 3313180,
"operating_cash_flow": 3583033,
"quarter": 3
},
{
"change_in_working_capital": -84318,
"financing_cash_flow": -51242,
"investing_cash_flow": -424111,
"net_cash_flow": 3465289,
"operating_cash_flow": 3684744,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8922913636363291,
"current_ratio": 1.36551951563587,
"debt_to_equity_ratio": 0.5146756283263711,
"profit_margin": 0.2565934192598609,
"quarter": 1,
"return_on_assets": 0.2289560919714896,
"return_on_equity": 0.2821860070767375
},
{
"asset_turnover_ratio": 0.8941208996540255,
"current_ratio": 2.7982137777429417,
"debt_to_equity_ratio": 0.5225573352469102,
"profit_margin": 0.23320395608595057,
"quarter": 2,
"return_on_assets": 0.208512531018448,
"return_on_equity": 0.26269672464669763
},
{
"asset_turnover_ratio": 0.8959542307681124,
"current_ratio": 2.2409554024453975,
"debt_to_equity_ratio": 0.5147582424259654,
"profit_margin": 0.23696192746435663,
"quarter": 3,
"return_on_assets": 0.21230704144265689,
"return_on_equity": 0.26527424980361064
},
{
"asset_turnover_ratio": 0.8977913024883905,
"current_ratio": 2.0618926612126773,
"debt_to_equity_ratio": 0.5084262050788448,
"profit_margin": 0.2383976047076736,
"quarter": 4,
"return_on_assets": 0.21403129604061472,
"return_on_equity": 0.26593253131742206
}
],
"income_statement": [
{
"depreciation": 439403,
"expenses": 7963452,
"income_tax": 775699,
"marketing_expense": 1531598,
"net_income": 3792095,
"net_profit": 3016396,
"operational_expense": 4677423,
"product_revenue": 3043343,
"quarter": 1,
"rd_expense": 1041710,
"revenue": 11755547,
"salaries_expense": 3947440,
"service_revenue": 8712204
},
{
"depreciation": 526943,
"expenses": 8211793,
"income_tax": 1018246,
"marketing_expense": 1556928,
"net_income": 3825357,
"net_profit": 2807111,
"operational_expense": 4592083,
"product_revenue": 4129324,
"quarter": 2,
"rd_expense": 940104,
"revenue": 12037150,
"salaries_expense": 3106531,
"service_revenue": 7907826
},
{
"depreciation": 662359,
"expenses": 8467878,
"income_tax": 936947,
"marketing_expense": 929827,
"net_income": 3857621,
"net_profit": 2920674,
"operational_expense": 5466119,
"product_revenue": 2843887,
"quarter": 3,
"rd_expense": 1584455,
"revenue": 12325499,
"salaries_expense": 3053080,
"service_revenue": 9481612
},
{
"depreciation": 675986,
"expenses": 8731950,
"income_tax": 880048,
"marketing_expense": 1322042,
"net_income": 3888806,
"net_profit": 3008758,
"operational_expense": 5883964,
"product_revenue": 3734391,
"quarter": 4,
"rd_expense": 1254120,
"revenue": 12620756,
"salaries_expense": 3241411,
"service_revenue": 8886365
}
],
"market_conditions": {
"gdp_growth": [
-0.02532898757258294,
-0.009671958269631303,
-0.011241180159129604,
-0.01328243129401727
],
"inflation_rate": [
0.02939108832636995,
0.029287865525795157,
0.03448082153231899,
0.027688490463732545
],
"interest_rate": [
0.0460301561185241,
0.051997850364141895,
0.04367742670667826,
0.04530517141463381
],
"year": 2007
},
"random_event": null,
"year": 2007
},
{
"advertising_kpis": [
{
"average_project_size": 93163,
"billable_hours_per_employee": 106,
"client_concentration": 0.23,
"client_retention_rate": 0.9,
"employee_utilization_rate": 0.62,
"gross_billings": 11479110,
"net_revenue": 9667240,
"new_client_acquisition": 3,
"organic_growth": 0.13,
"quarter": 1,
"revenue_per_employee": 82626
},
{
"average_project_size": 190422,
"billable_hours_per_employee": 122,
"client_concentration": 0.4,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.75,
"gross_billings": 11332693,
"net_revenue": 10060433,
"new_client_acquisition": 4,
"organic_growth": 0.12,
"quarter": 2,
"revenue_per_employee": 85987
},
{
"average_project_size": 91326,
"billable_hours_per_employee": 145,
"client_concentration": 0.39,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.75,
"gross_billings": 13397289,
"net_revenue": 10469619,
"new_client_acquisition": 2,
"organic_growth": 0,
"quarter": 3,
"revenue_per_employee": 89484
},
{
"average_project_size": 65025,
"billable_hours_per_employee": 158,
"client_concentration": 0.11,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.72,
"gross_billings": 12517134,
"net_revenue": 10895447,
"new_client_acquisition": 2,
"organic_growth": 0.09,
"quarter": 4,
"revenue_per_employee": 93123
}
],
"balance_sheet": [
{
"assets": 13303361,
"current_assets": 4021191,
"current_liabilities": 2581741,
"equity": 9746658,
"fixed_assets": 9282170,
"liabilities": 5638474,
"long_term_liabilities": 3056733,
"quarter": 1
},
{
"assets": 13665611,
"current_assets": 6220638,
"current_liabilities": 2857065,
"equity": 10058140,
"fixed_assets": 7444973,
"liabilities": 5684608,
"long_term_liabilities": 2827543,
"quarter": 2
},
{
"assets": 14037724,
"current_assets": 4721764,
"current_liabilities": 2474728,
"equity": 10498834,
"fixed_assets": 9315960,
"liabilities": 5731119,
"long_term_liabilities": 3256391,
"quarter": 3
},
{
"assets": 14419970,
"current_assets": 4660000,
"current_liabilities": 2612039,
"equity": 10822811,
"fixed_assets": 9759970,
"liabilities": 5778011,
"long_term_liabilities": 3165972,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -80899,
"financing_cash_flow": -171260,
"investing_cash_flow": -370369,
"net_cash_flow": 2424940,
"operating_cash_flow": 2753679,
"quarter": 1
},
{
"change_in_working_capital": 58048,
"financing_cash_flow": -143522,
"investing_cash_flow": -152262,
"net_cash_flow": 2443187,
"operating_cash_flow": 2504937,
"quarter": 2
},
{
"change_in_working_capital": 19866,
"financing_cash_flow": -60888,
"investing_cash_flow": -339295,
"net_cash_flow": 2788270,
"operating_cash_flow": 2888591,
"quarter": 3
},
{
"change_in_working_capital": 65973,
"financing_cash_flow": 99990,
"investing_cash_flow": -210706,
"net_cash_flow": 2501237,
"operating_cash_flow": 2609431,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7266765143034155,
"current_ratio": 1.5575501183116354,
"debt_to_equity_ratio": 0.5785033187786008,
"profit_margin": 0.21534284863104672,
"quarter": 1,
"return_on_assets": 0.15648459062337705,
"return_on_equity": 0.2135881858171283
},
{
"asset_turnover_ratio": 0.7361861097904806,
"current_ratio": 2.1772826309516935,
"debt_to_equity_ratio": 0.565174873286711,
"profit_margin": 0.20646596423831856,
"quarter": 2,
"return_on_assets": 0.15199737501674823,
"return_on_equity": 0.20651303322483083
},
{
"asset_turnover_ratio": 0.7458202626009743,
"current_ratio": 1.907993120860151,
"debt_to_equity_ratio": 0.5458814759810471,
"profit_margin": 0.2093895680444532,
"quarter": 3,
"return_on_assets": 0.15616698262481868,
"return_on_equity": 0.20880690179499933
},
{
"asset_turnover_ratio": 0.7555804207637048,
"current_ratio": 1.7840468691317397,
"debt_to_equity_ratio": 0.5338734086735877,
"profit_margin": 0.20016177399605542,
"quarter": 4,
"return_on_assets": 0.15123831741674915,
"return_on_equity": 0.20150513577295215
}
],
"income_statement": [
{
"depreciation": 671908,
"expenses": 6981978,
"income_tax": 603491,
"marketing_expense": 889225,
"net_income": 2685262,
"net_profit": 2081771,
"operational_expense": 4061283,
"product_revenue": 3407298,
"quarter": 1,
"rd_expense": 886267,
"revenue": 9667240,
"salaries_expense": 2214180,
"service_revenue": 6259942
},
{
"depreciation": 427800,
"expenses": 7249525,
"income_tax": 733771,
"marketing_expense": 825148,
"net_income": 2810908,
"net_profit": 2077137,
"operational_expense": 3685612,
"product_revenue": 2611602,
"quarter": 2,
"rd_expense": 1178691,
"revenue": 10060433,
"salaries_expense": 3315258,
"service_revenue": 7448831
},
{
"depreciation": 696362,
"expenses": 7527325,
"income_tax": 750065,
"marketing_expense": 1363344,
"net_income": 2942294,
"net_profit": 2192229,
"operational_expense": 3869155,
"product_revenue": 3341905,
"quarter": 3,
"rd_expense": 1215069,
"revenue": 10469619,
"salaries_expense": 3460858,
"service_revenue": 7127714
},
{
"depreciation": 428579,
"expenses": 7815769,
"income_tax": 898826,
"marketing_expense": 841926,
"net_income": 3079678,
"net_profit": 2180852,
"operational_expense": 4683086,
"product_revenue": 2715327,
"quarter": 4,
"rd_expense": 1051585,
"revenue": 10895447,
"salaries_expense": 3344987,
"service_revenue": 8180120
}
],
"market_conditions": {
"gdp_growth": [
-0.0103482165804293,
-0.012396690070684628,
-0.008165277542499457,
-0.014313506644317388
],
"inflation_rate": [
0.027282631991192366,
0.027958272923491498,
0.023553208762661912,
0.031266740324853125
],
"interest_rate": [
0.06391817113100322,
0.0571321914767021,
0.06244928780986984,
0.061053252671566034
],
"year": 2008
},
"random_event": null,
"year": 2008
},
{
"advertising_kpis": [
{
"average_project_size": 141228,
"billable_hours_per_employee": 91,
"client_concentration": 0.24,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.68,
"gross_billings": 24024446,
"net_revenue": 19435731,
"new_client_acquisition": 3,
"organic_growth": 0.03,
"quarter": 1,
"revenue_per_employee": 166117
},
{
"average_project_size": 143648,
"billable_hours_per_employee": 95,
"client_concentration": 0.37,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.79,
"gross_billings": 25019460,
"net_revenue": 20360981,
"new_client_acquisition": 3,
"organic_growth": -0.03,
"quarter": 2,
"revenue_per_employee": 174025
},
{
"average_project_size": 51402,
"billable_hours_per_employee": 87,
"client_concentration": 0.19,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.65,
"gross_billings": 27354894,
"net_revenue": 21330280,
"new_client_acquisition": 1,
"organic_growth": -0.03,
"quarter": 3,
"revenue_per_employee": 182310
},
{
"average_project_size": 74224,
"billable_hours_per_employee": 156,
"client_concentration": 0.18,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.62,
"gross_billings": 27199559,
"net_revenue": 22345722,
"new_client_acquisition": 4,
"organic_growth": 0.12,
"quarter": 4,
"revenue_per_employee": 190989
}
],
"balance_sheet": [
{
"assets": 28903296,
"current_assets": 12415654,
"current_liabilities": 6615969,
"equity": 21063255,
"fixed_assets": 16487642,
"liabilities": 12016919,
"long_term_liabilities": 5400950,
"quarter": 1
},
{
"assets": 29840017,
"current_assets": 12198566,
"current_liabilities": 5231069,
"equity": 21820900,
"fixed_assets": 17641451,
"liabilities": 12303496,
"long_term_liabilities": 7072427,
"quarter": 2
},
{
"assets": 30807097,
"current_assets": 13900979,
"current_liabilities": 7129201,
"equity": 22932691,
"fixed_assets": 16906118,
"liabilities": 12596908,
"long_term_liabilities": 5467707,
"quarter": 3
},
{
"assets": 31805518,
"current_assets": 11398961,
"current_liabilities": 7535995,
"equity": 23825161,
"fixed_assets": 20406557,
"liabilities": 12897317,
"long_term_liabilities": 5361322,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 7093,
"financing_cash_flow": 161414,
"investing_cash_flow": -130675,
"net_cash_flow": 5230451,
"operating_cash_flow": 5450898,
"quarter": 1
},
{
"change_in_working_capital": -68212,
"financing_cash_flow": 31643,
"investing_cash_flow": -198015,
"net_cash_flow": 5484044,
"operating_cash_flow": 5595532,
"quarter": 2
},
{
"change_in_working_capital": -69,
"financing_cash_flow": -68836,
"investing_cash_flow": -210523,
"net_cash_flow": 5585104,
"operating_cash_flow": 5875292,
"quarter": 3
},
{
"change_in_working_capital": -77351,
"financing_cash_flow": -103616,
"investing_cash_flow": -268470,
"net_cash_flow": 5486517,
"operating_cash_flow": 5854156,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.672439952869043,
"current_ratio": 1.8766191316797283,
"debt_to_equity_ratio": 0.5705157631144854,
"profit_margin": 0.21490717277369192,
"quarter": 1,
"return_on_assets": 0.1445121691311607,
"return_on_equity": 0.1983016395139308
},
{
"asset_turnover_ratio": 0.6823381166304295,
"current_ratio": 2.331945153084389,
"debt_to_equity_ratio": 0.5638399882681283,
"profit_margin": 0.2104210499484283,
"quarter": 2,
"return_on_assets": 0.14357830292120813,
"return_on_equity": 0.1963429097791567
},
{
"asset_turnover_ratio": 0.692382018338177,
"current_ratio": 1.9498649287627043,
"debt_to_equity_ratio": 0.5492991642367657,
"profit_margin": 0.22139896897743488,
"quarter": 3,
"return_on_assets": 0.15329266499858782,
"return_on_equity": 0.20592882012843586
},
{
"asset_turnover_ratio": 0.7025737483665571,
"current_ratio": 1.5126019855374109,
"debt_to_equity_ratio": 0.5413317878523465,
"profit_margin": 0.2200403280771147,
"quarter": 4,
"return_on_assets": 0.15459455808894546,
"return_on_equity": 0.20637677957349376
}
],
"income_statement": [
{
"depreciation": 1274020,
"expenses": 13804038,
"income_tax": 1454815,
"marketing_expense": 2106614,
"net_income": 5631693,
"net_profit": 4176878,
"operational_expense": 8740845,
"product_revenue": 6723449,
"quarter": 1,
"rd_expense": 1417413,
"revenue": 19435731,
"salaries_expense": 5902324,
"service_revenue": 12712282
},
{
"depreciation": 1311153,
"expenses": 14374362,
"income_tax": 1702240,
"marketing_expense": 2297330,
"net_income": 5986619,
"net_profit": 4284379,
"operational_expense": 9995738,
"product_revenue": 7307214,
"quarter": 2,
"rd_expense": 2088852,
"revenue": 20360981,
"salaries_expense": 5356530,
"service_revenue": 13053767
},
{
"depreciation": 1152790,
"expenses": 14968250,
"income_tax": 1639528,
"marketing_expense": 2401380,
"net_income": 6362030,
"net_profit": 4722502,
"operational_expense": 9287035,
"product_revenue": 6988423,
"quarter": 3,
"rd_expense": 2338979,
"revenue": 21330280,
"salaries_expense": 5240346,
"service_revenue": 14341857
},
{
"depreciation": 937196,
"expenses": 15586675,
"income_tax": 1842087,
"marketing_expense": 1791777,
"net_income": 6759047,
"net_profit": 4916960,
"operational_expense": 10323710,
"product_revenue": 8403208,
"quarter": 4,
"rd_expense": 1821481,
"revenue": 22345722,
"salaries_expense": 5109547,
"service_revenue": 13942514
}
],
"market_conditions": {
"gdp_growth": [
-0.002862453530438679,
0.010145315851212424,
-0.0013735031143590126,
0.003166892444157285
],
"inflation_rate": [
0.021968569035150036,
0.016340841398967756,
0.01920875853491041,
0.018161879178479997
],
"interest_rate": [
0.04950438532945035,
0.05247775667405365,
0.044950175896568315,
0.05051657298117154
],
"year": 2009
},
"random_event": null,
"year": 2009
},
{
"advertising_kpis": [
{
"average_project_size": 167559,
"billable_hours_per_employee": 114,
"client_concentration": 0.23,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.66,
"gross_billings": 9169235,
"net_revenue": 7748398,
"new_client_acquisition": 4,
"organic_growth": 0,
"quarter": 1,
"revenue_per_employee": 66226
},
{
"average_project_size": 184776,
"billable_hours_per_employee": 155,
"client_concentration": 0.23,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.68,
"gross_billings": 9541894,
"net_revenue": 8028926,
"new_client_acquisition": 3,
"organic_growth": 0.01,
"quarter": 2,
"revenue_per_employee": 68623
},
{
"average_project_size": 87881,
"billable_hours_per_employee": 105,
"client_concentration": 0.14,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.62,
"gross_billings": 9548657,
"net_revenue": 8319610,
"new_client_acquisition": 4,
"organic_growth": 0.06,
"quarter": 3,
"revenue_per_employee": 71108
},
{
"average_project_size": 63397,
"billable_hours_per_employee": 150,
"client_concentration": 0.17,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.8,
"gross_billings": 9988930,
"net_revenue": 8620819,
"new_client_acquisition": 5,
"organic_growth": -0.01,
"quarter": 4,
"revenue_per_employee": 73682
}
],
"balance_sheet": [
{
"assets": 10014003,
"current_assets": 4401329,
"current_liabilities": 2512097,
"equity": 6671433,
"fixed_assets": 5612674,
"liabilities": 4886087,
"long_term_liabilities": 2373990,
"quarter": 1
},
{
"assets": 10225306,
"current_assets": 3289627,
"current_liabilities": 2467257,
"equity": 6818055,
"fixed_assets": 6935679,
"liabilities": 4968883,
"long_term_liabilities": 2501626,
"quarter": 2
},
{
"assets": 10441069,
"current_assets": 4497460,
"current_liabilities": 2830265,
"equity": 6884042,
"fixed_assets": 5943609,
"liabilities": 5053082,
"long_term_liabilities": 2222817,
"quarter": 3
},
{
"assets": 10661384,
"current_assets": 3646914,
"current_liabilities": 2289418,
"equity": 7077771,
"fixed_assets": 7014470,
"liabilities": 5138707,
"long_term_liabilities": 2849289,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 42556,
"financing_cash_flow": 45988,
"investing_cash_flow": -115971,
"net_cash_flow": 1643147,
"operating_cash_flow": 1868566,
"quarter": 1
},
{
"change_in_working_capital": -82844,
"financing_cash_flow": -151617,
"investing_cash_flow": -347584,
"net_cash_flow": 1541014,
"operating_cash_flow": 1928750,
"quarter": 2
},
{
"change_in_working_capital": -96382,
"financing_cash_flow": -132360,
"investing_cash_flow": -456851,
"net_cash_flow": 1640223,
"operating_cash_flow": 1837349,
"quarter": 3
},
{
"change_in_working_capital": -21229,
"financing_cash_flow": 46539,
"investing_cash_flow": -139585,
"net_cash_flow": 1850512,
"operating_cash_flow": 2048963,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7737563090404507,
"current_ratio": 1.7520537622551995,
"debt_to_equity_ratio": 0.7323894281783239,
"profit_margin": 0.19920466140226664,
"quarter": 1,
"return_on_assets": 0.15413586355027056,
"return_on_equity": 0.2313621376396945
},
{
"asset_turnover_ratio": 0.7852015382229148,
"current_ratio": 1.3333134732214764,
"debt_to_equity_ratio": 0.7287830620316205,
"profit_margin": 0.19450073397114384,
"quarter": 2,
"return_on_assets": 0.15272227549962808,
"return_on_equity": 0.22904362021133592
},
{
"asset_turnover_ratio": 0.7968159199024545,
"current_ratio": 1.5890596816905838,
"debt_to_equity_ratio": 0.7340283513668278,
"profit_margin": 0.1798227320751814,
"quarter": 3,
"return_on_assets": 0.14328561567785827,
"return_on_equity": 0.2173221778716632
},
{
"asset_turnover_ratio": 0.8086022415101078,
"current_ratio": 1.592943708837792,
"debt_to_equity_ratio": 0.7260346513047681,
"profit_margin": 0.18038819745548537,
"quarter": 4,
"return_on_assets": 0.1458623008044734,
"return_on_equity": 0.21971521825162188
}
],
"income_statement": [
{
"depreciation": 325049,
"expenses": 5739851,
"income_tax": 465030,
"marketing_expense": 696361,
"net_income": 2008547,
"net_profit": 1543517,
"operational_expense": 3910828,
"product_revenue": 3011332,
"quarter": 1,
"rd_expense": 607564,
"revenue": 7748398,
"salaries_expense": 2570054,
"service_revenue": 4737066
},
{
"depreciation": 367118,
"expenses": 5961077,
"income_tax": 506217,
"marketing_expense": 817525,
"net_income": 2067849,
"net_profit": 1561632,
"operational_expense": 3853228,
"product_revenue": 2016276,
"quarter": 2,
"rd_expense": 753852,
"revenue": 8028926,
"salaries_expense": 2235304,
"service_revenue": 6012650
},
{
"depreciation": 341294,
"expenses": 6190831,
"income_tax": 632724,
"marketing_expense": 1102096,
"net_income": 2128779,
"net_profit": 1496055,
"operational_expense": 3869815,
"product_revenue": 2322408,
"quarter": 3,
"rd_expense": 880626,
"revenue": 8319610,
"salaries_expense": 2493324,
"service_revenue": 5997202
},
{
"depreciation": 493869,
"expenses": 6429440,
"income_tax": 636285,
"marketing_expense": 1230558,
"net_income": 2191379,
"net_profit": 1555094,
"operational_expense": 4109166,
"product_revenue": 2403058,
"quarter": 4,
"rd_expense": 1055057,
"revenue": 8620819,
"salaries_expense": 3103395,
"service_revenue": 6217761
}
],
"market_conditions": {
"gdp_growth": [
0.013374868376758291,
0.0014567336190795524,
0.008241398367159024,
0.0002908967205593298
],
"inflation_rate": [
0.03073328774673624,
0.0360944767926499,
0.03697656390186921,
0.03588150579324987
],
"interest_rate": [
0.0488998889940253,
0.04821556242380949,
0.04165392448772983,
0.04614174293737766
],
"year": 2010
},
"random_event": null,
"year": 2010
},
{
"advertising_kpis": [
{
"average_project_size": 116061,
"billable_hours_per_employee": 95,
"client_concentration": 0.25,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.65,
"gross_billings": 11136732,
"net_revenue": 9754105,
"new_client_acquisition": 4,
"organic_growth": 0.08,
"quarter": 1,
"revenue_per_employee": 83368
},
{
"average_project_size": 130594,
"billable_hours_per_employee": 147,
"client_concentration": 0.37,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.79,
"gross_billings": 12855703,
"net_revenue": 10186183,
"new_client_acquisition": 3,
"organic_growth": 0.04,
"quarter": 2,
"revenue_per_employee": 87061
},
{
"average_project_size": 59705,
"billable_hours_per_employee": 109,
"client_concentration": 0.18,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.6,
"gross_billings": 12925069,
"net_revenue": 10637402,
"new_client_acquisition": 5,
"organic_growth": 0,
"quarter": 3,
"revenue_per_employee": 90918
},
{
"average_project_size": 55271,
"billable_hours_per_employee": 109,
"client_concentration": 0.11,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.66,
"gross_billings": 13713957,
"net_revenue": 11108609,
"new_client_acquisition": 5,
"organic_growth": -0.05,
"quarter": 4,
"revenue_per_employee": 94945
}
],
"balance_sheet": [
{
"assets": 12897030,
"current_assets": 5759554,
"current_liabilities": 2372050,
"equity": 10237389,
"fixed_assets": 7137476,
"liabilities": 5564576,
"long_term_liabilities": 3192526,
"quarter": 1
},
{
"assets": 13077514,
"current_assets": 4562792,
"current_liabilities": 2361991,
"equity": 10470586,
"fixed_assets": 8514722,
"liabilities": 5649764,
"long_term_liabilities": 3287773,
"quarter": 2
},
{
"assets": 13260523,
"current_assets": 4017480,
"current_liabilities": 2744460,
"equity": 10745136,
"fixed_assets": 9243043,
"liabilities": 5736255,
"long_term_liabilities": 2991795,
"quarter": 3
},
{
"assets": 13446094,
"current_assets": 4265774,
"current_liabilities": 3282134,
"equity": 10776562,
"fixed_assets": 9180320,
"liabilities": 5824071,
"long_term_liabilities": 2541937,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 28794,
"financing_cash_flow": -100040,
"investing_cash_flow": -493581,
"net_cash_flow": 2966562,
"operating_cash_flow": 3454602,
"quarter": 1
},
{
"change_in_working_capital": 51194,
"financing_cash_flow": -182545,
"investing_cash_flow": -280118,
"net_cash_flow": 3299604,
"operating_cash_flow": 3400746,
"quarter": 2
},
{
"change_in_working_capital": 83473,
"financing_cash_flow": 158808,
"investing_cash_flow": -199214,
"net_cash_flow": 3399907,
"operating_cash_flow": 3709772,
"quarter": 3
},
{
"change_in_working_capital": 49360,
"financing_cash_flow": 59425,
"investing_cash_flow": -426872,
"net_cash_flow": 3155136,
"operating_cash_flow": 3627680,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7563062968761025,
"current_ratio": 2.4280913134208806,
"debt_to_equity_ratio": 0.5435542207099877,
"profit_margin": 0.29781666283067487,
"quarter": 1,
"return_on_assets": 0.22524061741346652,
"return_on_equity": 0.2837574111914669
},
{
"asset_turnover_ratio": 0.7789082083949594,
"current_ratio": 1.9317567255760077,
"debt_to_equity_ratio": 0.5395843174393486,
"profit_margin": 0.2987219059386622,
"quarter": 2,
"return_on_assets": 0.232676944563011,
"return_on_equity": 0.29060799462417863
},
{
"asset_turnover_ratio": 0.8021857056467532,
"current_ratio": 1.4638508121816314,
"debt_to_equity_ratio": 0.5338466632716422,
"profit_margin": 0.3027870903064489,
"quarter": 3,
"return_on_assets": 0.24289147569820588,
"return_on_equity": 0.2997512548933769
},
{
"asset_turnover_ratio": 0.8261588086473292,
"current_ratio": 1.2996952592429194,
"debt_to_equity_ratio": 0.5404386853618065,
"profit_margin": 0.2839724577577625,
"quarter": 4,
"return_on_assets": 0.23460634738980704,
"return_on_equity": 0.2927222058389308
}
],
"income_statement": [
{
"depreciation": 549667,
"expenses": 6043298,
"income_tax": 805872,
"marketing_expense": 1076388,
"net_income": 3710807,
"net_profit": 2904935,
"operational_expense": 3613063,
"product_revenue": 3248491,
"quarter": 1,
"rd_expense": 714454,
"revenue": 9754105,
"salaries_expense": 2872121,
"service_revenue": 6505614
},
{
"depreciation": 357910,
"expenses": 6302800,
"income_tax": 840547,
"marketing_expense": 1152069,
"net_income": 3883383,
"net_profit": 3042836,
"operational_expense": 3880782,
"product_revenue": 2507659,
"quarter": 2,
"rd_expense": 1232578,
"revenue": 10186183,
"salaries_expense": 2985590,
"service_revenue": 7678524
},
{
"depreciation": 488904,
"expenses": 6573445,
"income_tax": 843089,
"marketing_expense": 1116602,
"net_income": 4063957,
"net_profit": 3220868,
"operational_expense": 3860810,
"product_revenue": 3283830,
"quarter": 3,
"rd_expense": 1264984,
"revenue": 10637402,
"salaries_expense": 2524265,
"service_revenue": 7353572
},
{
"depreciation": 473141,
"expenses": 6855712,
"income_tax": 1098358,
"marketing_expense": 870524,
"net_income": 4252897,
"net_profit": 3154539,
"operational_expense": 4713151,
"product_revenue": 3561425,
"quarter": 4,
"rd_expense": 1122158,
"revenue": 11108609,
"salaries_expense": 2212793,
"service_revenue": 7547184
}
],
"market_conditions": {
"gdp_growth": [
-0.009882442090448388,
-0.00998948322823286,
-0.008248296965002894,
-0.014278456786029757
],
"inflation_rate": [
0.02568287479162809,
0.02915303096451071,
0.022418867512369267,
0.023019229436366882
],
"interest_rate": [
0.048116042735781045,
0.05595972941052245,
0.05419205309891824,
0.05322975453883138
],
"year": 2011
},
"random_event": {
"description": "Cole-Deleon Partnership with Major Brand in 2011",
"impact": 0.05,
"type": "Partnership with Major Brand"
},
"year": 2011
},
{
"advertising_kpis": [
{
"average_project_size": 163076,
"billable_hours_per_employee": 116,
"client_concentration": 0.18,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.67,
"gross_billings": 22692262,
"net_revenue": 17503707,
"new_client_acquisition": 2,
"organic_growth": 0,
"quarter": 1,
"revenue_per_employee": 149604
},
{
"average_project_size": 113832,
"billable_hours_per_employee": 82,
"client_concentration": 0.4,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.62,
"gross_billings": 21206473,
"net_revenue": 18404528,
"new_client_acquisition": 4,
"organic_growth": 0.08,
"quarter": 2,
"revenue_per_employee": 157304
},
{
"average_project_size": 180835,
"billable_hours_per_employee": 144,
"client_concentration": 0.15,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.62,
"gross_billings": 22977372,
"net_revenue": 19351710,
"new_client_acquisition": 5,
"organic_growth": 0.01,
"quarter": 3,
"revenue_per_employee": 165399
},
{
"average_project_size": 96575,
"billable_hours_per_employee": 119,
"client_concentration": 0.11,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.77,
"gross_billings": 22531944,
"net_revenue": 20347639,
"new_client_acquisition": 2,
"organic_growth": 0.01,
"quarter": 4,
"revenue_per_employee": 173911
}
],
"balance_sheet": [
{
"assets": 23275517,
"current_assets": 9389256,
"current_liabilities": 4459098,
"equity": 16716809,
"fixed_assets": 13886261,
"liabilities": 9999235,
"long_term_liabilities": 5540137,
"quarter": 1
},
{
"assets": 23592106,
"current_assets": 7460182,
"current_liabilities": 5818258,
"equity": 16928930,
"fixed_assets": 16131924,
"liabilities": 10243378,
"long_term_liabilities": 4425120,
"quarter": 2
},
{
"assets": 23913001,
"current_assets": 10431776,
"current_liabilities": 5661583,
"equity": 17138775,
"fixed_assets": 13481225,
"liabilities": 10493482,
"long_term_liabilities": 4831899,
"quarter": 3
},
{
"assets": 24238261,
"current_assets": 7717816,
"current_liabilities": 4877699,
"equity": 17750474,
"fixed_assets": 16520445,
"liabilities": 10749692,
"long_term_liabilities": 5871993,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 20532,
"financing_cash_flow": 149735,
"investing_cash_flow": -379680,
"net_cash_flow": 3888470,
"operating_cash_flow": 4160230,
"quarter": 1
},
{
"change_in_working_capital": 92397,
"financing_cash_flow": 198023,
"investing_cash_flow": -161051,
"net_cash_flow": 4254936,
"operating_cash_flow": 4626099,
"quarter": 2
},
{
"change_in_working_capital": 40795,
"financing_cash_flow": 146702,
"investing_cash_flow": -247656,
"net_cash_flow": 4340300,
"operating_cash_flow": 4781952,
"quarter": 3
},
{
"change_in_working_capital": -77819,
"financing_cash_flow": 178243,
"investing_cash_flow": -445125,
"net_cash_flow": 5323501,
"operating_cash_flow": 5620465,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7520222644248891,
"current_ratio": 2.1056401989819467,
"debt_to_equity_ratio": 0.598154528175802,
"profit_margin": 0.19655990585308586,
"quarter": 1,
"return_on_assets": 0.14781742549478064,
"return_on_equity": 0.20581242508662986
},
{
"asset_turnover_ratio": 0.7801138228185309,
"current_ratio": 1.2822019924176618,
"debt_to_equity_ratio": 0.605081242582963,
"profit_margin": 0.1945283247687743,
"quarter": 2,
"return_on_assets": 0.15175423508185323,
"return_on_equity": 0.21148424619866701
},
{
"asset_turnover_ratio": 0.809254764803464,
"current_ratio": 1.8425546353378552,
"debt_to_equity_ratio": 0.6122655790743504,
"profit_margin": 0.19219262793830622,
"quarter": 3,
"return_on_assets": 0.15553279991917368,
"return_on_equity": 0.21700827509550713
},
{
"asset_turnover_ratio": 0.839484276532875,
"current_ratio": 1.582265736364626,
"debt_to_equity_ratio": 0.6056002786179119,
"profit_margin": 0.20945452197181205,
"quarter": 4,
"return_on_assets": 0.17583377784404583,
"return_on_equity": 0.2401009122347944
}
],
"income_statement": [
{
"depreciation": 719703,
"expenses": 13004239,
"income_tax": 1058941,
"marketing_expense": 2564937,
"net_income": 4499468,
"net_profit": 3440527,
"operational_expense": 8689596,
"product_revenue": 3715054,
"quarter": 1,
"rd_expense": 2192564,
"revenue": 17503707,
"salaries_expense": 4207933,
"service_revenue": 13788653
},
{
"depreciation": 1045897,
"expenses": 13592035,
"income_tax": 1232291,
"marketing_expense": 1909822,
"net_income": 4812493,
"net_profit": 3580202,
"operational_expense": 9126347,
"product_revenue": 5779328,
"quarter": 2,
"rd_expense": 2439824,
"revenue": 18404528,
"salaries_expense": 5409725,
"service_revenue": 12625200
},
{
"depreciation": 1062696,
"expenses": 14206400,
"income_tax": 1426054,
"marketing_expense": 2342297,
"net_income": 5145310,
"net_profit": 3719256,
"operational_expense": 8540512,
"product_revenue": 6555579,
"quarter": 3,
"rd_expense": 1480756,
"revenue": 19351710,
"salaries_expense": 4868489,
"service_revenue": 12796131
},
{
"depreciation": 1358560,
"expenses": 14848534,
"income_tax": 1237200,
"marketing_expense": 2560909,
"net_income": 5499105,
"net_profit": 4261905,
"operational_expense": 9273090,
"product_revenue": 4802707,
"quarter": 4,
"rd_expense": 1848743,
"revenue": 20347639,
"salaries_expense": 4706668,
"service_revenue": 15544932
}
],
"market_conditions": {
"gdp_growth": [
-0.0012055127336444097,
-0.01664923393283318,
-0.010625543602487597,
-0.012338835152967808
],
"inflation_rate": [
0.02976591403018894,
0.027222866764544162,
0.0220659752083094,
0.023232473915476223
],
"interest_rate": [
0.04820161471123907,
0.043921511165089085,
0.04096368755546452,
0.043951938745458906
],
"year": 2012
},
"random_event": {
"description": "Cole-Deleon Technology Adoption in 2012",
"impact": -0.09,
"type": "Technology Adoption"
},
"year": 2012
},
{
"advertising_kpis": [
{
"average_project_size": 68171,
"billable_hours_per_employee": 144,
"client_concentration": 0.37,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.7,
"gross_billings": 22974811,
"net_revenue": 18291139,
"new_client_acquisition": 2,
"organic_growth": 0.09,
"quarter": 1,
"revenue_per_employee": 156335
},
{
"average_project_size": 122618,
"billable_hours_per_employee": 131,
"client_concentration": 0.28,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.69,
"gross_billings": 21600357,
"net_revenue": 19218504,
"new_client_acquisition": 2,
"organic_growth": 0.01,
"quarter": 2,
"revenue_per_employee": 164261
},
{
"average_project_size": 149152,
"billable_hours_per_employee": 101,
"client_concentration": 0.29,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.8,
"gross_billings": 23210490,
"net_revenue": 20192887,
"new_client_acquisition": 2,
"organic_growth": 0,
"quarter": 3,
"revenue_per_employee": 172589
},
{
"average_project_size": 193113,
"billable_hours_per_employee": 106,
"client_concentration": 0.26,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.77,
"gross_billings": 25665898,
"net_revenue": 21216671,
"new_client_acquisition": 4,
"organic_growth": 0.08,
"quarter": 4,
"revenue_per_employee": 181339
}
],
"balance_sheet": [
{
"assets": 25023370,
"current_assets": 11257383,
"current_liabilities": 8282865,
"equity": 13623663,
"fixed_assets": 13765987,
"liabilities": 14175835,
"long_term_liabilities": 5892970,
"quarter": 1
},
{
"assets": 25790012,
"current_assets": 12226678,
"current_liabilities": 8033242,
"equity": 14373309,
"fixed_assets": 13563334,
"liabilities": 14523485,
"long_term_liabilities": 6490243,
"quarter": 2
},
{
"assets": 26580142,
"current_assets": 8902826,
"current_liabilities": 6417355,
"equity": 15166381,
"fixed_assets": 17677316,
"liabilities": 14879661,
"long_term_liabilities": 8462306,
"quarter": 3
},
{
"assets": 27394479,
"current_assets": 10467774,
"current_liabilities": 6745113,
"equity": 16043403,
"fixed_assets": 16926705,
"liabilities": 15244572,
"long_term_liabilities": 8499459,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -78202,
"financing_cash_flow": 52165,
"investing_cash_flow": -236666,
"net_cash_flow": 3507282,
"operating_cash_flow": 4075680,
"quarter": 1
},
{
"change_in_working_capital": 74011,
"financing_cash_flow": 134979,
"investing_cash_flow": -109734,
"net_cash_flow": 4103392,
"operating_cash_flow": 4355626,
"quarter": 2
},
{
"change_in_working_capital": 89876,
"financing_cash_flow": -145639,
"investing_cash_flow": -232802,
"net_cash_flow": 3985995,
"operating_cash_flow": 4295360,
"quarter": 3
},
{
"change_in_working_capital": 30899,
"financing_cash_flow": -150474,
"investing_cash_flow": -160346,
"net_cash_flow": 4447559,
"operating_cash_flow": 5001005,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.73096225648264,
"current_ratio": 1.3591170446457839,
"debt_to_equity_ratio": 1.0405303625023608,
"profit_margin": 0.15177447396796886,
"quarter": 1,
"return_on_assets": 0.11094141196809222,
"return_on_equity": 0.20377250964002852
},
{
"asset_turnover_ratio": 0.7451917432221435,
"current_ratio": 1.5220104162180101,
"debt_to_equity_ratio": 1.0104482551651814,
"profit_margin": 0.16165576675479007,
"quarter": 2,
"return_on_assets": 0.12046454262991425,
"return_on_equity": 0.21614939190411894
},
{
"asset_turnover_ratio": 0.7596982363751104,
"current_ratio": 1.3873045826512636,
"debt_to_equity_ratio": 0.9810950285371309,
"profit_margin": 0.17163964716882732,
"quarter": 3,
"return_on_assets": 0.13039433724620433,
"return_on_equity": 0.22852518343037803
},
{
"asset_turnover_ratio": 0.7744871147211816,
"current_ratio": 1.551904912489976,
"debt_to_equity_ratio": 0.9502081322771734,
"profit_margin": 0.18351116440463255,
"quarter": 4,
"return_on_assets": 0.14212703223886827,
"return_on_equity": 0.2426851709702736
}
],
"income_statement": [
{
"depreciation": 1299552,
"expenses": 14339924,
"income_tax": 1175087,
"marketing_expense": 2733798,
"net_income": 3951215,
"net_profit": 2776128,
"operational_expense": 8343079,
"product_revenue": 6317938,
"quarter": 1,
"rd_expense": 2494327,
"revenue": 18291139,
"salaries_expense": 6576969,
"service_revenue": 11973201
},
{
"depreciation": 1248844,
"expenses": 14980416,
"income_tax": 1131306,
"marketing_expense": 2937340,
"net_income": 4238088,
"net_profit": 3106782,
"operational_expense": 10089530,
"product_revenue": 6150296,
"quarter": 2,
"rd_expense": 2342166,
"revenue": 19218504,
"salaries_expense": 6080539,
"service_revenue": 13068208
},
{
"depreciation": 829460,
"expenses": 15649517,
"income_tax": 1077470,
"marketing_expense": 1796996,
"net_income": 4543370,
"net_profit": 3465900,
"operational_expense": 9241575,
"product_revenue": 6717628,
"quarter": 3,
"rd_expense": 2221496,
"revenue": 20192887,
"salaries_expense": 5336259,
"service_revenue": 13475259
},
{
"depreciation": 1107509,
"expenses": 16348503,
"income_tax": 974672,
"marketing_expense": 2165444,
"net_income": 4868168,
"net_profit": 3893496,
"operational_expense": 8561605,
"product_revenue": 6916677,
"quarter": 4,
"rd_expense": 2181660,
"revenue": 21216671,
"salaries_expense": 7140740,
"service_revenue": 14299994
}
],
"market_conditions": {
"gdp_growth": [
-0.01002796312451913,
-0.012987455429130145,
-0.019740343400848154,
-0.01811705281070496
],
"inflation_rate": [
0.022084953254721512,
0.02329412664182084,
0.019448959668694976,
0.024035122217095858
],
"interest_rate": [
0.05643583847578598,
0.05997781639375371,
0.05652829867285332,
0.062400417941451895
],
"year": 2013
},
"random_event": null,
"year": 2013
},
{
"advertising_kpis": [
{
"average_project_size": 135406,
"billable_hours_per_employee": 117,
"client_concentration": 0.33,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.62,
"gross_billings": 22373438,
"net_revenue": 17340213,
"new_client_acquisition": 4,
"organic_growth": 0.05,
"quarter": 1,
"revenue_per_employee": 148207
},
{
"average_project_size": 91709,
"billable_hours_per_employee": 160,
"client_concentration": 0.3,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.77,
"gross_billings": 21281581,
"net_revenue": 17910136,
"new_client_acquisition": 4,
"organic_growth": 0.05,
"quarter": 2,
"revenue_per_employee": 153078
},
{
"average_project_size": 166420,
"billable_hours_per_employee": 157,
"client_concentration": 0.15,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.77,
"gross_billings": 20383860,
"net_revenue": 18498792,
"new_client_acquisition": 5,
"organic_growth": 0.01,
"quarter": 3,
"revenue_per_employee": 158109
},
{
"average_project_size": 96245,
"billable_hours_per_employee": 94,
"client_concentration": 0.24,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.62,
"gross_billings": 23753041,
"net_revenue": 19106795,
"new_client_acquisition": 4,
"organic_growth": -0.03,
"quarter": 4,
"revenue_per_employee": 163306
}
],
"balance_sheet": [
{
"assets": 20560897,
"current_assets": 6822457,
"current_liabilities": 3657995,
"equity": 14474374,
"fixed_assets": 13738440,
"liabilities": 8866625,
"long_term_liabilities": 5208630,
"quarter": 1
},
{
"assets": 21242934,
"current_assets": 9743416,
"current_liabilities": 4856261,
"equity": 15035513,
"fixed_assets": 11499518,
"liabilities": 8976131,
"long_term_liabilities": 4119870,
"quarter": 2
},
{
"assets": 21947596,
"current_assets": 10972136,
"current_liabilities": 5052235,
"equity": 15722710,
"fixed_assets": 10975460,
"liabilities": 9086989,
"long_term_liabilities": 4034754,
"quarter": 3
},
{
"assets": 22675632,
"current_assets": 7051422,
"current_liabilities": 4325401,
"equity": 16429308,
"fixed_assets": 15624210,
"liabilities": 9199217,
"long_term_liabilities": 4873816,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -7737,
"financing_cash_flow": -42263,
"investing_cash_flow": -227449,
"net_cash_flow": 3514923,
"operating_cash_flow": 3520759,
"quarter": 1
},
{
"change_in_working_capital": -59659,
"financing_cash_flow": -96299,
"investing_cash_flow": -130750,
"net_cash_flow": 3318786,
"operating_cash_flow": 3819325,
"quarter": 2
},
{
"change_in_working_capital": -39503,
"financing_cash_flow": -131408,
"investing_cash_flow": -146686,
"net_cash_flow": 3913209,
"operating_cash_flow": 4105965,
"quarter": 3
},
{
"change_in_working_capital": 32262,
"financing_cash_flow": -196950,
"investing_cash_flow": -263665,
"net_cash_flow": 3640771,
"operating_cash_flow": 4038969,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8433587795318463,
"current_ratio": 1.865081007491809,
"debt_to_equity_ratio": 0.612573987655701,
"profit_margin": 0.16032686565038157,
"quarter": 1,
"return_on_assets": 0.13521306974107208,
"return_on_equity": 0.1920706208088861
},
{
"asset_turnover_ratio": 0.8431102784577686,
"current_ratio": 2.0063616844317056,
"debt_to_equity_ratio": 0.5969953269968241,
"profit_margin": 0.15458899921251296,
"quarter": 2,
"return_on_assets": 0.13033557417256958,
"return_on_equity": 0.184144697956099
},
{
"asset_turnover_ratio": 0.8428618788135156,
"current_ratio": 2.1717390422258664,
"debt_to_equity_ratio": 0.5779531009603306,
"profit_margin": 0.1547183729618669,
"quarter": 3,
"return_on_assets": 0.13040621852160938,
"return_on_equity": 0.1820362392997136
},
{
"asset_turnover_ratio": 0.8426135597896456,
"current_ratio": 1.6302354394424934,
"debt_to_equity_ratio": 0.5599272349145807,
"profit_margin": 0.1545467463276808,
"quarter": 4,
"return_on_assets": 0.13022318407707445,
"return_on_equity": 0.17973325474207436
}
],
"income_statement": [
{
"depreciation": 740657,
"expenses": 13493383,
"income_tax": 1066728,
"marketing_expense": 2308200,
"net_income": 3846830,
"net_profit": 2780102,
"operational_expense": 7650274,
"product_revenue": 5306242,
"quarter": 1,
"rd_expense": 2697324,
"revenue": 17340213,
"salaries_expense": 5345429,
"service_revenue": 12033971
},
{
"depreciation": 1050615,
"expenses": 13959947,
"income_tax": 1181479,
"marketing_expense": 1739983,
"net_income": 3950189,
"net_profit": 2768710,
"operational_expense": 6981856,
"product_revenue": 3826678,
"quarter": 2,
"rd_expense": 2318121,
"revenue": 17910136,
"salaries_expense": 4671921,
"service_revenue": 14083458
},
{
"depreciation": 1243862,
"expenses": 14442644,
"income_tax": 1194045,
"marketing_expense": 2107353,
"net_income": 4056148,
"net_profit": 2862103,
"operational_expense": 8832705,
"product_revenue": 3934918,
"quarter": 3,
"rd_expense": 1627975,
"revenue": 18498792,
"salaries_expense": 5567115,
"service_revenue": 14563874
},
{
"depreciation": 1086076,
"expenses": 14942032,
"income_tax": 1211870,
"marketing_expense": 1834821,
"net_income": 4164763,
"net_profit": 2952893,
"operational_expense": 9761778,
"product_revenue": 6049211,
"quarter": 4,
"rd_expense": 2041717,
"revenue": 19106795,
"salaries_expense": 6571757,
"service_revenue": 13057584
}
],
"market_conditions": {
"gdp_growth": [
0.004648107871609726,
0.0012169218761018015,
-0.00047448337668070696,
-0.005114309925708479
],
"inflation_rate": [
0.03202511778974154,
0.023388424615047684,
0.023371537730310983,
0.026734330014626842
],
"interest_rate": [
0.05758739018000899,
0.05950970539460039,
0.054591689448948676,
0.056025511913664866
],
"year": 2014
},
"random_event": null,
"year": 2014
},
{
"advertising_kpis": [
{
"average_project_size": 78052,
"billable_hours_per_employee": 129,
"client_concentration": 0.13,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.67,
"gross_billings": 9553465,
"net_revenue": 8238618,
"new_client_acquisition": 2,
"organic_growth": 0,
"quarter": 1,
"revenue_per_employee": 70416
},
{
"average_project_size": 170750,
"billable_hours_per_employee": 151,
"client_concentration": 0.18,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.63,
"gross_billings": 10237991,
"net_revenue": 8480287,
"new_client_acquisition": 1,
"organic_growth": 0.07,
"quarter": 2,
"revenue_per_employee": 72481
},
{
"average_project_size": 129891,
"billable_hours_per_employee": 148,
"client_concentration": 0.3,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.77,
"gross_billings": 9979527,
"net_revenue": 8729045,
"new_client_acquisition": 3,
"organic_growth": 0,
"quarter": 3,
"revenue_per_employee": 74607
},
{
"average_project_size": 54926,
"billable_hours_per_employee": 100,
"client_concentration": 0.18,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.7,
"gross_billings": 11626836,
"net_revenue": 8985100,
"new_client_acquisition": 2,
"organic_growth": -0.04,
"quarter": 4,
"revenue_per_employee": 76796
}
],
"balance_sheet": [
{
"assets": 10595229,
"current_assets": 4127660,
"current_liabilities": 2534766,
"equity": 7409557,
"fixed_assets": 6467569,
"liabilities": 5241008,
"long_term_liabilities": 2706242,
"quarter": 1
},
{
"assets": 10789933,
"current_assets": 5359758,
"current_liabilities": 2596505,
"equity": 7601480,
"fixed_assets": 5430175,
"liabilities": 5286097,
"long_term_liabilities": 2689592,
"quarter": 2
},
{
"assets": 10988215,
"current_assets": 3557677,
"current_liabilities": 2303808,
"equity": 7955924,
"fixed_assets": 7430538,
"liabilities": 5331574,
"long_term_liabilities": 3027766,
"quarter": 3
},
{
"assets": 11190140,
"current_assets": 3584159,
"current_liabilities": 2304736,
"equity": 8282466,
"fixed_assets": 7605981,
"liabilities": 5377443,
"long_term_liabilities": 3072707,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 24338,
"financing_cash_flow": -128587,
"investing_cash_flow": -489758,
"net_cash_flow": 2407647,
"operating_cash_flow": 2553329,
"quarter": 1
},
{
"change_in_working_capital": 9592,
"financing_cash_flow": -149281,
"investing_cash_flow": -236921,
"net_cash_flow": 2280128,
"operating_cash_flow": 2649976,
"quarter": 2
},
{
"change_in_working_capital": -29481,
"financing_cash_flow": 108155,
"investing_cash_flow": -189302,
"net_cash_flow": 2466019,
"operating_cash_flow": 2764323,
"quarter": 3
},
{
"change_in_working_capital": 18745,
"financing_cash_flow": 193001,
"investing_cash_flow": -408362,
"net_cash_flow": 3031478,
"operating_cash_flow": 3031181,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7775780967074898,
"current_ratio": 1.628418560135334,
"debt_to_equity_ratio": 0.7073308161338121,
"profit_margin": 0.2494758222799018,
"quarter": 1,
"return_on_assets": 0.193986935062942,
"return_on_equity": 0.2773898628487506
},
{
"asset_turnover_ratio": 0.7859443612856539,
"current_ratio": 2.064220172886245,
"debt_to_equity_ratio": 0.6954036582349753,
"profit_margin": 0.24735530766824282,
"quarter": 2,
"return_on_assets": 0.19440750929593353,
"return_on_equity": 0.2759520514426138
},
{
"asset_turnover_ratio": 0.7944006374101708,
"current_ratio": 1.5442593306386643,
"debt_to_equity_ratio": 0.6701388801602428,
"profit_margin": 0.26340601978796074,
"quarter": 3,
"return_on_assets": 0.2092499100172321,
"return_on_equity": 0.2890026350176296
},
{
"asset_turnover_ratio": 0.8029479523938038,
"current_ratio": 1.5551277890396122,
"debt_to_equity_ratio": 0.6492562722261703,
"profit_margin": 0.2748738467017618,
"quarter": 4,
"return_on_assets": 0.22070939237578796,
"return_on_equity": 0.29819247069652927
}
],
"income_statement": [
{
"depreciation": 497993,
"expenses": 5415233,
"income_tax": 768049,
"marketing_expense": 585413,
"net_income": 2823385,
"net_profit": 2055336,
"operational_expense": 3063740,
"product_revenue": 3210227,
"quarter": 1,
"rd_expense": 1008002,
"revenue": 8238618,
"salaries_expense": 2025977,
"service_revenue": 5028391
},
{
"depreciation": 552332,
"expenses": 5555186,
"income_tax": 827457,
"marketing_expense": 716837,
"net_income": 2925101,
"net_profit": 2097644,
"operational_expense": 2986627,
"product_revenue": 3329379,
"quarter": 2,
"rd_expense": 911108,
"revenue": 8480287,
"salaries_expense": 2560125,
"service_revenue": 5150908
},
{
"depreciation": 465040,
"expenses": 5698756,
"income_tax": 731006,
"marketing_expense": 1066700,
"net_income": 3030289,
"net_profit": 2299283,
"operational_expense": 3567823,
"product_revenue": 3432095,
"quarter": 3,
"rd_expense": 803611,
"revenue": 8729045,
"salaries_expense": 2676198,
"service_revenue": 5296950
},
{
"depreciation": 561412,
"expenses": 5846036,
"income_tax": 669295,
"marketing_expense": 1109760,
"net_income": 3139064,
"net_profit": 2469769,
"operational_expense": 3614569,
"product_revenue": 2239618,
"quarter": 4,
"rd_expense": 807228,
"revenue": 8985100,
"salaries_expense": 2072357,
"service_revenue": 6745482
}
],
"market_conditions": {
"gdp_growth": [
0.011629380385349556,
-0.0005351624258739078,
0.002374867873376486,
0.017683056616366613
],
"inflation_rate": [
0.01972752442711502,
0.02299495717333014,
0.018103027178698917,
0.0158749911658008
],
"interest_rate": [
0.05829626426171411,
0.058801136910553005,
0.055196746936510346,
0.06157113444933614
],
"year": 2015
},
"random_event": null,
"year": 2015
},
{
"advertising_kpis": [
{
"average_project_size": 135182,
"billable_hours_per_employee": 143,
"client_concentration": 0.17,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.73,
"gross_billings": 17423062,
"net_revenue": 14763309,
"new_client_acquisition": 1,
"organic_growth": 0.12,
"quarter": 1,
"revenue_per_employee": 126182
},
{
"average_project_size": 174211,
"billable_hours_per_employee": 157,
"client_concentration": 0.24,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.8,
"gross_billings": 17468782,
"net_revenue": 15047262,
"new_client_acquisition": 2,
"organic_growth": -0.05,
"quarter": 2,
"revenue_per_employee": 128609
},
{
"average_project_size": 53199,
"billable_hours_per_employee": 126,
"client_concentration": 0.11,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.66,
"gross_billings": 19898938,
"net_revenue": 15336678,
"new_client_acquisition": 3,
"organic_growth": 0.14,
"quarter": 3,
"revenue_per_employee": 131083
},
{
"average_project_size": 169490,
"billable_hours_per_employee": 146,
"client_concentration": 0.27,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.63,
"gross_billings": 19275752,
"net_revenue": 15631659,
"new_client_acquisition": 3,
"organic_growth": 0.14,
"quarter": 4,
"revenue_per_employee": 133604
}
],
"balance_sheet": [
{
"assets": 18038065,
"current_assets": 7390319,
"current_liabilities": 4762156,
"equity": 11716127,
"fixed_assets": 10647746,
"liabilities": 9316305,
"long_term_liabilities": 4554149,
"quarter": 1
},
{
"assets": 18260133,
"current_assets": 9014238,
"current_liabilities": 4314253,
"equity": 11805539,
"fixed_assets": 9245895,
"liabilities": 9417645,
"long_term_liabilities": 5103392,
"quarter": 2
},
{
"assets": 18484935,
"current_assets": 7034780,
"current_liabilities": 4998944,
"equity": 12155489,
"fixed_assets": 11450155,
"liabilities": 9520087,
"long_term_liabilities": 4521143,
"quarter": 3
},
{
"assets": 18712504,
"current_assets": 7335780,
"current_liabilities": 4745357,
"equity": 12311111,
"fixed_assets": 11376724,
"liabilities": 9623644,
"long_term_liabilities": 4878287,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -33011,
"financing_cash_flow": 20800,
"investing_cash_flow": -408408,
"net_cash_flow": 3284482,
"operating_cash_flow": 3693759,
"quarter": 1
},
{
"change_in_working_capital": -35431,
"financing_cash_flow": 68469,
"investing_cash_flow": -396694,
"net_cash_flow": 3525620,
"operating_cash_flow": 3872194,
"quarter": 2
},
{
"change_in_working_capital": -24335,
"financing_cash_flow": -87338,
"investing_cash_flow": -285902,
"net_cash_flow": 3805922,
"operating_cash_flow": 4011819,
"quarter": 3
},
{
"change_in_working_capital": 9004,
"financing_cash_flow": 9267,
"investing_cash_flow": -280783,
"net_cash_flow": 3566532,
"operating_cash_flow": 3957371,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8184530325176231,
"current_ratio": 1.5518851125414623,
"debt_to_equity_ratio": 0.795169342223757,
"profit_margin": 0.20282492224473525,
"quarter": 1,
"return_on_assets": 0.16600267268135468,
"return_on_equity": 0.25557652285605986
},
{
"asset_turnover_ratio": 0.8240499672154633,
"current_ratio": 2.089408757437267,
"debt_to_equity_ratio": 0.7977310481122463,
"profit_margin": 0.19691628948841325,
"quarter": 2,
"return_on_assets": 0.16226886189711762,
"return_on_equity": 0.25098820138580713
},
{
"asset_turnover_ratio": 0.829685254505899,
"current_ratio": 1.4072532118783487,
"debt_to_equity_ratio": 0.7831924326532647,
"profit_margin": 0.20803990277425138,
"quarter": 3,
"return_on_assets": 0.17260763968063722,
"return_on_equity": 0.2624856145236115
},
{
"asset_turnover_ratio": 0.8353590198297353,
"current_ratio": 1.5458857995299404,
"debt_to_equity_ratio": 0.7817039420731403,
"profit_margin": 0.20613621369299318,
"quarter": 4,
"return_on_assets": 0.17219774542199162,
"return_on_equity": 0.2617351918929169
}
],
"income_statement": [
{
"depreciation": 699392,
"expenses": 10837382,
"income_tax": 931560,
"marketing_expense": 1677108,
"net_income": 3925927,
"net_profit": 2994367,
"operational_expense": 5921979,
"product_revenue": 3744360,
"quarter": 1,
"rd_expense": 1743399,
"revenue": 14763309,
"salaries_expense": 3821467,
"service_revenue": 11018949
},
{
"depreciation": 909143,
"expenses": 11045552,
"income_tax": 1038659,
"marketing_expense": 2121873,
"net_income": 4001710,
"net_profit": 2963051,
"operational_expense": 7131636,
"product_revenue": 5249878,
"quarter": 2,
"rd_expense": 1871544,
"revenue": 15047262,
"salaries_expense": 3944219,
"service_revenue": 9797384
},
{
"depreciation": 821178,
"expenses": 11257721,
"income_tax": 888316,
"marketing_expense": 1335966,
"net_income": 4078957,
"net_profit": 3190641,
"operational_expense": 6364795,
"product_revenue": 3395883,
"quarter": 3,
"rd_expense": 1911998,
"revenue": 15336678,
"salaries_expense": 4124768,
"service_revenue": 11940795
},
{
"depreciation": 735120,
"expenses": 11473965,
"income_tax": 935443,
"marketing_expense": 1425900,
"net_income": 4157694,
"net_profit": 3222251,
"operational_expense": 6462598,
"product_revenue": 6197773,
"quarter": 4,
"rd_expense": 1968254,
"revenue": 15631659,
"salaries_expense": 5452404,
"service_revenue": 9433886
}
],
"market_conditions": {
"gdp_growth": [
0.005547617560734056,
-0.0034820619517047834,
-0.0026931147302652614,
0.004119379909364911
],
"inflation_rate": [
0.033070375092355164,
0.04105434069457869,
0.039927319257403296,
0.03657634986723944
],
"interest_rate": [
0.04905382916748029,
0.053589078526915475,
0.05765453526757888,
0.04988865858966213
],
"year": 2016
},
"random_event": null,
"year": 2016
}
] |
{
"advertising_type": "Digital Marketing",
"financial_health": "Good",
"founding_year": 1999,
"industry": "Advertising",
"location": "North Lauren",
"name": "Stewart-Conley",
"num_employees": 373,
"region": "Asia-Pacific",
"revenue_size": "Medium",
"website": "www.stewart-conley.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 133617,
"billable_hours_per_employee": 155,
"client_concentration": 0.35,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.65,
"gross_billings": 20467464,
"net_revenue": 17988431,
"new_client_acquisition": 5,
"organic_growth": -0.05,
"quarter": 1,
"revenue_per_employee": 48226
},
{
"average_project_size": 59610,
"billable_hours_per_employee": 148,
"client_concentration": 0.28,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.61,
"gross_billings": 23137977,
"net_revenue": 18735788,
"new_client_acquisition": 2,
"organic_growth": 0.07,
"quarter": 2,
"revenue_per_employee": 50230
},
{
"average_project_size": 152053,
"billable_hours_per_employee": 113,
"client_concentration": 0.25,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.64,
"gross_billings": 24588368,
"net_revenue": 19514196,
"new_client_acquisition": 3,
"organic_growth": 0.07,
"quarter": 3,
"revenue_per_employee": 52317
},
{
"average_project_size": 52241,
"billable_hours_per_employee": 95,
"client_concentration": 0.31,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.7,
"gross_billings": 24189958,
"net_revenue": 20324944,
"new_client_acquisition": 4,
"organic_growth": 0.06,
"quarter": 4,
"revenue_per_employee": 54490
}
],
"balance_sheet": [
{
"assets": 18837454,
"current_assets": 8642821,
"current_liabilities": 4270974,
"equity": 12231162,
"fixed_assets": 10194633,
"liabilities": 10298692,
"long_term_liabilities": 6027718,
"quarter": 1
},
{
"assets": 19270985,
"current_assets": 9266674,
"current_liabilities": 5396689,
"equity": 12846037,
"fixed_assets": 10004311,
"liabilities": 10448290,
"long_term_liabilities": 5051601,
"quarter": 2
},
{
"assets": 19714493,
"current_assets": 6421029,
"current_liabilities": 4797932,
"equity": 13375636,
"fixed_assets": 13293464,
"liabilities": 10600061,
"long_term_liabilities": 5802129,
"quarter": 3
},
{
"assets": 20168209,
"current_assets": 10069895,
"current_liabilities": 6137424,
"equity": 13619334,
"fixed_assets": 10098314,
"liabilities": 10754037,
"long_term_liabilities": 4616613,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -81553,
"financing_cash_flow": -143646,
"investing_cash_flow": -232337,
"net_cash_flow": 4888199,
"operating_cash_flow": 4987210,
"quarter": 1
},
{
"change_in_working_capital": 9245,
"financing_cash_flow": -87505,
"investing_cash_flow": -121535,
"net_cash_flow": 4359981,
"operating_cash_flow": 4706282,
"quarter": 2
},
{
"change_in_working_capital": -67556,
"financing_cash_flow": 142526,
"investing_cash_flow": -291033,
"net_cash_flow": 4594454,
"operating_cash_flow": 5232795,
"quarter": 3
},
{
"change_in_working_capital": -98297,
"financing_cash_flow": -24243,
"investing_cash_flow": -350621,
"net_cash_flow": 5137982,
"operating_cash_flow": 5066390,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9549289941199061,
"current_ratio": 2.023618265997405,
"debt_to_equity_ratio": 0.8420043819221755,
"profit_margin": 0.20526526187859298,
"quarter": 1,
"return_on_assets": 0.19601375005348387,
"return_on_equity": 0.3018846451383769
},
{
"asset_turnover_ratio": 0.9722278337095899,
"current_ratio": 1.7171035796207639,
"debt_to_equity_ratio": 0.8133473381712975,
"profit_margin": 0.21474100795760498,
"quarter": 2,
"return_on_assets": 0.2087771849752361,
"return_on_equity": 0.3131971362062868
},
{
"asset_turnover_ratio": 0.9898401140724238,
"current_ratio": 1.3382909553532647,
"debt_to_equity_ratio": 0.7924902412117076,
"profit_margin": 0.2183643128315407,
"quarter": 3,
"return_on_assets": 0.21614575632251867,
"return_on_equity": 0.31857954268492356
},
{
"asset_turnover_ratio": 1.0077713891203726,
"current_ratio": 1.6407364066748524,
"debt_to_equity_ratio": 0.7896154834002896,
"profit_margin": 0.20689660940763233,
"quarter": 4,
"return_on_assets": 0.20850448346702477,
"return_on_equity": 0.3087641436798598
}
],
"income_statement": [
{
"depreciation": 1294810,
"expenses": 12949471,
"income_tax": 1346560,
"marketing_expense": 1555658,
"net_income": 5038960,
"net_profit": 3692400,
"operational_expense": 7749251,
"product_revenue": 5622420,
"quarter": 1,
"rd_expense": 1856774,
"revenue": 17988431,
"salaries_expense": 4762780,
"service_revenue": 12366011
},
{
"depreciation": 682940,
"expenses": 13443672,
"income_tax": 1268774,
"marketing_expense": 2255447,
"net_income": 5292116,
"net_profit": 4023342,
"operational_expense": 7251047,
"product_revenue": 7071817,
"quarter": 2,
"rd_expense": 1433229,
"revenue": 18735788,
"salaries_expense": 4326160,
"service_revenue": 11663971
},
{
"depreciation": 971591,
"expenses": 13956735,
"income_tax": 1296257,
"marketing_expense": 2166115,
"net_income": 5557461,
"net_profit": 4261204,
"operational_expense": 6997912,
"product_revenue": 5116651,
"quarter": 3,
"rd_expense": 2753013,
"revenue": 19514196,
"salaries_expense": 4853568,
"service_revenue": 14397545
},
{
"depreciation": 861228,
"expenses": 14489378,
"income_tax": 1630404,
"marketing_expense": 2877484,
"net_income": 5835566,
"net_profit": 4205162,
"operational_expense": 8067587,
"product_revenue": 6919761,
"quarter": 4,
"rd_expense": 2044926,
"revenue": 20324944,
"salaries_expense": 7236753,
"service_revenue": 13405183
}
],
"market_conditions": {
"gdp_growth": [
-0.01221475385586934,
-0.015203641774369163,
-0.023972876467792375,
-0.023573465198427054
],
"inflation_rate": [
0.039675251347072484,
0.03498600313224598,
0.0319848085347548,
0.03753710894254497
],
"interest_rate": [
0.05523122005731611,
0.052785926652179585,
0.048822990342733984,
0.051282477773711185
],
"year": 1999
},
"random_event": {
"description": "Stewart-Conley Senior Leadership Change in 1999",
"impact": 0.02,
"type": "Senior Leadership Change"
},
"year": 1999
},
{
"advertising_kpis": [
{
"average_project_size": 76175,
"billable_hours_per_employee": 146,
"client_concentration": 0.11,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.76,
"gross_billings": 11288688,
"net_revenue": 9617870,
"new_client_acquisition": 1,
"organic_growth": 0.09,
"quarter": 1,
"revenue_per_employee": 25785
},
{
"average_project_size": 99203,
"billable_hours_per_employee": 147,
"client_concentration": 0.16,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.62,
"gross_billings": 11781254,
"net_revenue": 9852602,
"new_client_acquisition": 1,
"organic_growth": 0.03,
"quarter": 2,
"revenue_per_employee": 26414
},
{
"average_project_size": 196114,
"billable_hours_per_employee": 91,
"client_concentration": 0.38,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.61,
"gross_billings": 11145461,
"net_revenue": 10093064,
"new_client_acquisition": 3,
"organic_growth": 0,
"quarter": 3,
"revenue_per_employee": 27059
},
{
"average_project_size": 101338,
"billable_hours_per_employee": 148,
"client_concentration": 0.12,
"client_retention_rate": 0.9,
"employee_utilization_rate": 0.77,
"gross_billings": 12273470,
"net_revenue": 10339395,
"new_client_acquisition": 2,
"organic_growth": 0.11,
"quarter": 4,
"revenue_per_employee": 27720
}
],
"balance_sheet": [
{
"assets": 9746063,
"current_assets": 4855631,
"current_liabilities": 2420051,
"equity": 6861048,
"fixed_assets": 4890432,
"liabilities": 4494654,
"long_term_liabilities": 2074603,
"quarter": 1
},
{
"assets": 9908389,
"current_assets": 3632365,
"current_liabilities": 2144357,
"equity": 6992910,
"fixed_assets": 6276024,
"liabilities": 4542817,
"long_term_liabilities": 2398460,
"quarter": 2
},
{
"assets": 10073418,
"current_assets": 4169127,
"current_liabilities": 2468684,
"equity": 7132551,
"fixed_assets": 5904291,
"liabilities": 4591495,
"long_term_liabilities": 2122811,
"quarter": 3
},
{
"assets": 10241196,
"current_assets": 3586029,
"current_liabilities": 2525899,
"equity": 7324290,
"fixed_assets": 6655167,
"liabilities": 4640696,
"long_term_liabilities": 2114797,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 85121,
"financing_cash_flow": 154461,
"investing_cash_flow": -421284,
"net_cash_flow": 1583120,
"operating_cash_flow": 2203046,
"quarter": 1
},
{
"change_in_working_capital": 48886,
"financing_cash_flow": 74498,
"investing_cash_flow": -353335,
"net_cash_flow": 1660707,
"operating_cash_flow": 2240347,
"quarter": 2
},
{
"change_in_working_capital": 2281,
"financing_cash_flow": 185661,
"investing_cash_flow": -248500,
"net_cash_flow": 2002620,
"operating_cash_flow": 2326476,
"quarter": 3
},
{
"change_in_working_capital": 59111,
"financing_cash_flow": 187790,
"investing_cash_flow": -414541,
"net_cash_flow": 1995609,
"operating_cash_flow": 2144752,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9868466887603743,
"current_ratio": 2.0064168069185317,
"debt_to_equity_ratio": 0.6550972970893076,
"profit_margin": 0.1673591969947608,
"quarter": 1,
"return_on_assets": 0.16515786938787488,
"return_on_equity": 0.234605413050601
},
{
"asset_turnover_ratio": 0.9943697204459776,
"current_ratio": 1.6939180369686577,
"debt_to_equity_ratio": 0.6496318413936402,
"profit_margin": 0.16516834842207165,
"quarter": 2,
"return_on_assets": 0.1642384044469792,
"return_on_equity": 0.2327125617232311
},
{
"asset_turnover_ratio": 1.0019502814238423,
"current_ratio": 1.6888054526217207,
"debt_to_equity_ratio": 0.6437381239895796,
"profit_margin": 0.16354082367851824,
"quarter": 3,
"return_on_assets": 0.16385977430897836,
"return_on_equity": 0.2314218293006247
},
{
"asset_turnover_ratio": 1.0095886261721776,
"current_ratio": 1.4197040340884572,
"debt_to_equity_ratio": 0.6336035301715252,
"profit_margin": 0.16672058664941228,
"quarter": 4,
"return_on_assets": 0.1683192080299996,
"return_on_equity": 0.2353525051574965
}
],
"income_statement": [
{
"depreciation": 593407,
"expenses": 7502741,
"income_tax": 505490,
"marketing_expense": 1497530,
"net_income": 2115129,
"net_profit": 1609639,
"operational_expense": 3909332,
"product_revenue": 2199065,
"quarter": 1,
"rd_expense": 910804,
"revenue": 9617870,
"salaries_expense": 3541366,
"service_revenue": 7418805
},
{
"depreciation": 613009,
"expenses": 7676032,
"income_tax": 549232,
"marketing_expense": 933000,
"net_income": 2176570,
"net_profit": 1627338,
"operational_expense": 4357317,
"product_revenue": 3630089,
"quarter": 2,
"rd_expense": 1107649,
"revenue": 9852602,
"salaries_expense": 3195607,
"service_revenue": 6222513
},
{
"depreciation": 675848,
"expenses": 7853326,
"income_tax": 589110,
"marketing_expense": 925919,
"net_income": 2239738,
"net_profit": 1650628,
"operational_expense": 4982747,
"product_revenue": 2513812,
"quarter": 3,
"rd_expense": 840874,
"revenue": 10093064,
"salaries_expense": 3451189,
"service_revenue": 7579252
},
{
"depreciation": 420962,
"expenses": 8034715,
"income_tax": 580890,
"marketing_expense": 1024915,
"net_income": 2304680,
"net_profit": 1723790,
"operational_expense": 4186464,
"product_revenue": 4065532,
"quarter": 4,
"rd_expense": 839554,
"revenue": 10339395,
"salaries_expense": 3142932,
"service_revenue": 6273863
}
],
"market_conditions": {
"gdp_growth": [
0.017300585146343167,
0.00938329545190631,
0.019271658830789094,
0.0036879919818582655
],
"inflation_rate": [
0.03599721751060268,
0.031081305951146478,
0.03270706667732148,
0.03223756449158581
],
"interest_rate": [
0.0550578713721295,
0.06222944189755297,
0.05520700498393554,
0.05733064365408462
],
"year": 2000
},
"random_event": null,
"year": 2000
},
{
"advertising_kpis": [
{
"average_project_size": 60737,
"billable_hours_per_employee": 103,
"client_concentration": 0.37,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.79,
"gross_billings": 15332066,
"net_revenue": 11893949,
"new_client_acquisition": 3,
"organic_growth": 0.05,
"quarter": 1,
"revenue_per_employee": 31887
},
{
"average_project_size": 164349,
"billable_hours_per_employee": 137,
"client_concentration": 0.16,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.67,
"gross_billings": 13777877,
"net_revenue": 12363868,
"new_client_acquisition": 1,
"organic_growth": 0.08,
"quarter": 2,
"revenue_per_employee": 33147
},
{
"average_project_size": 92023,
"billable_hours_per_employee": 127,
"client_concentration": 0.3,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.7,
"gross_billings": 16513121,
"net_revenue": 12852355,
"new_client_acquisition": 1,
"organic_growth": -0.03,
"quarter": 3,
"revenue_per_employee": 34457
},
{
"average_project_size": 191298,
"billable_hours_per_employee": 100,
"client_concentration": 0.22,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.63,
"gross_billings": 15212246,
"net_revenue": 13360140,
"new_client_acquisition": 5,
"organic_growth": 0.05,
"quarter": 4,
"revenue_per_employee": 35818
}
],
"balance_sheet": [
{
"assets": 16210858,
"current_assets": 6739466,
"current_liabilities": 4459899,
"equity": 9977123,
"fixed_assets": 9471392,
"liabilities": 9340631,
"long_term_liabilities": 4880732,
"quarter": 1
},
{
"assets": 16712059,
"current_assets": 5845108,
"current_liabilities": 5406503,
"equity": 10546046,
"fixed_assets": 10866951,
"liabilities": 9433087,
"long_term_liabilities": 4026584,
"quarter": 2
},
{
"assets": 17228756,
"current_assets": 6060242,
"current_liabilities": 4285935,
"equity": 11111505,
"fixed_assets": 11168514,
"liabilities": 9526459,
"long_term_liabilities": 5240524,
"quarter": 3
},
{
"assets": 17761428,
"current_assets": 7413012,
"current_liabilities": 4107484,
"equity": 11745159,
"fixed_assets": 10348416,
"liabilities": 9620754,
"long_term_liabilities": 5513270,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -11651,
"financing_cash_flow": 50347,
"investing_cash_flow": -431735,
"net_cash_flow": 3234463,
"operating_cash_flow": 3551558,
"quarter": 1
},
{
"change_in_working_capital": 20719,
"financing_cash_flow": -6424,
"investing_cash_flow": -153735,
"net_cash_flow": 3577238,
"operating_cash_flow": 3912466,
"quarter": 2
},
{
"change_in_working_capital": -71055,
"financing_cash_flow": 98939,
"investing_cash_flow": -353299,
"net_cash_flow": 3977382,
"operating_cash_flow": 4247225,
"quarter": 3
},
{
"change_in_working_capital": 68410,
"financing_cash_flow": 177594,
"investing_cash_flow": -365662,
"net_cash_flow": 4380852,
"operating_cash_flow": 4458911,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7337026207989731,
"current_ratio": 1.511125251939562,
"debt_to_equity_ratio": 0.9362048558487251,
"profit_margin": 0.26121652278818414,
"quarter": 1,
"return_on_assets": 0.1916552473656854,
"return_on_equity": 0.31140199434245724
},
{
"asset_turnover_ratio": 0.7398171583764753,
"current_ratio": 1.0811254520713296,
"debt_to_equity_ratio": 0.8944667034450636,
"profit_margin": 0.26424368166984635,
"quarter": 2,
"return_on_assets": 0.19549200969192365,
"return_on_equity": 0.3097913663566421
},
{
"asset_turnover_ratio": 0.7459827627717288,
"current_ratio": 1.4139836465088715,
"debt_to_equity_ratio": 0.8573509169099955,
"profit_margin": 0.2652594018761542,
"quarter": 3,
"return_on_assets": 0.19787894146274984,
"return_on_equity": 0.30681784330745476
},
{
"asset_turnover_ratio": 0.752199654216992,
"current_ratio": 1.8047573648491388,
"debt_to_equity_ratio": 0.8191250539903291,
"profit_margin": 0.2697939542549704,
"quarter": 4,
"return_on_assets": 0.2029389191004237,
"return_on_equity": 0.30689111999250074
}
],
"income_statement": [
{
"depreciation": 444662,
"expenses": 7843438,
"income_tax": 943615,
"marketing_expense": 1003577,
"net_income": 4050511,
"net_profit": 3106896,
"operational_expense": 4968167,
"product_revenue": 4461826,
"quarter": 1,
"rd_expense": 1148203,
"revenue": 11893949,
"salaries_expense": 2706285,
"service_revenue": 7432123
},
{
"depreciation": 645392,
"expenses": 8108096,
"income_tax": 988698,
"marketing_expense": 1478012,
"net_income": 4255772,
"net_profit": 3267074,
"operational_expense": 4502489,
"product_revenue": 3499852,
"quarter": 2,
"rd_expense": 1287479,
"revenue": 12363868,
"salaries_expense": 3479256,
"service_revenue": 8864016
},
{
"depreciation": 838017,
"expenses": 8381684,
"income_tax": 1061463,
"marketing_expense": 1054151,
"net_income": 4470671,
"net_profit": 3409208,
"operational_expense": 5631379,
"product_revenue": 3972298,
"quarter": 3,
"rd_expense": 918051,
"revenue": 12852355,
"salaries_expense": 2686166,
"service_revenue": 8880057
},
{
"depreciation": 854426,
"expenses": 8664504,
"income_tax": 1091151,
"marketing_expense": 887628,
"net_income": 4695636,
"net_profit": 3604485,
"operational_expense": 4545765,
"product_revenue": 2711763,
"quarter": 4,
"rd_expense": 1683112,
"revenue": 13360140,
"salaries_expense": 3553713,
"service_revenue": 10648377
}
],
"market_conditions": {
"gdp_growth": [
0.0037835677510246147,
0.010614714279043761,
-0.00036521924115503167,
0.012872726716313222
],
"inflation_rate": [
0.03395786396629988,
0.031928820814818376,
0.03831648385560419,
0.03258288899719268
],
"interest_rate": [
0.05818639243283647,
0.058941330526054554,
0.06115739708165106,
0.053487786261824086
],
"year": 2001
},
"random_event": null,
"year": 2001
},
{
"advertising_kpis": [
{
"average_project_size": 81817,
"billable_hours_per_employee": 123,
"client_concentration": 0.23,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.67,
"gross_billings": 7434583,
"net_revenue": 6088427,
"new_client_acquisition": 1,
"organic_growth": -0.02,
"quarter": 1,
"revenue_per_employee": 16323
},
{
"average_project_size": 128044,
"billable_hours_per_employee": 94,
"client_concentration": 0.11,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.66,
"gross_billings": 7657071,
"net_revenue": 6191901,
"new_client_acquisition": 4,
"organic_growth": 0.1,
"quarter": 2,
"revenue_per_employee": 16600
},
{
"average_project_size": 144177,
"billable_hours_per_employee": 95,
"client_concentration": 0.4,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.68,
"gross_billings": 7178154,
"net_revenue": 6297134,
"new_client_acquisition": 5,
"organic_growth": 0.14,
"quarter": 3,
"revenue_per_employee": 16882
},
{
"average_project_size": 70926,
"billable_hours_per_employee": 96,
"client_concentration": 0.18,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.7,
"gross_billings": 7342662,
"net_revenue": 6404156,
"new_client_acquisition": 1,
"organic_growth": 0.01,
"quarter": 4,
"revenue_per_employee": 17169
}
],
"balance_sheet": [
{
"assets": 7789651,
"current_assets": 3156768,
"current_liabilities": 1728406,
"equity": 5264786,
"fixed_assets": 4632883,
"liabilities": 3689873,
"long_term_liabilities": 1961467,
"quarter": 1
},
{
"assets": 8012025,
"current_assets": 2590223,
"current_liabilities": 1967503,
"equity": 5475726,
"fixed_assets": 5421802,
"liabilities": 3737510,
"long_term_liabilities": 1770007,
"quarter": 2
},
{
"assets": 8240746,
"current_assets": 2692804,
"current_liabilities": 1863938,
"equity": 5619454,
"fixed_assets": 5547942,
"liabilities": 3785761,
"long_term_liabilities": 1921823,
"quarter": 3
},
{
"assets": 8475997,
"current_assets": 4183996,
"current_liabilities": 1732197,
"equity": 5864732,
"fixed_assets": 4292001,
"liabilities": 3834635,
"long_term_liabilities": 2102438,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 12743,
"financing_cash_flow": 147632,
"investing_cash_flow": -381527,
"net_cash_flow": 1203328,
"operating_cash_flow": 1533756,
"quarter": 1
},
{
"change_in_working_capital": -82099,
"financing_cash_flow": -101962,
"investing_cash_flow": -309040,
"net_cash_flow": 1004311,
"operating_cash_flow": 1585252,
"quarter": 2
},
{
"change_in_working_capital": 64558,
"financing_cash_flow": 38522,
"investing_cash_flow": -281334,
"net_cash_flow": 1085868,
"operating_cash_flow": 1570164,
"quarter": 3
},
{
"change_in_working_capital": 50820,
"financing_cash_flow": 181720,
"investing_cash_flow": -152635,
"net_cash_flow": 1054538,
"operating_cash_flow": 1575933,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7816045930684186,
"current_ratio": 1.8264042128990527,
"debt_to_equity_ratio": 0.7008590662564442,
"profit_margin": 0.19134794586516354,
"quarter": 1,
"return_on_assets": 0.14955843336241892,
"return_on_equity": 0.22128306829565342
},
{
"asset_turnover_ratio": 0.7728259709623971,
"current_ratio": 1.3165026940238465,
"debt_to_equity_ratio": 0.6825597190217334,
"profit_margin": 0.193997126246043,
"quarter": 2,
"return_on_assets": 0.14992601745501294,
"return_on_equity": 0.21937018031946814
},
{
"asset_turnover_ratio": 0.7641461100730443,
"current_ratio": 1.4446853918960825,
"debt_to_equity_ratio": 0.6736884046030095,
"profit_margin": 0.18492047334549336,
"quarter": 3,
"return_on_assets": 0.14130626037982483,
"return_on_equity": 0.20722102182881114
},
{
"asset_turnover_ratio": 0.7555637407611163,
"current_ratio": 2.415427344580322,
"debt_to_equity_ratio": 0.6538465866811988,
"profit_margin": 0.191027514008091,
"quarter": 4,
"return_on_assets": 0.14433346307224978,
"return_on_equity": 0.20859776712729583
}
],
"income_statement": [
{
"depreciation": 368748,
"expenses": 4541491,
"income_tax": 381928,
"marketing_expense": 817621,
"net_income": 1546936,
"net_profit": 1165008,
"operational_expense": 2357695,
"product_revenue": 2345595,
"quarter": 1,
"rd_expense": 550919,
"revenue": 6088427,
"salaries_expense": 2267422,
"service_revenue": 3742832
},
{
"depreciation": 384041,
"expenses": 4624374,
"income_tax": 366316,
"marketing_expense": 788224,
"net_income": 1567527,
"net_profit": 1201211,
"operational_expense": 2727454,
"product_revenue": 1463199,
"quarter": 2,
"rd_expense": 596827,
"revenue": 6191901,
"salaries_expense": 2051736,
"service_revenue": 4728702
},
{
"depreciation": 405695,
"expenses": 4708771,
"income_tax": 423894,
"marketing_expense": 632603,
"net_income": 1588363,
"net_profit": 1164469,
"operational_expense": 2888443,
"product_revenue": 2228195,
"quarter": 3,
"rd_expense": 616884,
"revenue": 6297134,
"salaries_expense": 1416617,
"service_revenue": 4068939
},
{
"depreciation": 352563,
"expenses": 4794708,
"income_tax": 386078,
"marketing_expense": 540994,
"net_income": 1609448,
"net_profit": 1223370,
"operational_expense": 2645244,
"product_revenue": 1446154,
"quarter": 4,
"rd_expense": 858134,
"revenue": 6404156,
"salaries_expense": 2156194,
"service_revenue": 4958002
}
],
"market_conditions": {
"gdp_growth": [
-0.0001562794728349609,
0.009888458164452368,
0.009852832639220557,
0.012857603579023366
],
"inflation_rate": [
0.032548426179178164,
0.035414903885488444,
0.03525866020469696,
0.034772006595518656
],
"interest_rate": [
0.05838348608027375,
0.05821032602391215,
0.05772431304226541,
0.059363520038858746
],
"year": 2002
},
"random_event": null,
"year": 2002
},
{
"advertising_kpis": [
{
"average_project_size": 106832,
"billable_hours_per_employee": 123,
"client_concentration": 0.23,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.71,
"gross_billings": 12402406,
"net_revenue": 10300911,
"new_client_acquisition": 3,
"organic_growth": -0.01,
"quarter": 1,
"revenue_per_employee": 27616
},
{
"average_project_size": 109049,
"billable_hours_per_employee": 102,
"client_concentration": 0.12,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.66,
"gross_billings": 11443637,
"net_revenue": 10397834,
"new_client_acquisition": 2,
"organic_growth": 0.05,
"quarter": 2,
"revenue_per_employee": 27876
},
{
"average_project_size": 159717,
"billable_hours_per_employee": 96,
"client_concentration": 0.3,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.74,
"gross_billings": 12315425,
"net_revenue": 10495670,
"new_client_acquisition": 2,
"organic_growth": 0.1,
"quarter": 3,
"revenue_per_employee": 28139
},
{
"average_project_size": 147684,
"billable_hours_per_employee": 119,
"client_concentration": 0.39,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.78,
"gross_billings": 11740435,
"net_revenue": 10594427,
"new_client_acquisition": 3,
"organic_growth": 0.14,
"quarter": 4,
"revenue_per_employee": 28403
}
],
"balance_sheet": [
{
"assets": 12288187,
"current_assets": 4522777,
"current_liabilities": 2841267,
"equity": 8593561,
"fixed_assets": 7765410,
"liabilities": 6066465,
"long_term_liabilities": 3225198,
"quarter": 1
},
{
"assets": 12586737,
"current_assets": 5684358,
"current_liabilities": 3566938,
"equity": 9021676,
"fixed_assets": 6902379,
"liabilities": 6130194,
"long_term_liabilities": 2563256,
"quarter": 2
},
{
"assets": 12892541,
"current_assets": 4973694,
"current_liabilities": 2940460,
"equity": 9149633,
"fixed_assets": 7918847,
"liabilities": 6194593,
"long_term_liabilities": 3254133,
"quarter": 3
},
{
"assets": 13205774,
"current_assets": 5957871,
"current_liabilities": 2610774,
"equity": 9574554,
"fixed_assets": 7247903,
"liabilities": 6259668,
"long_term_liabilities": 3648894,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 35876,
"financing_cash_flow": 76479,
"investing_cash_flow": -179833,
"net_cash_flow": 2468481,
"operating_cash_flow": 2733606,
"quarter": 1
},
{
"change_in_working_capital": 59166,
"financing_cash_flow": -135111,
"investing_cash_flow": -111531,
"net_cash_flow": 2586712,
"operating_cash_flow": 3027875,
"quarter": 2
},
{
"change_in_working_capital": -17975,
"financing_cash_flow": -22314,
"investing_cash_flow": -445376,
"net_cash_flow": 2794770,
"operating_cash_flow": 3056634,
"quarter": 3
},
{
"change_in_working_capital": 74715,
"financing_cash_flow": -114985,
"investing_cash_flow": -207057,
"net_cash_flow": 3048713,
"operating_cash_flow": 3322363,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8382775262127765,
"current_ratio": 1.5918169605320442,
"debt_to_equity_ratio": 0.7059314526306382,
"profit_margin": 0.23025526577212443,
"quarter": 1,
"return_on_assets": 0.19301781458892187,
"return_on_equity": 0.27600188094318523
},
{
"asset_turnover_ratio": 0.826094483423305,
"current_ratio": 1.5936239990714725,
"debt_to_equity_ratio": 0.6794961379681558,
"profit_margin": 0.24669878361204844,
"quarter": 2,
"return_on_assets": 0.20379650420915285,
"return_on_equity": 0.28432998480548405
},
{
"asset_turnover_ratio": 0.8140885493402735,
"current_ratio": 1.691468001605191,
"debt_to_equity_ratio": 0.6770318547202931,
"profit_margin": 0.2335901376472393,
"quarter": 3,
"return_on_assets": 0.19016305629743585,
"return_on_equity": 0.26795446331016776
},
{
"asset_turnover_ratio": 0.8022571793217118,
"current_ratio": 2.282032454743306,
"debt_to_equity_ratio": 0.6537816800657242,
"profit_margin": 0.24809723074216283,
"quarter": 4,
"return_on_assets": 0.19903778453273546,
"return_on_equity": 0.27452432771281043
}
],
"income_statement": [
{
"depreciation": 361767,
"expenses": 7064349,
"income_tax": 864723,
"marketing_expense": 1102385,
"net_income": 3236562,
"net_profit": 2371839,
"operational_expense": 4064614,
"product_revenue": 3340743,
"quarter": 1,
"rd_expense": 952062,
"revenue": 10300911,
"salaries_expense": 2751874,
"service_revenue": 6960168
},
{
"depreciation": 462742,
"expenses": 7134574,
"income_tax": 698127,
"marketing_expense": 1144213,
"net_income": 3263260,
"net_profit": 2565133,
"operational_expense": 4237865,
"product_revenue": 3061038,
"quarter": 2,
"rd_expense": 1237718,
"revenue": 10397834,
"salaries_expense": 2254287,
"service_revenue": 7336796
},
{
"depreciation": 604949,
"expenses": 7205497,
"income_tax": 838488,
"marketing_expense": 1426116,
"net_income": 3290173,
"net_profit": 2451685,
"operational_expense": 3699034,
"product_revenue": 2443334,
"quarter": 3,
"rd_expense": 1387793,
"revenue": 10495670,
"salaries_expense": 3127317,
"service_revenue": 8052336
},
{
"depreciation": 693915,
"expenses": 7277125,
"income_tax": 688854,
"marketing_expense": 867946,
"net_income": 3317302,
"net_profit": 2628448,
"operational_expense": 4917218,
"product_revenue": 2121857,
"quarter": 4,
"rd_expense": 1269201,
"revenue": 10594427,
"salaries_expense": 2681922,
"service_revenue": 8472570
}
],
"market_conditions": {
"gdp_growth": [
-0.009664830226113343,
-0.01721913262260948,
-0.00775564256536029,
-0.013610052864378244
],
"inflation_rate": [
0.02821073796943002,
0.03563077731169571,
0.033258969623156553,
0.029914966052823014
],
"interest_rate": [
0.0507221162920822,
0.04653161217026043,
0.041206002814687205,
0.0469894237773831
],
"year": 2003
},
"random_event": {
"description": "Stewart-Conley Data Privacy Regulation Impact in 2003",
"impact": -0.09,
"type": "Data Privacy Regulation Impact"
},
"year": 2003
},
{
"advertising_kpis": [
{
"average_project_size": 139419,
"billable_hours_per_employee": 94,
"client_concentration": 0.18,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.72,
"gross_billings": 18289626,
"net_revenue": 14844336,
"new_client_acquisition": 5,
"organic_growth": 0.01,
"quarter": 1,
"revenue_per_employee": 39797
},
{
"average_project_size": 102602,
"billable_hours_per_employee": 151,
"client_concentration": 0.25,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.79,
"gross_billings": 17683382,
"net_revenue": 15597418,
"new_client_acquisition": 4,
"organic_growth": 0.07,
"quarter": 2,
"revenue_per_employee": 41816
},
{
"average_project_size": 131512,
"billable_hours_per_employee": 128,
"client_concentration": 0.11,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.73,
"gross_billings": 18127948,
"net_revenue": 16388705,
"new_client_acquisition": 3,
"organic_growth": 0.14,
"quarter": 3,
"revenue_per_employee": 43938
},
{
"average_project_size": 171423,
"billable_hours_per_employee": 134,
"client_concentration": 0.38,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.69,
"gross_billings": 21399632,
"net_revenue": 17220137,
"new_client_acquisition": 5,
"organic_growth": 0.04,
"quarter": 4,
"revenue_per_employee": 46167
}
],
"balance_sheet": [
{
"assets": 20677722,
"current_assets": 6325663,
"current_liabilities": 5545120,
"equity": 13206715,
"fixed_assets": 14352059,
"liabilities": 10397976,
"long_term_liabilities": 4852856,
"quarter": 1
},
{
"assets": 21218226,
"current_assets": 8822169,
"current_liabilities": 4683426,
"equity": 13758227,
"fixed_assets": 12396057,
"liabilities": 10630322,
"long_term_liabilities": 5946896,
"quarter": 2
},
{
"assets": 21772859,
"current_assets": 9814228,
"current_liabilities": 4793333,
"equity": 14363242,
"fixed_assets": 11958631,
"liabilities": 10867860,
"long_term_liabilities": 6074527,
"quarter": 3
},
{
"assets": 22341990,
"current_assets": 7473143,
"current_liabilities": 6625148,
"equity": 14532161,
"fixed_assets": 14868847,
"liabilities": 11110705,
"long_term_liabilities": 4485557,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 38197,
"financing_cash_flow": 54113,
"investing_cash_flow": -428114,
"net_cash_flow": 3149783,
"operating_cash_flow": 3620374,
"quarter": 1
},
{
"change_in_working_capital": -12773,
"financing_cash_flow": 103494,
"investing_cash_flow": -461293,
"net_cash_flow": 3914515,
"operating_cash_flow": 3984097,
"quarter": 2
},
{
"change_in_working_capital": 56946,
"financing_cash_flow": -116153,
"investing_cash_flow": -463385,
"net_cash_flow": 3556674,
"operating_cash_flow": 4126427,
"quarter": 3
},
{
"change_in_working_capital": -84302,
"financing_cash_flow": 43949,
"investing_cash_flow": -320217,
"net_cash_flow": 4069010,
"operating_cash_flow": 4112500,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7178902975869392,
"current_ratio": 1.1407621476180858,
"debt_to_equity_ratio": 0.7873249328088022,
"profit_margin": 0.19717749584757446,
"quarter": 1,
"return_on_assets": 0.1415518111714627,
"return_on_equity": 0.22162733124777811
},
{
"asset_turnover_ratio": 0.7350952902471677,
"current_ratio": 1.883699881240784,
"debt_to_equity_ratio": 0.7726520284917526,
"profit_margin": 0.20325947538239983,
"quarter": 2,
"return_on_assets": 0.14941508305171225,
"return_on_equity": 0.2304310722595288
},
{
"asset_turnover_ratio": 0.7527125858850232,
"current_ratio": 2.0474746903668075,
"debt_to_equity_ratio": 0.7566439387430777,
"profit_margin": 0.21101380493455707,
"quarter": 3,
"return_on_assets": 0.1588327467697283,
"return_on_equity": 0.2407703636825168
},
{
"asset_turnover_ratio": 0.7707521577084225,
"current_ratio": 1.1279963858920585,
"debt_to_equity_ratio": 0.7645597237740485,
"profit_margin": 0.19168697670639903,
"quarter": 4,
"return_on_assets": 0.1477431509010612,
"return_on_equity": 0.2271428179195097
}
],
"income_statement": [
{
"depreciation": 693405,
"expenses": 10931957,
"income_tax": 985410,
"marketing_expense": 1976807,
"net_income": 3912379,
"net_profit": 2926969,
"operational_expense": 7597898,
"product_revenue": 3846737,
"quarter": 1,
"rd_expense": 2091354,
"revenue": 14844336,
"salaries_expense": 4958913,
"service_revenue": 10997599
},
{
"depreciation": 813774,
"expenses": 11456887,
"income_tax": 970208,
"marketing_expense": 1420945,
"net_income": 4140531,
"net_profit": 3170323,
"operational_expense": 6095727,
"product_revenue": 5116778,
"quarter": 2,
"rd_expense": 1297749,
"revenue": 15597418,
"salaries_expense": 3571338,
"service_revenue": 10480640
},
{
"depreciation": 668184,
"expenses": 12007024,
"income_tax": 923438,
"marketing_expense": 1596627,
"net_income": 4381681,
"net_profit": 3458243,
"operational_expense": 6294592,
"product_revenue": 6005065,
"quarter": 3,
"rd_expense": 1812555,
"revenue": 16388705,
"salaries_expense": 4987369,
"service_revenue": 10383640
},
{
"depreciation": 811624,
"expenses": 12583578,
"income_tax": 1335683,
"marketing_expense": 2081374,
"net_income": 4636559,
"net_profit": 3300876,
"operational_expense": 8765237,
"product_revenue": 3920407,
"quarter": 4,
"rd_expense": 2054165,
"revenue": 17220137,
"salaries_expense": 5445707,
"service_revenue": 13299730
}
],
"market_conditions": {
"gdp_growth": [
0.0010263680942434062,
0.0034460175584632375,
0.015135480550436496,
0.0032704702651893385
],
"inflation_rate": [
0.03066139801050125,
0.03310534968396784,
0.027179440876735152,
0.031233418622808245
],
"interest_rate": [
0.04963964370544032,
0.0488798225333043,
0.05167853313044781,
0.05034375663176515
],
"year": 2004
},
"random_event": null,
"year": 2004
}
] |
{
"advertising_type": "Digital Marketing",
"financial_health": "Excellent",
"founding_year": 2007,
"industry": "Advertising",
"location": "Davidmouth",
"name": "Henderson PLC",
"num_employees": 852,
"region": "Middle East & Africa",
"revenue_size": "Large",
"website": "www.hendersonplc.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 189423,
"billable_hours_per_employee": 146,
"client_concentration": 0.25,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.74,
"gross_billings": 98843057,
"net_revenue": 78436560,
"new_client_acquisition": 2,
"organic_growth": 0.02,
"quarter": 1,
"revenue_per_employee": 92062
},
{
"average_project_size": 52904,
"billable_hours_per_employee": 102,
"client_concentration": 0.38,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.78,
"gross_billings": 105063572,
"net_revenue": 82199817,
"new_client_acquisition": 4,
"organic_growth": -0.02,
"quarter": 2,
"revenue_per_employee": 96479
},
{
"average_project_size": 194790,
"billable_hours_per_employee": 122,
"client_concentration": 0.16,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.63,
"gross_billings": 100707454,
"net_revenue": 86143629,
"new_client_acquisition": 1,
"organic_growth": 0.13,
"quarter": 3,
"revenue_per_employee": 101108
},
{
"average_project_size": 86131,
"billable_hours_per_employee": 135,
"client_concentration": 0.23,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.79,
"gross_billings": 106684858,
"net_revenue": 90276659,
"new_client_acquisition": 3,
"organic_growth": 0.02,
"quarter": 4,
"revenue_per_employee": 105959
}
],
"balance_sheet": [
{
"assets": 92282605,
"current_assets": 28613925,
"current_liabilities": 25210913,
"equity": 67017199,
"fixed_assets": 63668680,
"liabilities": 46228198,
"long_term_liabilities": 21017285,
"quarter": 1
},
{
"assets": 94835190,
"current_assets": 32909133,
"current_liabilities": 22608305,
"equity": 70542822,
"fixed_assets": 61926057,
"liabilities": 46866656,
"long_term_liabilities": 24258351,
"quarter": 2
},
{
"assets": 97458381,
"current_assets": 33045764,
"current_liabilities": 28398774,
"equity": 73003696,
"fixed_assets": 64412617,
"liabilities": 47513931,
"long_term_liabilities": 19115157,
"quarter": 3
},
{
"assets": 100154131,
"current_assets": 43745068,
"current_liabilities": 19455971,
"equity": 78000626,
"fixed_assets": 56409063,
"liabilities": 48170146,
"long_term_liabilities": 28714175,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -17655,
"financing_cash_flow": 187698,
"investing_cash_flow": -317086,
"net_cash_flow": 25142679,
"operating_cash_flow": 25265765,
"quarter": 1
},
{
"change_in_working_capital": -88814,
"financing_cash_flow": 65450,
"investing_cash_flow": -461464,
"net_cash_flow": 26135078,
"operating_cash_flow": 26478627,
"quarter": 2
},
{
"change_in_working_capital": -26131,
"financing_cash_flow": -180005,
"investing_cash_flow": -116268,
"net_cash_flow": 26470034,
"operating_cash_flow": 26541508,
"quarter": 3
},
{
"change_in_working_capital": -79918,
"financing_cash_flow": -124301,
"investing_cash_flow": -424740,
"net_cash_flow": 28712996,
"operating_cash_flow": 29167600,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8499604015296274,
"current_ratio": 1.1349817041532768,
"debt_to_equity_ratio": 0.6897960328064442,
"profit_margin": 0.2672579215610679,
"quarter": 1,
"return_on_assets": 0.22715865032201898,
"return_on_equity": 0.3127971970299743
},
{
"asset_turnover_ratio": 0.8667649318781351,
"current_ratio": 1.4556214187662455,
"debt_to_equity_ratio": 0.6643717202013835,
"profit_margin": 0.2746269860917087,
"quarter": 2,
"return_on_assets": 0.23803704089167746,
"return_on_equity": 0.32000829226820554
},
{
"asset_turnover_ratio": 0.883901703641065,
"current_ratio": 1.1636334723463766,
"debt_to_equity_ratio": 0.6508428148624147,
"profit_margin": 0.2676837076366959,
"quarter": 3,
"return_on_assets": 0.23660608521703227,
"return_on_equity": 0.3158640899496376
},
{
"asset_turnover_ratio": 0.9013772881719677,
"current_ratio": 2.2484135076064824,
"debt_to_equity_ratio": 0.6175610180359322,
"profit_margin": 0.288187902478757,
"quarter": 4,
"return_on_assets": 0.25976603002026943,
"return_on_equity": 0.3335440025827485
}
],
"income_statement": [
{
"depreciation": 4302973,
"expenses": 49186889,
"income_tax": 8286879,
"marketing_expense": 9231807,
"net_income": 29249671,
"net_profit": 20962792,
"operational_expense": 30490282,
"product_revenue": 20713722,
"quarter": 1,
"rd_expense": 8665072,
"revenue": 78436560,
"salaries_expense": 24172676,
"service_revenue": 57722838
},
{
"depreciation": 3904339,
"expenses": 51298555,
"income_tax": 8326974,
"marketing_expense": 5789067,
"net_income": 30901262,
"net_profit": 22574288,
"operational_expense": 25673535,
"product_revenue": 16618531,
"quarter": 2,
"rd_expense": 9082693,
"revenue": 82199817,
"salaries_expense": 24686431,
"service_revenue": 65581286
},
{
"depreciation": 3482262,
"expenses": 53500877,
"income_tax": 9583506,
"marketing_expense": 5393146,
"net_income": 32642752,
"net_profit": 23059246,
"operational_expense": 35537194,
"product_revenue": 26339201,
"quarter": 3,
"rd_expense": 5850768,
"revenue": 86143629,
"salaries_expense": 16690564,
"service_revenue": 59804428
},
{
"depreciation": 3150959,
"expenses": 55797749,
"income_tax": 8462269,
"marketing_expense": 10095250,
"net_income": 34478910,
"net_profit": 26016641,
"operational_expense": 35791231,
"product_revenue": 33294926,
"quarter": 4,
"rd_expense": 9362569,
"revenue": 90276659,
"salaries_expense": 26301544,
"service_revenue": 56981733
}
],
"market_conditions": {
"gdp_growth": [
0.03694024315897907,
0.030180711316427133,
0.028424693822827765,
0.022730498347697317
],
"inflation_rate": [
0.011763768644116723,
0.011459555902966075,
0.012570754613561122,
0.01460498010125701
],
"interest_rate": [
0.03019921440810719,
0.03486071938395469,
0.03602663003051735,
0.028153542241517768
],
"year": 2007
},
"random_event": null,
"year": 2007
},
{
"advertising_kpis": [
{
"average_project_size": 164750,
"billable_hours_per_employee": 109,
"client_concentration": 0.2,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.73,
"gross_billings": 96048384,
"net_revenue": 81703878,
"new_client_acquisition": 3,
"organic_growth": -0.01,
"quarter": 1,
"revenue_per_employee": 95897
},
{
"average_project_size": 170160,
"billable_hours_per_employee": 140,
"client_concentration": 0.23,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.71,
"gross_billings": 97779160,
"net_revenue": 84992767,
"new_client_acquisition": 3,
"organic_growth": 0.11,
"quarter": 2,
"revenue_per_employee": 99757
},
{
"average_project_size": 114854,
"billable_hours_per_employee": 99,
"client_concentration": 0.26,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.77,
"gross_billings": 108146466,
"net_revenue": 88414047,
"new_client_acquisition": 2,
"organic_growth": 0.09,
"quarter": 3,
"revenue_per_employee": 103772
},
{
"average_project_size": 92142,
"billable_hours_per_employee": 154,
"client_concentration": 0.25,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.61,
"gross_billings": 102672902,
"net_revenue": 91973046,
"new_client_acquisition": 4,
"organic_growth": 0.07,
"quarter": 4,
"revenue_per_employee": 107950
}
],
"balance_sheet": [
{
"assets": 111766203,
"current_assets": 55786123,
"current_liabilities": 31936892,
"equity": 67449293,
"fixed_assets": 55980080,
"liabilities": 63230626,
"long_term_liabilities": 31293734,
"quarter": 1
},
{
"assets": 115314824,
"current_assets": 37127039,
"current_liabilities": 32855199,
"equity": 71311949,
"fixed_assets": 78187785,
"liabilities": 64230275,
"long_term_liabilities": 31375076,
"quarter": 2
},
{
"assets": 118976115,
"current_assets": 45962032,
"current_liabilities": 38210227,
"equity": 74146224,
"fixed_assets": 73014083,
"liabilities": 65245728,
"long_term_liabilities": 27035501,
"quarter": 3
},
{
"assets": 122753653,
"current_assets": 57273632,
"current_liabilities": 30660808,
"equity": 76197667,
"fixed_assets": 65480021,
"liabilities": 66277235,
"long_term_liabilities": 35616427,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -23913,
"financing_cash_flow": 86738,
"investing_cash_flow": -110110,
"net_cash_flow": 22350475,
"operating_cash_flow": 22675514,
"quarter": 1
},
{
"change_in_working_capital": -74484,
"financing_cash_flow": -142243,
"investing_cash_flow": -421857,
"net_cash_flow": 24018183,
"operating_cash_flow": 24344634,
"quarter": 2
},
{
"change_in_working_capital": -80954,
"financing_cash_flow": -102696,
"investing_cash_flow": -489889,
"net_cash_flow": 25675863,
"operating_cash_flow": 25900251,
"quarter": 3
},
{
"change_in_working_capital": 37380,
"financing_cash_flow": -106224,
"investing_cash_flow": -321789,
"net_cash_flow": 24451026,
"operating_cash_flow": 24858098,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.731024905623751,
"current_ratio": 1.7467611751325083,
"debt_to_equity_ratio": 0.9374542443313676,
"profit_margin": 0.23149104379109153,
"quarter": 1,
"return_on_assets": 0.1692257184401263,
"return_on_equity": 0.28041385103917993
},
{
"asset_turnover_ratio": 0.7370497916208935,
"current_ratio": 1.1300202138480426,
"debt_to_equity_ratio": 0.9006944263997048,
"profit_margin": 0.23798966328511226,
"quarter": 2,
"return_on_assets": 0.17541023173221856,
"return_on_equity": 0.28364671396093805
},
{
"asset_turnover_ratio": 0.743124340545159,
"current_ratio": 1.202872518920131,
"debt_to_equity_ratio": 0.8799602256211996,
"profit_margin": 0.2309116898585131,
"quarter": 3,
"return_on_assets": 0.17159609725027583,
"return_on_equity": 0.2753456062711973
},
{
"asset_turnover_ratio": 0.749248953104475,
"current_ratio": 1.8679752992810887,
"debt_to_equity_ratio": 0.8698066175700628,
"profit_margin": 0.21442422381009324,
"quarter": 4,
"return_on_assets": 0.160657125209952,
"return_on_equity": 0.2588169661414962
}
],
"income_statement": [
{
"depreciation": 3761798,
"expenses": 56227670,
"income_tax": 6562492,
"marketing_expense": 6883598,
"net_income": 25476208,
"net_profit": 18913716,
"operational_expense": 28964420,
"product_revenue": 24049053,
"quarter": 1,
"rd_expense": 8298018,
"revenue": 81703878,
"salaries_expense": 23830724,
"service_revenue": 57654825
},
{
"depreciation": 4117234,
"expenses": 58681865,
"income_tax": 6083502,
"marketing_expense": 11092443,
"net_income": 26310902,
"net_profit": 20227400,
"operational_expense": 31732926,
"product_revenue": 31012820,
"quarter": 2,
"rd_expense": 9396296,
"revenue": 84992767,
"salaries_expense": 18305233,
"service_revenue": 53979947
},
{
"depreciation": 5484414,
"expenses": 61243180,
"income_tax": 6755030,
"marketing_expense": 6676227,
"net_income": 27170867,
"net_profit": 20415837,
"operational_expense": 33852222,
"product_revenue": 30832330,
"quarter": 3,
"rd_expense": 6757943,
"revenue": 88414047,
"salaries_expense": 29202354,
"service_revenue": 57581717
},
{
"depreciation": 5136849,
"expenses": 63916290,
"income_tax": 8335507,
"marketing_expense": 7675088,
"net_income": 28056756,
"net_profit": 19721249,
"operational_expense": 39871063,
"product_revenue": 36301919,
"quarter": 4,
"rd_expense": 11799663,
"revenue": 91973046,
"salaries_expense": 28602268,
"service_revenue": 55671127
}
],
"market_conditions": {
"gdp_growth": [
0.01460965451152098,
0.014387089505058879,
0.01150802224288255,
0.02108512440059488
],
"inflation_rate": [
0.012988661980712551,
0.009085096330433926,
0.008486208464841912,
0.014413044322881995
],
"interest_rate": [
0.02532626774078024,
0.02681478168357408,
0.023743597738400086,
0.025614769025328433
],
"year": 2008
},
"random_event": null,
"year": 2008
},
{
"advertising_kpis": [
{
"average_project_size": 176889,
"billable_hours_per_employee": 149,
"client_concentration": 0.22,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.72,
"gross_billings": 27075584,
"net_revenue": 24444150,
"new_client_acquisition": 3,
"organic_growth": 0.04,
"quarter": 1,
"revenue_per_employee": 28690
},
{
"average_project_size": 132006,
"billable_hours_per_employee": 149,
"client_concentration": 0.39,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.74,
"gross_billings": 29224956,
"net_revenue": 25464695,
"new_client_acquisition": 3,
"organic_growth": 0.06,
"quarter": 2,
"revenue_per_employee": 29888
},
{
"average_project_size": 90200,
"billable_hours_per_employee": 149,
"client_concentration": 0.33,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.68,
"gross_billings": 30467718,
"net_revenue": 26527849,
"new_client_acquisition": 1,
"organic_growth": 0.11,
"quarter": 3,
"revenue_per_employee": 31136
},
{
"average_project_size": 169489,
"billable_hours_per_employee": 153,
"client_concentration": 0.39,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.62,
"gross_billings": 31318363,
"net_revenue": 27635390,
"new_client_acquisition": 1,
"organic_growth": 0.15,
"quarter": 4,
"revenue_per_employee": 32436
}
],
"balance_sheet": [
{
"assets": 27688480,
"current_assets": 11174617,
"current_liabilities": 6053591,
"equity": 21467228,
"fixed_assets": 16513863,
"liabilities": 12122053,
"long_term_liabilities": 6068462,
"quarter": 1
},
{
"assets": 28311939,
"current_assets": 9017144,
"current_liabilities": 6981909,
"equity": 21814233,
"fixed_assets": 19294795,
"liabilities": 12444084,
"long_term_liabilities": 5462175,
"quarter": 2
},
{
"assets": 28949436,
"current_assets": 12476297,
"current_liabilities": 5623071,
"equity": 22241939,
"fixed_assets": 16473139,
"liabilities": 12774669,
"long_term_liabilities": 7151598,
"quarter": 3
},
{
"assets": 29601287,
"current_assets": 14619432,
"current_liabilities": 6847020,
"equity": 22628194,
"fixed_assets": 14981855,
"liabilities": 13114036,
"long_term_liabilities": 6267016,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 10115,
"financing_cash_flow": -159771,
"investing_cash_flow": -272463,
"net_cash_flow": 6784422,
"operating_cash_flow": 6951521,
"quarter": 1
},
{
"change_in_working_capital": 3494,
"financing_cash_flow": -94494,
"investing_cash_flow": -126876,
"net_cash_flow": 6736092,
"operating_cash_flow": 7061304,
"quarter": 2
},
{
"change_in_working_capital": -95864,
"financing_cash_flow": 108346,
"investing_cash_flow": -276333,
"net_cash_flow": 7292298,
"operating_cash_flow": 7667912,
"quarter": 3
},
{
"change_in_working_capital": -79217,
"financing_cash_flow": 5456,
"investing_cash_flow": -305790,
"net_cash_flow": 6663206,
"operating_cash_flow": 7297625,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8828274430376821,
"current_ratio": 1.8459484626562976,
"debt_to_equity_ratio": 0.5646771441566653,
"profit_margin": 0.24139931230989828,
"quarter": 1,
"return_on_assets": 0.21311393763760236,
"return_on_equity": 0.2748748464403509
},
{
"asset_turnover_ratio": 0.89943309781785,
"current_ratio": 1.291501221227604,
"debt_to_equity_ratio": 0.5704570956035906,
"profit_margin": 0.23351459736706054,
"quarter": 2,
"return_on_assets": 0.21003075769554322,
"return_on_equity": 0.2725916606831879
},
{
"asset_turnover_ratio": 0.9163511510206969,
"current_ratio": 2.2187692454888084,
"debt_to_equity_ratio": 0.5743505096385706,
"profit_margin": 0.22870953464790908,
"quarter": 3,
"return_on_assets": 0.20957824532401945,
"return_on_equity": 0.27278071394764636
},
{
"asset_turnover_ratio": 0.9335874484106046,
"current_ratio": 2.135152518906035,
"debt_to_equity_ratio": 0.5795440855774879,
"profit_margin": 0.2222130029646768,
"quarter": 4,
"return_on_assets": 0.20745527044145073,
"return_on_equity": 0.2713845833211435
}
],
"income_statement": [
{
"depreciation": 1050720,
"expenses": 16777411,
"income_tax": 1765938,
"marketing_expense": 2054735,
"net_income": 7666739,
"net_profit": 5900801,
"operational_expense": 11221313,
"product_revenue": 9443591,
"quarter": 1,
"rd_expense": 3063243,
"revenue": 24444150,
"salaries_expense": 7191183,
"service_revenue": 15000559
},
{
"depreciation": 1114926,
"expenses": 17592387,
"income_tax": 1925930,
"marketing_expense": 3498728,
"net_income": 7872308,
"net_profit": 5946378,
"operational_expense": 10853623,
"product_revenue": 8306702,
"quarter": 2,
"rd_expense": 2196008,
"revenue": 25464695,
"salaries_expense": 7341772,
"service_revenue": 17157993
},
{
"depreciation": 1600740,
"expenses": 18446951,
"income_tax": 2013726,
"marketing_expense": 3305640,
"net_income": 8080898,
"net_profit": 6067172,
"operational_expense": 10994019,
"product_revenue": 10198964,
"quarter": 3,
"rd_expense": 3669341,
"revenue": 26527849,
"salaries_expense": 7053661,
"service_revenue": 16328885
},
{
"depreciation": 1156682,
"expenses": 19343026,
"income_tax": 2151421,
"marketing_expense": 2342673,
"net_income": 8292364,
"net_profit": 6140943,
"operational_expense": 9780270,
"product_revenue": 5569481,
"quarter": 4,
"rd_expense": 2008469,
"revenue": 27635390,
"salaries_expense": 7696215,
"service_revenue": 22065909
}
],
"market_conditions": {
"gdp_growth": [
0.016813324214812294,
0.01726388123874545,
0.015737324608974822,
0.020056358188179028
],
"inflation_rate": [
0.014936161972799523,
0.01568298115349811,
0.01878237376912817,
0.014350792337291876
],
"interest_rate": [
0.024458980724173397,
0.026576345044872933,
0.02229856895887005,
0.016996893386627104
],
"year": 2009
},
"random_event": {
"description": "Henderson PLC Partnership with Major Brand in 2009",
"impact": -0.05,
"type": "Partnership with Major Brand"
},
"year": 2009
},
{
"advertising_kpis": [
{
"average_project_size": 194747,
"billable_hours_per_employee": 84,
"client_concentration": 0.35,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.69,
"gross_billings": 118694073,
"net_revenue": 96186627,
"new_client_acquisition": 1,
"organic_growth": 0.12,
"quarter": 1,
"revenue_per_employee": 112895
},
{
"average_project_size": 150185,
"billable_hours_per_employee": 134,
"client_concentration": 0.12,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.61,
"gross_billings": 108450510,
"net_revenue": 97358725,
"new_client_acquisition": 3,
"organic_growth": -0.01,
"quarter": 2,
"revenue_per_employee": 114271
},
{
"average_project_size": 61104,
"billable_hours_per_employee": 123,
"client_concentration": 0.32,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.6,
"gross_billings": 109072159,
"net_revenue": 98545107,
"new_client_acquisition": 5,
"organic_growth": 0.01,
"quarter": 3,
"revenue_per_employee": 115663
},
{
"average_project_size": 91490,
"billable_hours_per_employee": 108,
"client_concentration": 0.16,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.66,
"gross_billings": 120365892,
"net_revenue": 99745945,
"new_client_acquisition": 5,
"organic_growth": 0.02,
"quarter": 4,
"revenue_per_employee": 117073
}
],
"balance_sheet": [
{
"assets": 113674521,
"current_assets": 38712545,
"current_liabilities": 32719455,
"equity": 68765070,
"fixed_assets": 74961976,
"liabilities": 61086033,
"long_term_liabilities": 28366578,
"quarter": 1
},
{
"assets": 117438725,
"current_assets": 40352524,
"current_liabilities": 26517107,
"equity": 72991751,
"fixed_assets": 77086201,
"liabilities": 61817452,
"long_term_liabilities": 35300345,
"quarter": 2
},
{
"assets": 121327577,
"current_assets": 37899046,
"current_liabilities": 26737588,
"equity": 76459041,
"fixed_assets": 83428531,
"liabilities": 62557628,
"long_term_liabilities": 35820040,
"quarter": 3
},
{
"assets": 125345203,
"current_assets": 42448612,
"current_liabilities": 34889435,
"equity": 78901645,
"fixed_assets": 82896591,
"liabilities": 63306667,
"long_term_liabilities": 28417232,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 41530,
"financing_cash_flow": -155056,
"investing_cash_flow": -135168,
"net_cash_flow": 21894936,
"operating_cash_flow": 22332894,
"quarter": 1
},
{
"change_in_working_capital": 86465,
"financing_cash_flow": 135086,
"investing_cash_flow": -141529,
"net_cash_flow": 23541219,
"operating_cash_flow": 23870718,
"quarter": 2
},
{
"change_in_working_capital": 94899,
"financing_cash_flow": 139345,
"investing_cash_flow": -334914,
"net_cash_flow": 22910092,
"operating_cash_flow": 23425328,
"quarter": 3
},
{
"change_in_working_capital": 62781,
"financing_cash_flow": 118592,
"investing_cash_flow": -157430,
"net_cash_flow": 23173760,
"operating_cash_flow": 23324544,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8461581905412208,
"current_ratio": 1.1831659482103232,
"debt_to_equity_ratio": 0.8883293945603488,
"profit_margin": 0.16817911704087513,
"quarter": 1,
"return_on_assets": 0.14230613736212708,
"return_on_equity": 0.2352441726591713
},
{
"asset_turnover_ratio": 0.8290172172764989,
"current_ratio": 1.5217543904770607,
"debt_to_equity_ratio": 0.8469101118015376,
"profit_margin": 0.17841727076849045,
"quarter": 2,
"return_on_assets": 0.14791098932656158,
"return_on_equity": 0.23797864501154384
},
{
"asset_turnover_ratio": 0.8122234815585249,
"current_ratio": 1.4174444605848515,
"debt_to_equity_ratio": 0.8181848370292795,
"profit_margin": 0.17950248914946126,
"quarter": 3,
"return_on_assets": 0.14579613668539676,
"return_on_equity": 0.23135383034689122
},
{
"asset_turnover_ratio": 0.79576994262796,
"current_ratio": 1.2166609175528351,
"debt_to_equity_ratio": 0.8023491398690104,
"profit_margin": 0.1690605968994529,
"quarter": 4,
"return_on_assets": 0.1345333414953263,
"return_on_equity": 0.21372316128516713
}
],
"income_statement": [
{
"depreciation": 6156312,
"expenses": 73402459,
"income_tax": 6607586,
"marketing_expense": 12308405,
"net_income": 22784168,
"net_profit": 16176582,
"operational_expense": 44001153,
"product_revenue": 25211761,
"quarter": 1,
"rd_expense": 14400688,
"revenue": 96186627,
"salaries_expense": 26014682,
"service_revenue": 70974866
},
{
"depreciation": 6500240,
"expenses": 74613082,
"income_tax": 5375165,
"marketing_expense": 10776037,
"net_income": 22745643,
"net_profit": 17370478,
"operational_expense": 43817144,
"product_revenue": 21218146,
"quarter": 2,
"rd_expense": 8343334,
"revenue": 97358725,
"salaries_expense": 35209149,
"service_revenue": 76140579
},
{
"depreciation": 5736236,
"expenses": 75843673,
"income_tax": 5012342,
"marketing_expense": 11244266,
"net_income": 22701434,
"net_profit": 17689092,
"operational_expense": 39448877,
"product_revenue": 30524972,
"quarter": 3,
"rd_expense": 9059524,
"revenue": 98545107,
"salaries_expense": 24229401,
"service_revenue": 68020135
},
{
"depreciation": 6461435,
"expenses": 77094559,
"income_tax": 5788277,
"marketing_expense": 9987203,
"net_income": 22651386,
"net_profit": 16863109,
"operational_expense": 52741297,
"product_revenue": 27225996,
"quarter": 4,
"rd_expense": 13017904,
"revenue": 99745945,
"salaries_expense": 27425513,
"service_revenue": 72519949
}
],
"market_conditions": {
"gdp_growth": [
0.02000931650051204,
0.02290001111392436,
0.027213581458690253,
0.019262051796911026
],
"inflation_rate": [
0.01602205151153963,
0.01898408740753852,
0.020026645782331626,
0.014431423774294993
],
"interest_rate": [
0.01934524527921247,
0.019304196644241677,
0.025082204273358576,
0.02268255869435279
],
"year": 2010
},
"random_event": {
"description": "Henderson PLC Expansion to New Market in 2010",
"impact": 0.02,
"type": "Expansion to New Market"
},
"year": 2010
},
{
"advertising_kpis": [
{
"average_project_size": 173732,
"billable_hours_per_employee": 144,
"client_concentration": 0.13,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.65,
"gross_billings": 30601846,
"net_revenue": 27692146,
"new_client_acquisition": 1,
"organic_growth": 0.06,
"quarter": 1,
"revenue_per_employee": 32503
},
{
"average_project_size": 63842,
"billable_hours_per_employee": 131,
"client_concentration": 0.36,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.76,
"gross_billings": 33102773,
"net_revenue": 28033840,
"new_client_acquisition": 1,
"organic_growth": 0.02,
"quarter": 2,
"revenue_per_employee": 32904
},
{
"average_project_size": 106967,
"billable_hours_per_employee": 84,
"client_concentration": 0.25,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.63,
"gross_billings": 34583724,
"net_revenue": 28379751,
"new_client_acquisition": 1,
"organic_growth": -0.01,
"quarter": 3,
"revenue_per_employee": 33310
},
{
"average_project_size": 57776,
"billable_hours_per_employee": 157,
"client_concentration": 0.18,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.68,
"gross_billings": 35573087,
"net_revenue": 28729930,
"new_client_acquisition": 1,
"organic_growth": 0.03,
"quarter": 4,
"revenue_per_employee": 33721
}
],
"balance_sheet": [
{
"assets": 30968138,
"current_assets": 14125595,
"current_liabilities": 8723718,
"equity": 19781410,
"fixed_assets": 16842543,
"liabilities": 17837547,
"long_term_liabilities": 9113829,
"quarter": 1
},
{
"assets": 31424830,
"current_assets": 12334634,
"current_liabilities": 9426788,
"equity": 20099440,
"fixed_assets": 19090196,
"liabilities": 18080142,
"long_term_liabilities": 8653354,
"quarter": 2
},
{
"assets": 31888258,
"current_assets": 10019342,
"current_liabilities": 9389920,
"equity": 19802986,
"fixed_assets": 21868916,
"liabilities": 18326036,
"long_term_liabilities": 8936116,
"quarter": 3
},
{
"assets": 32358520,
"current_assets": 12885339,
"current_liabilities": 10807946,
"equity": 20507928,
"fixed_assets": 19473181,
"liabilities": 18575274,
"long_term_liabilities": 7767328,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 87435,
"financing_cash_flow": 5077,
"investing_cash_flow": -358821,
"net_cash_flow": 8187585,
"operating_cash_flow": 8182889,
"quarter": 1
},
{
"change_in_working_capital": -8870,
"financing_cash_flow": 65144,
"investing_cash_flow": -108160,
"net_cash_flow": 8250460,
"operating_cash_flow": 8289628,
"quarter": 2
},
{
"change_in_working_capital": 95025,
"financing_cash_flow": -112487,
"investing_cash_flow": -234939,
"net_cash_flow": 7769309,
"operating_cash_flow": 7938185,
"quarter": 3
},
{
"change_in_working_capital": -75301,
"financing_cash_flow": -157371,
"investing_cash_flow": -245145,
"net_cash_flow": 8111487,
"operating_cash_flow": 8206133,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8942141112907724,
"current_ratio": 1.6192172878582274,
"debt_to_equity_ratio": 0.901732839064556,
"profit_margin": 0.24016986621405217,
"quarter": 1,
"return_on_assets": 0.2147632834754224,
"return_on_equity": 0.3362156186035273
},
{
"asset_turnover_ratio": 0.8920920176815594,
"current_ratio": 1.3084662559505953,
"debt_to_equity_ratio": 0.8995346138996907,
"profit_margin": 0.24094993764678688,
"quarter": 2,
"return_on_assets": 0.21494951603556806,
"return_on_equity": 0.336066676484519
},
{
"asset_turnover_ratio": 0.8899749556717711,
"current_ratio": 1.0670316680014313,
"debt_to_equity_ratio": 0.9254178132530114,
"profit_margin": 0.2199019998448894,
"quarter": 3,
"return_on_assets": 0.19570727256408926,
"return_on_equity": 0.31514257496318987
},
{
"asset_turnover_ratio": 0.887862918328774,
"current_ratio": 1.1922097871325412,
"debt_to_equity_ratio": 0.9057606404703585,
"profit_margin": 0.23406538059786433,
"quarter": 4,
"return_on_assets": 0.207817971897355,
"return_on_equity": 0.3279064564689324
}
],
"income_statement": [
{
"depreciation": 1532070,
"expenses": 18752467,
"income_tax": 2288860,
"marketing_expense": 2974912,
"net_income": 8939679,
"net_profit": 6650819,
"operational_expense": 12250216,
"product_revenue": 8767877,
"quarter": 1,
"rd_expense": 2255403,
"revenue": 27692146,
"salaries_expense": 8485100,
"service_revenue": 18924269
},
{
"depreciation": 1534876,
"expenses": 19169937,
"income_tax": 2109151,
"marketing_expense": 3076207,
"net_income": 8863903,
"net_profit": 6754752,
"operational_expense": 10093964,
"product_revenue": 5946461,
"quarter": 2,
"rd_expense": 1993196,
"revenue": 28033840,
"salaries_expense": 8375569,
"service_revenue": 22087379
},
{
"depreciation": 1697421,
"expenses": 19596701,
"income_tax": 2542286,
"marketing_expense": 2631213,
"net_income": 8783050,
"net_profit": 6240764,
"operational_expense": 12476008,
"product_revenue": 10598836,
"quarter": 3,
"rd_expense": 3022546,
"revenue": 28379751,
"salaries_expense": 6029602,
"service_revenue": 17780915
},
{
"depreciation": 1481451,
"expenses": 20032966,
"income_tax": 1972282,
"marketing_expense": 3313681,
"net_income": 8696964,
"net_profit": 6724682,
"operational_expense": 11263026,
"product_revenue": 10173900,
"quarter": 4,
"rd_expense": 2728623,
"revenue": 28729930,
"salaries_expense": 9840438,
"service_revenue": 18556030
}
],
"market_conditions": {
"gdp_growth": [
0.021066582896149235,
0.022235951358774264,
0.024725152711417252,
0.013164970445057933
],
"inflation_rate": [
0.014250242017346612,
0.015167979780718353,
0.012730858308869789,
0.017074603244746765
],
"interest_rate": [
0.032997219250966804,
0.028148522156895606,
0.029115372881860516,
0.02990306953932886
],
"year": 2011
},
"random_event": null,
"year": 2011
}
] |
{
"advertising_type": "Social Media Campaigns",
"financial_health": "Poor",
"founding_year": 2004,
"industry": "Advertising",
"location": "New Michealville",
"name": "Ward-Peterson",
"num_employees": 887,
"region": "Europe",
"revenue_size": "Medium",
"website": "www.ward-peterson.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 162893,
"billable_hours_per_employee": 128,
"client_concentration": 0.39,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.71,
"gross_billings": 11159680,
"net_revenue": 9161106,
"new_client_acquisition": 5,
"organic_growth": 0.14,
"quarter": 1,
"revenue_per_employee": 10328
},
{
"average_project_size": 150917,
"billable_hours_per_employee": 158,
"client_concentration": 0.36,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.73,
"gross_billings": 10153792,
"net_revenue": 8990171,
"new_client_acquisition": 4,
"organic_growth": -0.02,
"quarter": 2,
"revenue_per_employee": 10135
},
{
"average_project_size": 182922,
"billable_hours_per_employee": 96,
"client_concentration": 0.35,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.75,
"gross_billings": 10582662,
"net_revenue": 8822426,
"new_client_acquisition": 3,
"organic_growth": 0.11,
"quarter": 3,
"revenue_per_employee": 9946
},
{
"average_project_size": 60385,
"billable_hours_per_employee": 117,
"client_concentration": 0.35,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.67,
"gross_billings": 9683545,
"net_revenue": 8657810,
"new_client_acquisition": 5,
"organic_growth": 0.09,
"quarter": 4,
"revenue_per_employee": 9761
}
],
"balance_sheet": [
{
"assets": 13520873,
"current_assets": 6749201,
"current_liabilities": 3731491,
"equity": 7721300,
"fixed_assets": 6771672,
"liabilities": 7514702,
"long_term_liabilities": 3783211,
"quarter": 1
},
{
"assets": 13765938,
"current_assets": 6507349,
"current_liabilities": 4123398,
"equity": 7853150,
"fixed_assets": 7258589,
"liabilities": 7638660,
"long_term_liabilities": 3515262,
"quarter": 2
},
{
"assets": 14015445,
"current_assets": 4506374,
"current_liabilities": 4334191,
"equity": 7995265,
"fixed_assets": 9509071,
"liabilities": 7764663,
"long_term_liabilities": 3430472,
"quarter": 3
},
{
"assets": 14269475,
"current_assets": 6052363,
"current_liabilities": 3987746,
"equity": 8037898,
"fixed_assets": 8217112,
"liabilities": 7892744,
"long_term_liabilities": 3904998,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -85636,
"financing_cash_flow": -89850,
"investing_cash_flow": -463824,
"net_cash_flow": 1889656,
"operating_cash_flow": 2371012,
"quarter": 1
},
{
"change_in_working_capital": -82450,
"financing_cash_flow": 143022,
"investing_cash_flow": -382960,
"net_cash_flow": 2044676,
"operating_cash_flow": 2365559,
"quarter": 2
},
{
"change_in_working_capital": -5014,
"financing_cash_flow": -44210,
"investing_cash_flow": -441129,
"net_cash_flow": 2078246,
"operating_cash_flow": 2311256,
"quarter": 3
},
{
"change_in_working_capital": -33687,
"financing_cash_flow": -46247,
"investing_cash_flow": -136150,
"net_cash_flow": 1870850,
"operating_cash_flow": 2221034,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6775528473642197,
"current_ratio": 1.8087142646196923,
"debt_to_equity_ratio": 0.9732431067307319,
"profit_margin": 0.18721855199579615,
"quarter": 1,
"return_on_assets": 0.1268504629841579,
"return_on_equity": 0.22212956367451078
},
{
"asset_turnover_ratio": 0.6530736227346077,
"current_ratio": 1.5781520483833964,
"debt_to_equity_ratio": 0.9726873929569663,
"profit_margin": 0.19197321163301564,
"quarter": 2,
"return_on_assets": 0.12537264078917107,
"return_on_equity": 0.21976811852568715
},
{
"asset_turnover_ratio": 0.6294788356702196,
"current_ratio": 1.0397266756356607,
"debt_to_equity_ratio": 0.9711576789512293,
"profit_margin": 0.19773280047914257,
"quarter": 3,
"return_on_assets": 0.1244686130194225,
"return_on_equity": 0.21818951591973498
},
{
"asset_turnover_ratio": 0.6067364076113522,
"current_ratio": 1.517740347554734,
"debt_to_equity_ratio": 0.9819412985832864,
"profit_margin": 0.1918691909385861,
"quarter": 4,
"return_on_assets": 0.11641402364137433,
"return_on_equity": 0.20666684250036516
}
],
"income_statement": [
{
"depreciation": 655883,
"expenses": 6809589,
"income_tax": 636388,
"marketing_expense": 748770,
"net_income": 2351517,
"net_profit": 1715129,
"operational_expense": 4263472,
"product_revenue": 2652745,
"quarter": 1,
"rd_expense": 995522,
"revenue": 9161106,
"salaries_expense": 2215206,
"service_revenue": 6508361
},
{
"depreciation": 639687,
"expenses": 6673822,
"income_tax": 590477,
"marketing_expense": 702099,
"net_income": 2316349,
"net_profit": 1725872,
"operational_expense": 4545038,
"product_revenue": 2233025,
"quarter": 2,
"rd_expense": 886504,
"revenue": 8990171,
"salaries_expense": 3242042,
"service_revenue": 6757146
},
{
"depreciation": 566773,
"expenses": 6540762,
"income_tax": 537181,
"marketing_expense": 1283814,
"net_income": 2281664,
"net_profit": 1744483,
"operational_expense": 4119733,
"product_revenue": 2691706,
"quarter": 3,
"rd_expense": 985855,
"revenue": 8822426,
"salaries_expense": 3026310,
"service_revenue": 6130720
},
{
"depreciation": 559867,
"expenses": 6410355,
"income_tax": 586288,
"marketing_expense": 724467,
"net_income": 2247455,
"net_profit": 1661167,
"operational_expense": 3424917,
"product_revenue": 2578788,
"quarter": 4,
"rd_expense": 977564,
"revenue": 8657810,
"salaries_expense": 2851424,
"service_revenue": 6079022
}
],
"market_conditions": {
"gdp_growth": [
0.056139040016541256,
0.06242954280134444,
0.0557144448876492,
0.05971531087416598
],
"inflation_rate": [
0.0057137044681399565,
0.0026445013767508454,
0.006008359791845798,
0.005974427857094582
],
"interest_rate": [
0.011939789343169553,
0.01682358139031475,
0.018042744242483685,
0.018967852640321508
],
"year": 2004
},
"random_event": null,
"year": 2004
},
{
"advertising_kpis": [
{
"average_project_size": 137441,
"billable_hours_per_employee": 138,
"client_concentration": 0.18,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.68,
"gross_billings": 8329144,
"net_revenue": 6436630,
"new_client_acquisition": 3,
"organic_growth": 0.02,
"quarter": 1,
"revenue_per_employee": 7257
},
{
"average_project_size": 118777,
"billable_hours_per_employee": 96,
"client_concentration": 0.25,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.75,
"gross_billings": 7038116,
"net_revenue": 6317283,
"new_client_acquisition": 2,
"organic_growth": 0,
"quarter": 2,
"revenue_per_employee": 7122
},
{
"average_project_size": 170757,
"billable_hours_per_employee": 83,
"client_concentration": 0.25,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.79,
"gross_billings": 7591843,
"net_revenue": 6200150,
"new_client_acquisition": 2,
"organic_growth": 0.01,
"quarter": 3,
"revenue_per_employee": 6990
},
{
"average_project_size": 177418,
"billable_hours_per_employee": 123,
"client_concentration": 0.15,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.64,
"gross_billings": 7257714,
"net_revenue": 6085188,
"new_client_acquisition": 4,
"organic_growth": 0.06,
"quarter": 4,
"revenue_per_employee": 6860
}
],
"balance_sheet": [
{
"assets": 9362264,
"current_assets": 3299178,
"current_liabilities": 2469155,
"equity": 6286278,
"fixed_assets": 6063086,
"liabilities": 4295308,
"long_term_liabilities": 1826153,
"quarter": 1
},
{
"assets": 9688715,
"current_assets": 3764912,
"current_liabilities": 1997074,
"equity": 6485982,
"fixed_assets": 5923803,
"liabilities": 4400792,
"long_term_liabilities": 2403718,
"quarter": 2
},
{
"assets": 10026550,
"current_assets": 3758277,
"current_liabilities": 2682963,
"equity": 6725298,
"fixed_assets": 6268273,
"liabilities": 4508865,
"long_term_liabilities": 1825902,
"quarter": 3
},
{
"assets": 10376165,
"current_assets": 4861654,
"current_liabilities": 1979784,
"equity": 6945108,
"fixed_assets": 5514511,
"liabilities": 4619593,
"long_term_liabilities": 2639809,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -39896,
"financing_cash_flow": 59471,
"investing_cash_flow": -277697,
"net_cash_flow": 1339901,
"operating_cash_flow": 1525053,
"quarter": 1
},
{
"change_in_working_capital": 12171,
"financing_cash_flow": -59780,
"investing_cash_flow": -394394,
"net_cash_flow": 1235118,
"operating_cash_flow": 1491827,
"quarter": 2
},
{
"change_in_working_capital": 72493,
"financing_cash_flow": 26535,
"investing_cash_flow": -483037,
"net_cash_flow": 955334,
"operating_cash_flow": 1539302,
"quarter": 3
},
{
"change_in_working_capital": 4000,
"financing_cash_flow": -188622,
"investing_cash_flow": -205785,
"net_cash_flow": 1292027,
"operating_cash_flow": 1605474,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6875078506651809,
"current_ratio": 1.3361567013816467,
"debt_to_equity_ratio": 0.6832831764678559,
"profit_margin": 0.18943484400998659,
"quarter": 1,
"return_on_assets": 0.13023794244639972,
"return_on_equity": 0.19396565026236512
},
{
"asset_turnover_ratio": 0.6520248557213212,
"current_ratio": 1.88521406818175,
"debt_to_equity_ratio": 0.6785082043089234,
"profit_margin": 0.18964782802986663,
"quarter": 2,
"return_on_assets": 0.12365509770903572,
"return_on_equity": 0.18471512871913612
},
{
"asset_turnover_ratio": 0.6183732191032808,
"current_ratio": 1.400793451121018,
"debt_to_equity_ratio": 0.6704334885978287,
"profit_margin": 0.19477157810698129,
"quarter": 3,
"return_on_assets": 0.12044152774384011,
"return_on_equity": 0.17956274948708592
},
{
"asset_turnover_ratio": 0.5864582916713449,
"current_ratio": 2.455648697029575,
"debt_to_equity_ratio": 0.6651578348385655,
"profit_margin": 0.1953162334507989,
"quarter": 4,
"return_on_assets": 0.1145448246052371,
"return_on_equity": 0.1711328319156448
}
],
"income_statement": [
{
"depreciation": 305731,
"expenses": 4906126,
"income_tax": 311182,
"marketing_expense": 616791,
"net_income": 1530504,
"net_profit": 1219322,
"operational_expense": 2943217,
"product_revenue": 2263899,
"quarter": 1,
"rd_expense": 727088,
"revenue": 6436630,
"salaries_expense": 1759853,
"service_revenue": 4172731
},
{
"depreciation": 293768,
"expenses": 4794927,
"income_tax": 324297,
"marketing_expense": 516425,
"net_income": 1522356,
"net_profit": 1198059,
"operational_expense": 2867493,
"product_revenue": 1264907,
"quarter": 2,
"rd_expense": 715886,
"revenue": 6317283,
"salaries_expense": 1630690,
"service_revenue": 5052376
},
{
"depreciation": 331689,
"expenses": 4686250,
"income_tax": 306287,
"marketing_expense": 665184,
"net_income": 1513900,
"net_profit": 1207613,
"operational_expense": 3260959,
"product_revenue": 1743819,
"quarter": 3,
"rd_expense": 804255,
"revenue": 6200150,
"salaries_expense": 2254027,
"service_revenue": 4456331
},
{
"depreciation": 416938,
"expenses": 4580035,
"income_tax": 316617,
"marketing_expense": 859993,
"net_income": 1505153,
"net_profit": 1188536,
"operational_expense": 2423693,
"product_revenue": 2259202,
"quarter": 4,
"rd_expense": 827405,
"revenue": 6085188,
"salaries_expense": 2180851,
"service_revenue": 3825986
}
],
"market_conditions": {
"gdp_growth": [
0.05397355726775757,
0.04983159077718441,
0.05500058393584262,
0.04761636343881012
],
"inflation_rate": [
0.012907719860424428,
0.014205172290210975,
0.009417014996588716,
0.008004571154209307
],
"interest_rate": [
0.007709158621754713,
0.01659060062485096,
0.011446452835852938,
0.01340675871311982
],
"year": 2005
},
"random_event": {
"description": "Ward-Peterson New Ad Campaign Launch in 2005",
"impact": 0.07,
"type": "New Ad Campaign Launch"
},
"year": 2005
},
{
"advertising_kpis": [
{
"average_project_size": 102025,
"billable_hours_per_employee": 118,
"client_concentration": 0.36,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.67,
"gross_billings": 22571528,
"net_revenue": 19639768,
"new_client_acquisition": 4,
"organic_growth": 0,
"quarter": 1,
"revenue_per_employee": 22142
},
{
"average_project_size": 120789,
"billable_hours_per_employee": 122,
"client_concentration": 0.18,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.62,
"gross_billings": 24243103,
"net_revenue": 19891105,
"new_client_acquisition": 5,
"organic_growth": 0.08,
"quarter": 2,
"revenue_per_employee": 22425
},
{
"average_project_size": 184857,
"billable_hours_per_employee": 150,
"client_concentration": 0.39,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.71,
"gross_billings": 24986357,
"net_revenue": 20145659,
"new_client_acquisition": 3,
"organic_growth": 0.03,
"quarter": 3,
"revenue_per_employee": 22712
},
{
"average_project_size": 69015,
"billable_hours_per_employee": 157,
"client_concentration": 0.18,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.79,
"gross_billings": 25329887,
"net_revenue": 20403470,
"new_client_acquisition": 2,
"organic_growth": 0.13,
"quarter": 4,
"revenue_per_employee": 23003
}
],
"balance_sheet": [
{
"assets": 27324480,
"current_assets": 11991178,
"current_liabilities": 6520838,
"equity": 19985436,
"fixed_assets": 15333302,
"liabilities": 11796676,
"long_term_liabilities": 5275838,
"quarter": 1
},
{
"assets": 28067330,
"current_assets": 13137715,
"current_liabilities": 6350555,
"equity": 20313427,
"fixed_assets": 14929615,
"liabilities": 11970778,
"long_term_liabilities": 5620223,
"quarter": 2
},
{
"assets": 28830376,
"current_assets": 12962477,
"current_liabilities": 6130248,
"equity": 21127766,
"fixed_assets": 15867899,
"liabilities": 12147450,
"long_term_liabilities": 6017202,
"quarter": 3
},
{
"assets": 29614166,
"current_assets": 9196572,
"current_liabilities": 6229190,
"equity": 21915714,
"fixed_assets": 20417594,
"liabilities": 12326729,
"long_term_liabilities": 6097539,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 85980,
"financing_cash_flow": -106144,
"investing_cash_flow": -316420,
"net_cash_flow": 4902093,
"operating_cash_flow": 5172967,
"quarter": 1
},
{
"change_in_working_capital": 80421,
"financing_cash_flow": 5433,
"investing_cash_flow": -157468,
"net_cash_flow": 4757853,
"operating_cash_flow": 4971086,
"quarter": 2
},
{
"change_in_working_capital": -12095,
"financing_cash_flow": 104679,
"investing_cash_flow": -301436,
"net_cash_flow": 5185272,
"operating_cash_flow": 5204637,
"quarter": 3
},
{
"change_in_working_capital": 12386,
"financing_cash_flow": -25084,
"investing_cash_flow": -313318,
"net_cash_flow": 5047940,
"operating_cash_flow": 5358213,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7187609059714951,
"current_ratio": 1.8389013804667438,
"debt_to_equity_ratio": 0.5902636299753481,
"profit_margin": 0.22696968721830116,
"quarter": 1,
"return_on_assets": 0.163136938013093,
"return_on_equity": 0.22304402065584158
},
{
"asset_turnover_ratio": 0.7086924548932869,
"current_ratio": 2.068750683995336,
"debt_to_equity_ratio": 0.5893037152224487,
"profit_margin": 0.21199802625344344,
"quarter": 2,
"return_on_assets": 0.15024140165808433,
"return_on_equity": 0.20759052620712398
},
{
"asset_turnover_ratio": 0.6987650455894159,
"current_ratio": 2.1145110279388373,
"debt_to_equity_ratio": 0.5749519376539858,
"profit_margin": 0.2206351254133707,
"quarter": 3,
"return_on_assets": 0.15417211346810045,
"return_on_equity": 0.2103790812526038
},
{
"asset_turnover_ratio": 0.6889766877108746,
"current_ratio": 1.4763672323367887,
"debt_to_equity_ratio": 0.5624607530468777,
"profit_margin": 0.22683773887480904,
"quarter": 4,
"return_on_assets": 0.15628591397779024,
"return_on_equity": 0.2111853166180212
}
],
"income_statement": [
{
"depreciation": 715335,
"expenses": 13805567,
"income_tax": 1376569,
"marketing_expense": 2243672,
"net_income": 5834201,
"net_profit": 4457632,
"operational_expense": 7236437,
"product_revenue": 4561965,
"quarter": 1,
"rd_expense": 2387099,
"revenue": 19639768,
"salaries_expense": 6878723,
"service_revenue": 15077803
},
{
"depreciation": 754211,
"expenses": 13925837,
"income_tax": 1748393,
"marketing_expense": 1559649,
"net_income": 5965268,
"net_profit": 4216875,
"operational_expense": 9635536,
"product_revenue": 7386571,
"quarter": 2,
"rd_expense": 2587120,
"revenue": 19891105,
"salaries_expense": 4632632,
"service_revenue": 12504534
},
{
"depreciation": 759797,
"expenses": 14047156,
"income_tax": 1653663,
"marketing_expense": 2592520,
"net_income": 6098503,
"net_profit": 4444840,
"operational_expense": 9483352,
"product_revenue": 4222593,
"quarter": 3,
"rd_expense": 2094911,
"revenue": 20145659,
"salaries_expense": 5558962,
"service_revenue": 15923066
},
{
"depreciation": 729936,
"expenses": 14169532,
"income_tax": 1605661,
"marketing_expense": 2801749,
"net_income": 6233938,
"net_profit": 4628277,
"operational_expense": 7364712,
"product_revenue": 5571473,
"quarter": 4,
"rd_expense": 2010850,
"revenue": 20403470,
"salaries_expense": 6902431,
"service_revenue": 14831997
}
],
"market_conditions": {
"gdp_growth": [
0.050253581787752,
0.045620423256917585,
0.04049981935617809,
0.05243235858361011
],
"inflation_rate": [
0.011062950755133468,
0.0045641026064290185,
0.011008661457190375,
0.01123489291356354
],
"interest_rate": [
0.015581395593203769,
0.008950767138049742,
0.01305458760812537,
0.015301725256972407
],
"year": 2006
},
"random_event": {
"description": "Ward-Peterson Industry Recognition in 2006",
"impact": 0.03,
"type": "Industry Recognition"
},
"year": 2006
},
{
"advertising_kpis": [
{
"average_project_size": 53993,
"billable_hours_per_employee": 89,
"client_concentration": 0.16,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.63,
"gross_billings": 25041738,
"net_revenue": 19950998,
"new_client_acquisition": 2,
"organic_growth": 0.12,
"quarter": 1,
"revenue_per_employee": 22493
},
{
"average_project_size": 142214,
"billable_hours_per_employee": 121,
"client_concentration": 0.25,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.6,
"gross_billings": 23223027,
"net_revenue": 19670629,
"new_client_acquisition": 3,
"organic_growth": 0.1,
"quarter": 2,
"revenue_per_employee": 22177
},
{
"average_project_size": 72036,
"billable_hours_per_employee": 102,
"client_concentration": 0.19,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.73,
"gross_billings": 24000411,
"net_revenue": 19394201,
"new_client_acquisition": 5,
"organic_growth": 0.01,
"quarter": 3,
"revenue_per_employee": 21865
},
{
"average_project_size": 109870,
"billable_hours_per_employee": 95,
"client_concentration": 0.1,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.75,
"gross_billings": 22224719,
"net_revenue": 19121657,
"new_client_acquisition": 5,
"organic_growth": 0.01,
"quarter": 4,
"revenue_per_employee": 21558
}
],
"balance_sheet": [
{
"assets": 23758514,
"current_assets": 9225884,
"current_liabilities": 7773241,
"equity": 13461167,
"fixed_assets": 14532630,
"liabilities": 13427079,
"long_term_liabilities": 5653838,
"quarter": 1
},
{
"assets": 24074472,
"current_assets": 7524017,
"current_liabilities": 7493000,
"equity": 13355415,
"fixed_assets": 16550455,
"liabilities": 13713470,
"long_term_liabilities": 6220470,
"quarter": 2
},
{
"assets": 24394632,
"current_assets": 8368109,
"current_liabilities": 7000286,
"equity": 13133999,
"fixed_assets": 16026523,
"liabilities": 14005970,
"long_term_liabilities": 7005684,
"quarter": 3
},
{
"assets": 24719049,
"current_assets": 10823308,
"current_liabilities": 6618596,
"equity": 13279996,
"fixed_assets": 13895741,
"liabilities": 14304709,
"long_term_liabilities": 7686113,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 56027,
"financing_cash_flow": 124370,
"investing_cash_flow": -390432,
"net_cash_flow": 3943189,
"operating_cash_flow": 4387669,
"quarter": 1
},
{
"change_in_working_capital": -76867,
"financing_cash_flow": -145142,
"investing_cash_flow": -364694,
"net_cash_flow": 4150679,
"operating_cash_flow": 4162036,
"quarter": 2
},
{
"change_in_working_capital": 10349,
"financing_cash_flow": 86129,
"investing_cash_flow": -453620,
"net_cash_flow": 3731338,
"operating_cash_flow": 4172506,
"quarter": 3
},
{
"change_in_working_capital": -86934,
"financing_cash_flow": -32228,
"investing_cash_flow": -338627,
"net_cash_flow": 3515377,
"operating_cash_flow": 4176998,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8397409871678001,
"current_ratio": 1.186877391296629,
"debt_to_equity_ratio": 0.9974676786938309,
"profit_margin": 0.1568709495134028,
"quarter": 1,
"return_on_assets": 0.131730966002335,
"return_on_equity": 0.23250079283616346
},
{
"asset_turnover_ratio": 0.817074160546491,
"current_ratio": 1.004139463499266,
"debt_to_equity_ratio": 1.0268097247446073,
"profit_margin": 0.15222761814073155,
"quarter": 2,
"return_on_assets": 0.12438125330433,
"return_on_equity": 0.22420965578381502
},
{
"asset_turnover_ratio": 0.7950192075043395,
"current_ratio": 1.195395302420501,
"debt_to_equity_ratio": 1.0663903659502334,
"profit_margin": 0.14155452962460274,
"quarter": 3,
"return_on_assets": 0.11253856996080121,
"return_on_equity": 0.20902521768122564
},
{
"asset_turnover_ratio": 0.7735595734285733,
"current_ratio": 1.635287604803194,
"debt_to_equity_ratio": 1.0771621467355863,
"profit_margin": 0.14986441813070908,
"quarter": 4,
"return_on_assets": 0.11592905536131265,
"return_on_equity": 0.2157874143937995
}
],
"income_statement": [
{
"depreciation": 1257937,
"expenses": 15834218,
"income_tax": 987048,
"marketing_expense": 2229561,
"net_income": 4116780,
"net_profit": 3129732,
"operational_expense": 11007568,
"product_revenue": 5244336,
"quarter": 1,
"rd_expense": 2755063,
"revenue": 19950998,
"salaries_expense": 7882416,
"service_revenue": 14706662
},
{
"depreciation": 1167623,
"expenses": 15706988,
"income_tax": 969228,
"marketing_expense": 2667974,
"net_income": 3963641,
"net_profit": 2994413,
"operational_expense": 10805477,
"product_revenue": 5715038,
"quarter": 2,
"rd_expense": 2827154,
"revenue": 19670629,
"salaries_expense": 7596870,
"service_revenue": 13955591
},
{
"depreciation": 1427169,
"expenses": 15580781,
"income_tax": 1068083,
"marketing_expense": 1682767,
"net_income": 3813420,
"net_profit": 2745337,
"operational_expense": 10634976,
"product_revenue": 4943679,
"quarter": 3,
"rd_expense": 2161588,
"revenue": 19394201,
"salaries_expense": 5533351,
"service_revenue": 14450522
},
{
"depreciation": 1311342,
"expenses": 15455587,
"income_tax": 800414,
"marketing_expense": 2321559,
"net_income": 3666070,
"net_profit": 2865656,
"operational_expense": 10637998,
"product_revenue": 5903271,
"quarter": 4,
"rd_expense": 2533350,
"revenue": 19121657,
"salaries_expense": 4898030,
"service_revenue": 13218386
}
],
"market_conditions": {
"gdp_growth": [
0.04468618555172278,
0.04549171888793403,
0.03714074888889237,
0.04666227200506432
],
"inflation_rate": [
0.008672713581325884,
0.007639252751946194,
0.003104372755836634,
0.007406777828860357
],
"interest_rate": [
0.017955321139346815,
0.015808633481818365,
0.017556813578513207,
0.019313781713651633
],
"year": 2007
},
"random_event": null,
"year": 2007
},
{
"advertising_kpis": [
{
"average_project_size": 193870,
"billable_hours_per_employee": 136,
"client_concentration": 0.36,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.7,
"gross_billings": 17929846,
"net_revenue": 15649330,
"new_client_acquisition": 3,
"organic_growth": 0.15,
"quarter": 1,
"revenue_per_employee": 17643
},
{
"average_project_size": 195108,
"billable_hours_per_employee": 97,
"client_concentration": 0.15,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.76,
"gross_billings": 18392104,
"net_revenue": 15679009,
"new_client_acquisition": 5,
"organic_growth": 0.08,
"quarter": 2,
"revenue_per_employee": 17676
},
{
"average_project_size": 100210,
"billable_hours_per_employee": 113,
"client_concentration": 0.35,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.74,
"gross_billings": 19109246,
"net_revenue": 15708745,
"new_client_acquisition": 2,
"organic_growth": 0.15,
"quarter": 3,
"revenue_per_employee": 17710
},
{
"average_project_size": 109152,
"billable_hours_per_employee": 111,
"client_concentration": 0.31,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.61,
"gross_billings": 18938843,
"net_revenue": 15738538,
"new_client_acquisition": 3,
"organic_growth": 0.04,
"quarter": 4,
"revenue_per_employee": 17744
}
],
"balance_sheet": [
{
"assets": 16200632,
"current_assets": 7881635,
"current_liabilities": 3900255,
"equity": 9633380,
"fixed_assets": 8318997,
"liabilities": 9281999,
"long_term_liabilities": 5381744,
"quarter": 1
},
{
"assets": 16471596,
"current_assets": 6713659,
"current_liabilities": 4218724,
"equity": 9786224,
"fixed_assets": 9757937,
"liabilities": 9416360,
"long_term_liabilities": 5197636,
"quarter": 2
},
{
"assets": 16747091,
"current_assets": 8071833,
"current_liabilities": 5435727,
"equity": 10172763,
"fixed_assets": 8675258,
"liabilities": 9552666,
"long_term_liabilities": 4116939,
"quarter": 3
},
{
"assets": 17027195,
"current_assets": 7473771,
"current_liabilities": 5291294,
"equity": 10048388,
"fixed_assets": 9553424,
"liabilities": 9690945,
"long_term_liabilities": 4399651,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 30755,
"financing_cash_flow": -144248,
"investing_cash_flow": -299568,
"net_cash_flow": 3613220,
"operating_cash_flow": 3800634,
"quarter": 1
},
{
"change_in_working_capital": 89494,
"financing_cash_flow": 17407,
"investing_cash_flow": -114915,
"net_cash_flow": 3649120,
"operating_cash_flow": 3817490,
"quarter": 2
},
{
"change_in_working_capital": -28661,
"financing_cash_flow": -45581,
"investing_cash_flow": -194562,
"net_cash_flow": 3074124,
"operating_cash_flow": 3609157,
"quarter": 3
},
{
"change_in_working_capital": 37962,
"financing_cash_flow": 199112,
"investing_cash_flow": -340603,
"net_cash_flow": 3716521,
"operating_cash_flow": 3865870,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9659703399225413,
"current_ratio": 2.020799922056378,
"debt_to_equity_ratio": 0.963524640365064,
"profit_margin": 0.17347368864992943,
"quarter": 1,
"return_on_assets": 0.16757043799278942,
"return_on_equity": 0.2818062819072849
},
{
"asset_turnover_ratio": 0.9518815905878216,
"current_ratio": 1.591395644749455,
"debt_to_equity_ratio": 0.9622056474489037,
"profit_margin": 0.17418116157723998,
"quarter": 2,
"return_on_assets": 0.16579984113257756,
"return_on_equity": 0.2790645298942677
},
{
"asset_turnover_ratio": 0.9379984261147205,
"current_ratio": 1.484959233603895,
"debt_to_equity_ratio": 0.9390434044320113,
"profit_margin": 0.18959745033737577,
"quarter": 3,
"return_on_assets": 0.17784211001182235,
"return_on_equity": 0.2927757188484584
},
{
"asset_turnover_ratio": 0.9243177164530035,
"current_ratio": 1.4124656463995386,
"debt_to_equity_ratio": 0.9644278266324907,
"profit_margin": 0.17232464667302644,
"quarter": 4,
"return_on_assets": 0.15928272390138246,
"return_on_equity": 0.26990777028116353
}
],
"income_statement": [
{
"depreciation": 1085887,
"expenses": 11829184,
"income_tax": 1105399,
"marketing_expense": 1275870,
"net_income": 3820146,
"net_profit": 2714747,
"operational_expense": 7652929,
"product_revenue": 3232286,
"quarter": 1,
"rd_expense": 1851008,
"revenue": 15649330,
"salaries_expense": 4049866,
"service_revenue": 12417044
},
{
"depreciation": 1086502,
"expenses": 11853455,
"income_tax": 1094566,
"marketing_expense": 2180305,
"net_income": 3825554,
"net_profit": 2730988,
"operational_expense": 6031046,
"product_revenue": 4484034,
"quarter": 2,
"rd_expense": 2158335,
"revenue": 15679009,
"salaries_expense": 4465408,
"service_revenue": 11194975
},
{
"depreciation": 630819,
"expenses": 11877775,
"income_tax": 852632,
"marketing_expense": 1431448,
"net_income": 3830970,
"net_profit": 2978338,
"operational_expense": 7140289,
"product_revenue": 3479578,
"quarter": 3,
"rd_expense": 2285454,
"revenue": 15708745,
"salaries_expense": 4315427,
"service_revenue": 12229167
},
{
"depreciation": 1153732,
"expenses": 11902146,
"income_tax": 1124254,
"marketing_expense": 1275469,
"net_income": 3836392,
"net_profit": 2712138,
"operational_expense": 6233852,
"product_revenue": 3815538,
"quarter": 4,
"rd_expense": 2074259,
"revenue": 15738538,
"salaries_expense": 3811477,
"service_revenue": 11923000
}
],
"market_conditions": {
"gdp_growth": [
0.06375715337481883,
0.06308160117245987,
0.05646185401417184,
0.05797699648738629
],
"inflation_rate": [
0.009359479310915901,
0.009178803928425867,
0.006213848140274927,
0.005374465735189278
],
"interest_rate": [
0.013865924128012186,
0.015590282398832703,
0.010382285002497877,
0.015472000133845504
],
"year": 2008
},
"random_event": null,
"year": 2008
},
{
"advertising_kpis": [
{
"average_project_size": 81919,
"billable_hours_per_employee": 120,
"client_concentration": 0.22,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.79,
"gross_billings": 12844817,
"net_revenue": 10514188,
"new_client_acquisition": 5,
"organic_growth": 0.12,
"quarter": 1,
"revenue_per_employee": 11854
},
{
"average_project_size": 95160,
"billable_hours_per_employee": 111,
"client_concentration": 0.3,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.76,
"gross_billings": 12829984,
"net_revenue": 10538182,
"new_client_acquisition": 1,
"organic_growth": -0.01,
"quarter": 2,
"revenue_per_employee": 11881
},
{
"average_project_size": 57790,
"billable_hours_per_employee": 136,
"client_concentration": 0.23,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.69,
"gross_billings": 12279866,
"net_revenue": 10562232,
"new_client_acquisition": 4,
"organic_growth": 0.13,
"quarter": 3,
"revenue_per_employee": 11908
},
{
"average_project_size": 128157,
"billable_hours_per_employee": 81,
"client_concentration": 0.38,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.76,
"gross_billings": 11734867,
"net_revenue": 10586336,
"new_client_acquisition": 4,
"organic_growth": 0.08,
"quarter": 4,
"revenue_per_employee": 11935
}
],
"balance_sheet": [
{
"assets": 15596049,
"current_assets": 6318383,
"current_liabilities": 4156686,
"equity": 7984871,
"fixed_assets": 9277666,
"liabilities": 9145714,
"long_term_liabilities": 4989028,
"quarter": 1
},
{
"assets": 15865826,
"current_assets": 6216125,
"current_liabilities": 5129111,
"equity": 8121061,
"fixed_assets": 9649701,
"liabilities": 9331641,
"long_term_liabilities": 4202530,
"quarter": 2
},
{
"assets": 16140270,
"current_assets": 5633523,
"current_liabilities": 4497085,
"equity": 8303220,
"fixed_assets": 10506747,
"liabilities": 9521347,
"long_term_liabilities": 5024262,
"quarter": 3
},
{
"assets": 16419461,
"current_assets": 6937344,
"current_liabilities": 4430154,
"equity": 8299840,
"fixed_assets": 9482117,
"liabilities": 9714910,
"long_term_liabilities": 5284756,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 94049,
"financing_cash_flow": -180482,
"investing_cash_flow": -380418,
"net_cash_flow": 2187926,
"operating_cash_flow": 2267054,
"quarter": 1
},
{
"change_in_working_capital": 33188,
"financing_cash_flow": 199925,
"investing_cash_flow": -323286,
"net_cash_flow": 2071923,
"operating_cash_flow": 2318311,
"quarter": 2
},
{
"change_in_working_capital": 87878,
"financing_cash_flow": 189240,
"investing_cash_flow": -355780,
"net_cash_flow": 1986170,
"operating_cash_flow": 2149903,
"quarter": 3
},
{
"change_in_working_capital": -47393,
"financing_cash_flow": 172133,
"investing_cash_flow": -223473,
"net_cash_flow": 2019150,
"operating_cash_flow": 2140318,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6741571535200999,
"current_ratio": 1.5200529941400434,
"debt_to_equity_ratio": 1.1453803073337065,
"profit_margin": 0.1459490737658486,
"quarter": 1,
"return_on_assets": 0.09839261212887956,
"return_on_equity": 0.19218043722935538
},
{
"asset_turnover_ratio": 0.66420632622594,
"current_ratio": 1.2119302935732919,
"debt_to_equity_ratio": 1.1490667290887238,
"profit_margin": 0.15058346876149986,
"quarter": 2,
"return_on_assets": 0.1000184925764344,
"return_on_equity": 0.19540254653917757
},
{
"asset_turnover_ratio": 0.6544024356469873,
"current_ratio": 1.2527054747686557,
"debt_to_equity_ratio": 1.146705374541443,
"profit_margin": 0.15946411705404692,
"quarter": 3,
"return_on_assets": 0.10435370659846459,
"return_on_equity": 0.20284865389571757
},
{
"asset_turnover_ratio": 0.6447432105109906,
"current_ratio": 1.5659374369378583,
"debt_to_equity_ratio": 1.1704936480703243,
"profit_margin": 0.15069321434724914,
"quarter": 4,
"return_on_assets": 0.09715842682046627,
"return_on_equity": 0.19220719917492385
}
],
"income_statement": [
{
"depreciation": 732518,
"expenses": 8382554,
"income_tax": 597098,
"marketing_expense": 1467595,
"net_income": 2131634,
"net_profit": 1534536,
"operational_expense": 4300178,
"product_revenue": 2992652,
"quarter": 1,
"rd_expense": 1307842,
"revenue": 10514188,
"salaries_expense": 2647253,
"service_revenue": 7521536
},
{
"depreciation": 731435,
"expenses": 8392842,
"income_tax": 558464,
"marketing_expense": 1083590,
"net_income": 2145340,
"net_profit": 1586876,
"operational_expense": 4885688,
"product_revenue": 4009543,
"quarter": 2,
"rd_expense": 1418326,
"revenue": 10538182,
"salaries_expense": 3983373,
"service_revenue": 6528639
},
{
"depreciation": 465606,
"expenses": 8403144,
"income_tax": 474791,
"marketing_expense": 847378,
"net_income": 2159088,
"net_profit": 1684297,
"operational_expense": 4380315,
"product_revenue": 3247767,
"quarter": 3,
"rd_expense": 876287,
"revenue": 10562232,
"salaries_expense": 3870385,
"service_revenue": 7314465
},
{
"depreciation": 545029,
"expenses": 8413458,
"income_tax": 577589,
"marketing_expense": 1155168,
"net_income": 2172878,
"net_profit": 1595289,
"operational_expense": 4211978,
"product_revenue": 2307404,
"quarter": 4,
"rd_expense": 1019628,
"revenue": 10586336,
"salaries_expense": 3743735,
"service_revenue": 8278932
}
],
"market_conditions": {
"gdp_growth": [
0.048109083731270624,
0.050850240835815935,
0.06091173226282196,
0.054905876137463665
],
"inflation_rate": [
0.013788860062161363,
0.01372185477921237,
0.010720377291155048,
0.010478969887889756
],
"interest_rate": [
0.013024229644317119,
0.015404772074731551,
0.012723964718556533,
0.016698714889022945
],
"year": 2009
},
"random_event": null,
"year": 2009
},
{
"advertising_kpis": [
{
"average_project_size": 187056,
"billable_hours_per_employee": 93,
"client_concentration": 0.14,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.65,
"gross_billings": 18250348,
"net_revenue": 14473618,
"new_client_acquisition": 5,
"organic_growth": 0.11,
"quarter": 1,
"revenue_per_employee": 16317
},
{
"average_project_size": 51634,
"billable_hours_per_employee": 143,
"client_concentration": 0.12,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.77,
"gross_billings": 16923777,
"net_revenue": 14644105,
"new_client_acquisition": 1,
"organic_growth": 0,
"quarter": 2,
"revenue_per_employee": 16510
},
{
"average_project_size": 127154,
"billable_hours_per_employee": 92,
"client_concentration": 0.24,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.76,
"gross_billings": 18728922,
"net_revenue": 14816600,
"new_client_acquisition": 1,
"organic_growth": -0.02,
"quarter": 3,
"revenue_per_employee": 16704
},
{
"average_project_size": 170333,
"billable_hours_per_employee": 130,
"client_concentration": 0.34,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.79,
"gross_billings": 19257831,
"net_revenue": 14991128,
"new_client_acquisition": 5,
"organic_growth": 0.12,
"quarter": 4,
"revenue_per_employee": 16901
}
],
"balance_sheet": [
{
"assets": 21699317,
"current_assets": 7954060,
"current_liabilities": 6973856,
"equity": 12193716,
"fixed_assets": 13745257,
"liabilities": 12884620,
"long_term_liabilities": 5910764,
"quarter": 1
},
{
"assets": 22153259,
"current_assets": 9429558,
"current_liabilities": 7325048,
"equity": 12554199,
"fixed_assets": 12723701,
"liabilities": 13049798,
"long_term_liabilities": 5724750,
"quarter": 2
},
{
"assets": 22616697,
"current_assets": 8268978,
"current_liabilities": 6015777,
"equity": 13248148,
"fixed_assets": 14347719,
"liabilities": 13217095,
"long_term_liabilities": 7201318,
"quarter": 3
},
{
"assets": 23089830,
"current_assets": 11238671,
"current_liabilities": 7651315,
"equity": 13758624,
"fixed_assets": 11851159,
"liabilities": 13386536,
"long_term_liabilities": 5735221,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -48872,
"financing_cash_flow": -197971,
"investing_cash_flow": -248791,
"net_cash_flow": 3862080,
"operating_cash_flow": 4299199,
"quarter": 1
},
{
"change_in_working_capital": -4155,
"financing_cash_flow": 193768,
"investing_cash_flow": -217919,
"net_cash_flow": 4279819,
"operating_cash_flow": 4415115,
"quarter": 2
},
{
"change_in_working_capital": 3486,
"financing_cash_flow": -75446,
"investing_cash_flow": -491907,
"net_cash_flow": 4524065,
"operating_cash_flow": 4612568,
"quarter": 3
},
{
"change_in_working_capital": 96400,
"financing_cash_flow": 71182,
"investing_cash_flow": -331026,
"net_cash_flow": 4101350,
"operating_cash_flow": 4572990,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6670079984545135,
"current_ratio": 1.140554092312775,
"debt_to_equity_ratio": 1.056660660294204,
"profit_margin": 0.23346056252140965,
"quarter": 1,
"return_on_assets": 0.15572006252547027,
"return_on_equity": 0.2771115056312612
},
{
"asset_turnover_ratio": 0.6610361482254146,
"current_ratio": 1.2873032367842505,
"debt_to_equity_ratio": 1.0394767519616346,
"profit_margin": 0.2356400749653188,
"quarter": 2,
"return_on_assets": 0.15576660752262228,
"return_on_equity": 0.2748672376469419
},
{
"asset_turnover_ratio": 0.6551177654279049,
"current_ratio": 1.3745486243921607,
"debt_to_equity_ratio": 0.9976560497361594,
"profit_margin": 0.2597455556605429,
"quarter": 3,
"return_on_assets": 0.17016392800416436,
"return_on_equity": 0.29049690568070347
},
{
"asset_turnover_ratio": 0.6492524197882791,
"current_ratio": 1.468854830836268,
"debt_to_equity_ratio": 0.9729560165318858,
"profit_margin": 0.27051533413629714,
"quarter": 4,
"return_on_assets": 0.17563273527782577,
"return_on_equity": 0.29474822482248225
}
],
"income_statement": [
{
"depreciation": 920180,
"expenses": 9707170,
"income_tax": 1387429,
"marketing_expense": 1423231,
"net_income": 4766448,
"net_profit": 3379019,
"operational_expense": 6601315,
"product_revenue": 4459197,
"quarter": 1,
"rd_expense": 1796650,
"revenue": 14473618,
"salaries_expense": 3554652,
"service_revenue": 10014421
},
{
"depreciation": 964377,
"expenses": 9753418,
"income_tax": 1439949,
"marketing_expense": 1729717,
"net_income": 4890687,
"net_profit": 3450738,
"operational_expense": 5951717,
"product_revenue": 4197853,
"quarter": 2,
"rd_expense": 1710660,
"revenue": 14644105,
"salaries_expense": 3368948,
"service_revenue": 10446252
},
{
"depreciation": 764022,
"expenses": 9799887,
"income_tax": 1168167,
"marketing_expense": 1778467,
"net_income": 5016713,
"net_profit": 3848546,
"operational_expense": 6388044,
"product_revenue": 4492734,
"quarter": 3,
"rd_expense": 1949373,
"revenue": 14816600,
"salaries_expense": 3630010,
"service_revenue": 10323866
},
{
"depreciation": 517660,
"expenses": 9846578,
"income_tax": 1089220,
"marketing_expense": 1777981,
"net_income": 5144550,
"net_profit": 4055330,
"operational_expense": 4969342,
"product_revenue": 4469262,
"quarter": 4,
"rd_expense": 1967609,
"revenue": 14991128,
"salaries_expense": 3186906,
"service_revenue": 10521866
}
],
"market_conditions": {
"gdp_growth": [
0.037882112077262386,
0.035438284335895597,
0.034999053829921634,
0.02810472824863971
],
"inflation_rate": [
0.005882493171224279,
0.008587647239520343,
0.006794496723229257,
0.004996043088955183
],
"interest_rate": [
0.017020158620073635,
0.0110362486915489,
0.012854590177512393,
0.01325935176614454
],
"year": 2010
},
"random_event": null,
"year": 2010
}
] |
{
"advertising_type": "Digital Marketing",
"financial_health": "Excellent",
"founding_year": 2003,
"industry": "Advertising",
"location": "Heatherbury",
"name": "Bridges-White",
"num_employees": 572,
"region": "Middle East & Africa",
"revenue_size": "Small",
"website": "www.bridges-white.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 113874,
"billable_hours_per_employee": 156,
"client_concentration": 0.31,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.76,
"gross_billings": 2484130,
"net_revenue": 2186051,
"new_client_acquisition": 5,
"organic_growth": 0.11,
"quarter": 1,
"revenue_per_employee": 3822
},
{
"average_project_size": 190776,
"billable_hours_per_employee": 136,
"client_concentration": 0.26,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.61,
"gross_billings": 2550253,
"net_revenue": 2247799,
"new_client_acquisition": 3,
"organic_growth": 0.02,
"quarter": 2,
"revenue_per_employee": 3930
},
{
"average_project_size": 63891,
"billable_hours_per_employee": 84,
"client_concentration": 0.34,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.77,
"gross_billings": 2957972,
"net_revenue": 2311291,
"new_client_acquisition": 4,
"organic_growth": 0.02,
"quarter": 3,
"revenue_per_employee": 4041
},
{
"average_project_size": 85006,
"billable_hours_per_employee": 116,
"client_concentration": 0.29,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.66,
"gross_billings": 2890473,
"net_revenue": 2376577,
"new_client_acquisition": 5,
"organic_growth": 0.09,
"quarter": 4,
"revenue_per_employee": 4155
}
],
"balance_sheet": [
{
"assets": 2384043,
"current_assets": 952162,
"current_liabilities": 532664,
"equity": 1679606,
"fixed_assets": 1431881,
"liabilities": 1216402,
"long_term_liabilities": 683738,
"quarter": 1
},
{
"assets": 2440270,
"current_assets": 762006,
"current_liabilities": 716486,
"equity": 1693866,
"fixed_assets": 1678264,
"liabilities": 1248297,
"long_term_liabilities": 531811,
"quarter": 2
},
{
"assets": 2497823,
"current_assets": 1106328,
"current_liabilities": 662390,
"equity": 1738731,
"fixed_assets": 1391495,
"liabilities": 1281027,
"long_term_liabilities": 618637,
"quarter": 3
},
{
"assets": 2556733,
"current_assets": 1252240,
"current_liabilities": 608957,
"equity": 1817489,
"fixed_assets": 1304493,
"liabilities": 1314616,
"long_term_liabilities": 705659,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -76547,
"financing_cash_flow": 122116,
"investing_cash_flow": -313996,
"net_cash_flow": 207514,
"operating_cash_flow": 595329,
"quarter": 1
},
{
"change_in_working_capital": -17506,
"financing_cash_flow": -59574,
"investing_cash_flow": -204598,
"net_cash_flow": 509143,
"operating_cash_flow": 604720,
"quarter": 2
},
{
"change_in_working_capital": 33261,
"financing_cash_flow": 108785,
"investing_cash_flow": -415743,
"net_cash_flow": -1531,
"operating_cash_flow": 627171,
"quarter": 3
},
{
"change_in_working_capital": -68459,
"financing_cash_flow": -3499,
"investing_cash_flow": -103709,
"net_cash_flow": 462575,
"operating_cash_flow": 716384,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9169511623741686,
"current_ratio": 1.7875471216376553,
"debt_to_equity_ratio": 0.7242186560419527,
"profit_margin": 0.23419627446935135,
"quarter": 1,
"return_on_assets": 0.21474654609837154,
"return_on_equity": 0.30481255723068384
},
{
"asset_turnover_ratio": 0.9211271703541002,
"current_ratio": 1.063532295118118,
"debt_to_equity_ratio": 0.7369514471628806,
"profit_margin": 0.2232819749452687,
"quarter": 2,
"return_on_assets": 0.20567109377241044,
"return_on_equity": 0.2963002976622708
},
{
"asset_turnover_ratio": 0.9253221705461115,
"current_ratio": 1.6702063738884947,
"debt_to_equity_ratio": 0.7367597402933519,
"profit_margin": 0.2258196825929751,
"quarter": 3,
"return_on_assets": 0.20895595884896567,
"return_on_equity": 0.3001815692019065
},
{
"asset_turnover_ratio": 0.9295366391406533,
"current_ratio": 2.056368512062428,
"debt_to_equity_ratio": 0.7233144189593445,
"profit_margin": 0.24210113958016088,
"quarter": 4,
"return_on_assets": 0.22504187961746494,
"return_on_equity": 0.31657523099176943
}
],
"income_statement": [
{
"depreciation": 83364,
"expenses": 1521824,
"income_tax": 152262,
"marketing_expense": 207191,
"net_income": 664227,
"net_profit": 511965,
"operational_expense": 1054333,
"product_revenue": 725413,
"quarter": 1,
"rd_expense": 164557,
"revenue": 2186051,
"salaries_expense": 750476,
"service_revenue": 1460638
},
{
"depreciation": 102827,
"expenses": 1559021,
"income_tax": 186885,
"marketing_expense": 205296,
"net_income": 688778,
"net_profit": 501893,
"operational_expense": 959938,
"product_revenue": 726333,
"quarter": 2,
"rd_expense": 266860,
"revenue": 2247799,
"salaries_expense": 519169,
"service_revenue": 1521466
},
{
"depreciation": 105236,
"expenses": 1597129,
"income_tax": 192227,
"marketing_expense": 182987,
"net_income": 714162,
"net_profit": 521935,
"operational_expense": 1078206,
"product_revenue": 493427,
"quarter": 3,
"rd_expense": 302674,
"revenue": 2311291,
"salaries_expense": 697283,
"service_revenue": 1817864
},
{
"depreciation": 141012,
"expenses": 1636167,
"income_tax": 165038,
"marketing_expense": 215556,
"net_income": 740410,
"net_profit": 575372,
"operational_expense": 1111849,
"product_revenue": 744489,
"quarter": 4,
"rd_expense": 170558,
"revenue": 2376577,
"salaries_expense": 640019,
"service_revenue": 1632088
}
],
"market_conditions": {
"gdp_growth": [
0.023522551562698387,
0.02264926925567307,
0.03536466389148337,
0.02901061077901869
],
"inflation_rate": [
0.015353513281391762,
0.019474168100836825,
0.013392480345130926,
0.017673522143369962
],
"interest_rate": [
0.02190246936854043,
0.02068093462944363,
0.021103277522688493,
0.021397955085488144
],
"year": 2003
},
"random_event": null,
"year": 2003
},
{
"advertising_kpis": [
{
"average_project_size": 116266,
"billable_hours_per_employee": 122,
"client_concentration": 0.24,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.64,
"gross_billings": 2152193,
"net_revenue": 1933942,
"new_client_acquisition": 5,
"organic_growth": 0.01,
"quarter": 1,
"revenue_per_employee": 3381
},
{
"average_project_size": 153664,
"billable_hours_per_employee": 93,
"client_concentration": 0.34,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.69,
"gross_billings": 2370205,
"net_revenue": 2011256,
"new_client_acquisition": 2,
"organic_growth": 0.12,
"quarter": 2,
"revenue_per_employee": 3516
},
{
"average_project_size": 197586,
"billable_hours_per_employee": 104,
"client_concentration": 0.23,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.61,
"gross_billings": 2679111,
"net_revenue": 2091661,
"new_client_acquisition": 4,
"organic_growth": 0.05,
"quarter": 3,
"revenue_per_employee": 3657
},
{
"average_project_size": 185934,
"billable_hours_per_employee": 103,
"client_concentration": 0.37,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.72,
"gross_billings": 2528894,
"net_revenue": 2175280,
"new_client_acquisition": 1,
"organic_growth": 0.03,
"quarter": 4,
"revenue_per_employee": 3803
}
],
"balance_sheet": [
{
"assets": 1968245,
"current_assets": 905054,
"current_liabilities": 447124,
"equity": 1217917,
"fixed_assets": 1063191,
"liabilities": 1061705,
"long_term_liabilities": 614581,
"quarter": 1
},
{
"assets": 1997437,
"current_assets": 670663,
"current_liabilities": 630836,
"equity": 1255475,
"fixed_assets": 1326774,
"liabilities": 1078020,
"long_term_liabilities": 447184,
"quarter": 2
},
{
"assets": 2027062,
"current_assets": 962537,
"current_liabilities": 613695,
"equity": 1280092,
"fixed_assets": 1064525,
"liabilities": 1094586,
"long_term_liabilities": 480891,
"quarter": 3
},
{
"assets": 2057126,
"current_assets": 675600,
"current_liabilities": 579253,
"equity": 1328323,
"fixed_assets": 1381526,
"liabilities": 1111407,
"long_term_liabilities": 532154,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 15938,
"financing_cash_flow": 145522,
"investing_cash_flow": -289374,
"net_cash_flow": 117352,
"operating_cash_flow": 442209,
"quarter": 1
},
{
"change_in_working_capital": 36421,
"financing_cash_flow": 93782,
"investing_cash_flow": -256006,
"net_cash_flow": 146693,
"operating_cash_flow": 469389,
"quarter": 2
},
{
"change_in_working_capital": -88181,
"financing_cash_flow": 151854,
"investing_cash_flow": -225238,
"net_cash_flow": -186981,
"operating_cash_flow": 455493,
"quarter": 3
},
{
"change_in_working_capital": -60142,
"financing_cash_flow": -177251,
"investing_cash_flow": -140874,
"net_cash_flow": 285837,
"operating_cash_flow": 522572,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9825717834924006,
"current_ratio": 2.0241677923797425,
"debt_to_equity_ratio": 0.8717383861133394,
"profit_margin": 0.16100637971562745,
"quarter": 1,
"return_on_assets": 0.15820032567083875,
"return_on_equity": 0.2556635632805848
},
{
"asset_turnover_ratio": 1.0069183658858827,
"current_ratio": 1.0631336829223443,
"debt_to_equity_ratio": 0.8586550907027221,
"profit_margin": 0.16708862521727716,
"quarter": 2,
"return_on_assets": 0.16824460546189943,
"return_on_equity": 0.2676739879328541
},
{
"asset_turnover_ratio": 1.031868290165767,
"current_ratio": 1.5684289427158442,
"debt_to_equity_ratio": 0.8550838533480406,
"profit_margin": 0.1661913665742202,
"quarter": 3,
"return_on_assets": 0.1714876012672528,
"return_on_equity": 0.2715554819497349
},
{
"asset_turnover_ratio": 1.0574364428819625,
"current_ratio": 1.1663297384735167,
"debt_to_equity_ratio": 0.8366993570087998,
"profit_margin": 0.17588724210216616,
"quarter": 4,
"return_on_assets": 0.18598957963683313,
"return_on_equity": 0.2880353648924245
}
],
"income_statement": [
{
"depreciation": 130832,
"expenses": 1517336,
"income_tax": 105229,
"marketing_expense": 262432,
"net_income": 416606,
"net_profit": 311377,
"operational_expense": 950461,
"product_revenue": 647950,
"quarter": 1,
"rd_expense": 271314,
"revenue": 1933942,
"salaries_expense": 528855,
"service_revenue": 1285992
},
{
"depreciation": 133331,
"expenses": 1570134,
"income_tax": 105064,
"marketing_expense": 301148,
"net_income": 441122,
"net_profit": 336058,
"operational_expense": 798064,
"product_revenue": 715888,
"quarter": 2,
"rd_expense": 220042,
"revenue": 2011256,
"salaries_expense": 562932,
"service_revenue": 1295368
},
{
"depreciation": 107877,
"expenses": 1624769,
"income_tax": 119276,
"marketing_expense": 314553,
"net_income": 466892,
"net_profit": 347616,
"operational_expense": 847798,
"product_revenue": 536081,
"quarter": 3,
"rd_expense": 307929,
"revenue": 2091661,
"salaries_expense": 599290,
"service_revenue": 1555580
},
{
"depreciation": 139968,
"expenses": 1681306,
"income_tax": 111370,
"marketing_expense": 190314,
"net_income": 493974,
"net_profit": 382604,
"operational_expense": 1175168,
"product_revenue": 823675,
"quarter": 4,
"rd_expense": 333918,
"revenue": 2175280,
"salaries_expense": 629563,
"service_revenue": 1351605
}
],
"market_conditions": {
"gdp_growth": [
0.021696458928055044,
0.03803686988351557,
0.026231680237452457,
0.018690260437642638
],
"inflation_rate": [
0.012211956586778018,
0.018618202976930086,
0.017305548927399723,
0.017651283119794754
],
"interest_rate": [
0.027077282482190258,
0.025296201064521025,
0.024322485613266408,
0.025148731959323836
],
"year": 2004
},
"random_event": null,
"year": 2004
},
{
"advertising_kpis": [
{
"average_project_size": 174129,
"billable_hours_per_employee": 155,
"client_concentration": 0.13,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.63,
"gross_billings": 3658763,
"net_revenue": 3100306,
"new_client_acquisition": 1,
"organic_growth": -0.02,
"quarter": 1,
"revenue_per_employee": 5420
},
{
"average_project_size": 63533,
"billable_hours_per_employee": 90,
"client_concentration": 0.3,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.75,
"gross_billings": 3739083,
"net_revenue": 3129559,
"new_client_acquisition": 2,
"organic_growth": 0.01,
"quarter": 2,
"revenue_per_employee": 5471
},
{
"average_project_size": 143983,
"billable_hours_per_employee": 103,
"client_concentration": 0.23,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.63,
"gross_billings": 3996553,
"net_revenue": 3159089,
"new_client_acquisition": 5,
"organic_growth": 0,
"quarter": 3,
"revenue_per_employee": 5523
},
{
"average_project_size": 97180,
"billable_hours_per_employee": 107,
"client_concentration": 0.16,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.61,
"gross_billings": 3993791,
"net_revenue": 3188898,
"new_client_acquisition": 5,
"organic_growth": 0.08,
"quarter": 4,
"revenue_per_employee": 5575
}
],
"balance_sheet": [
{
"assets": 3844684,
"current_assets": 1755979,
"current_liabilities": 919607,
"equity": 2849096,
"fixed_assets": 2088705,
"liabilities": 1573948,
"long_term_liabilities": 654341,
"quarter": 1
},
{
"assets": 3895316,
"current_assets": 1681175,
"current_liabilities": 887902,
"equity": 2835434,
"fixed_assets": 2214141,
"liabilities": 1599450,
"long_term_liabilities": 711548,
"quarter": 2
},
{
"assets": 3946615,
"current_assets": 1323401,
"current_liabilities": 817296,
"equity": 2869491,
"fixed_assets": 2623214,
"liabilities": 1625366,
"long_term_liabilities": 808070,
"quarter": 3
},
{
"assets": 3998590,
"current_assets": 1624604,
"current_liabilities": 709731,
"equity": 2825769,
"fixed_assets": 2373986,
"liabilities": 1651701,
"long_term_liabilities": 941970,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -55654,
"financing_cash_flow": -95933,
"investing_cash_flow": -109568,
"net_cash_flow": 331599,
"operating_cash_flow": 718439,
"quarter": 1
},
{
"change_in_working_capital": -43552,
"financing_cash_flow": 59566,
"investing_cash_flow": -328305,
"net_cash_flow": 364507,
"operating_cash_flow": 726943,
"quarter": 2
},
{
"change_in_working_capital": 8933,
"financing_cash_flow": -186341,
"investing_cash_flow": -422622,
"net_cash_flow": 497346,
"operating_cash_flow": 734050,
"quarter": 3
},
{
"change_in_working_capital": 14101,
"financing_cash_flow": -103943,
"investing_cash_flow": -336569,
"net_cash_flow": 431778,
"operating_cash_flow": 677906,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.806387729134566,
"current_ratio": 1.9094885097655847,
"debt_to_equity_ratio": 0.552437685497435,
"profit_margin": 0.18654932771152266,
"quarter": 1,
"return_on_assets": 0.15043108874487474,
"return_on_equity": 0.20299772278645578
},
{
"asset_turnover_ratio": 0.8034159487959385,
"current_ratio": 1.8934240490504584,
"debt_to_equity_ratio": 0.5640935391195845,
"profit_margin": 0.17241023415759218,
"quarter": 2,
"return_on_assets": 0.13851713185785183,
"return_on_equity": 0.19029467799285754
},
{
"asset_turnover_ratio": 0.8004553269067289,
"current_ratio": 1.6192432117617117,
"debt_to_equity_ratio": 0.5664300741838884,
"profit_margin": 0.17354433509154063,
"quarter": 3,
"return_on_assets": 0.13891448747851007,
"return_on_equity": 0.1910589717828005
},
{
"asset_turnover_ratio": 0.7975056207313078,
"current_ratio": 2.289041904608929,
"debt_to_equity_ratio": 0.5845138084535573,
"profit_margin": 0.15017099951142998,
"quarter": 4,
"return_on_assets": 0.11976221618120388,
"return_on_equity": 0.16946891271013306
}
],
"income_statement": [
{
"depreciation": 140079,
"expenses": 2376485,
"income_tax": 145461,
"marketing_expense": 369463,
"net_income": 723821,
"net_profit": 578360,
"operational_expense": 1482067,
"product_revenue": 897811,
"quarter": 1,
"rd_expense": 410899,
"revenue": 3100306,
"salaries_expense": 1157614,
"service_revenue": 2202495
},
{
"depreciation": 187375,
"expenses": 2419002,
"income_tax": 170989,
"marketing_expense": 407662,
"net_income": 710557,
"net_profit": 539568,
"operational_expense": 1450802,
"product_revenue": 1088175,
"quarter": 2,
"rd_expense": 341416,
"revenue": 3129559,
"salaries_expense": 877296,
"service_revenue": 2041384
},
{
"depreciation": 185808,
"expenses": 2462281,
"income_tax": 148566,
"marketing_expense": 467321,
"net_income": 696808,
"net_profit": 548242,
"operational_expense": 1474622,
"product_revenue": 661020,
"quarter": 3,
"rd_expense": 428675,
"revenue": 3159089,
"salaries_expense": 1178984,
"service_revenue": 2498069
},
{
"depreciation": 199026,
"expenses": 2506334,
"income_tax": 203684,
"marketing_expense": 305149,
"net_income": 682564,
"net_profit": 478880,
"operational_expense": 1674819,
"product_revenue": 830770,
"quarter": 4,
"rd_expense": 291827,
"revenue": 3188898,
"salaries_expense": 1018842,
"service_revenue": 2358128
}
],
"market_conditions": {
"gdp_growth": [
0.01747277466780664,
0.026548750567444594,
0.024093294055133174,
0.031399985365342276
],
"inflation_rate": [
0.01573386306360322,
0.01950181613086991,
0.023696967133427106,
0.01765820163481951
],
"interest_rate": [
0.030003888114248492,
0.03784870935341896,
0.03858128836192088,
0.03607016953305561
],
"year": 2005
},
"random_event": null,
"year": 2005
},
{
"advertising_kpis": [
{
"average_project_size": 72505,
"billable_hours_per_employee": 144,
"client_concentration": 0.15,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.69,
"gross_billings": 691404,
"net_revenue": 611736,
"new_client_acquisition": 2,
"organic_growth": 0.06,
"quarter": 1,
"revenue_per_employee": 1069
},
{
"average_project_size": 148653,
"billable_hours_per_employee": 147,
"client_concentration": 0.15,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.74,
"gross_billings": 755840,
"net_revenue": 615537,
"new_client_acquisition": 3,
"organic_growth": 0.13,
"quarter": 2,
"revenue_per_employee": 1076
},
{
"average_project_size": 166547,
"billable_hours_per_employee": 92,
"client_concentration": 0.28,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.64,
"gross_billings": 790164,
"net_revenue": 619363,
"new_client_acquisition": 3,
"organic_growth": 0.03,
"quarter": 3,
"revenue_per_employee": 1083
},
{
"average_project_size": 170478,
"billable_hours_per_employee": 96,
"client_concentration": 0.39,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.74,
"gross_billings": 739006,
"net_revenue": 623212,
"new_client_acquisition": 5,
"organic_growth": 0,
"quarter": 4,
"revenue_per_employee": 1090
}
],
"balance_sheet": [
{
"assets": 758567,
"current_assets": 256220,
"current_liabilities": 168685,
"equity": 576690,
"fixed_assets": 502347,
"liabilities": 352943,
"long_term_liabilities": 184258,
"quarter": 1
},
{
"assets": 776098,
"current_assets": 308668,
"current_liabilities": 173427,
"equity": 585059,
"fixed_assets": 467430,
"liabilities": 359706,
"long_term_liabilities": 186279,
"quarter": 2
},
{
"assets": 794033,
"current_assets": 346017,
"current_liabilities": 169415,
"equity": 605109,
"fixed_assets": 448016,
"liabilities": 366598,
"long_term_liabilities": 197183,
"quarter": 3
},
{
"assets": 812384,
"current_assets": 291345,
"current_liabilities": 151018,
"equity": 615684,
"fixed_assets": 521039,
"liabilities": 373622,
"long_term_liabilities": 222604,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 85698,
"financing_cash_flow": 86308,
"investing_cash_flow": -267156,
"net_cash_flow": 26937,
"operating_cash_flow": 200780,
"quarter": 1
},
{
"change_in_working_capital": 82067,
"financing_cash_flow": 74358,
"investing_cash_flow": -159222,
"net_cash_flow": -189382,
"operating_cash_flow": 205549,
"quarter": 2
},
{
"change_in_working_capital": 53937,
"financing_cash_flow": 86965,
"investing_cash_flow": -311000,
"net_cash_flow": -498885,
"operating_cash_flow": 207876,
"quarter": 3
},
{
"change_in_working_capital": -28619,
"financing_cash_flow": 11329,
"investing_cash_flow": -488129,
"net_cash_flow": -229131,
"operating_cash_flow": 210206,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8064363464268812,
"current_ratio": 1.5189258084595547,
"debt_to_equity_ratio": 0.6120151207754599,
"profit_margin": 0.27964023696496526,
"quarter": 1,
"return_on_assets": 0.22551205101197389,
"return_on_equity": 0.2966342402330542
},
{
"asset_turnover_ratio": 0.7931176217436458,
"current_ratio": 1.7798151383579257,
"debt_to_equity_ratio": 0.6148200437904553,
"profit_margin": 0.2740160217826061,
"quarter": 2,
"return_on_assets": 0.21732693551587556,
"return_on_equity": 0.2882905826591848
},
{
"asset_turnover_ratio": 0.7800217371318321,
"current_ratio": 2.0424224537378626,
"debt_to_equity_ratio": 0.6058379564673472,
"profit_margin": 0.28686569911344395,
"quarter": 3,
"return_on_assets": 0.22376148094600604,
"return_on_equity": 0.2936231323612771
},
{
"asset_turnover_ratio": 0.7671396777878442,
"current_ratio": 1.929207114383716,
"debt_to_equity_ratio": 0.6068405220860051,
"profit_margin": 0.28388734491633666,
"quarter": 4,
"return_on_assets": 0.21778124630716508,
"return_on_equity": 0.2873584501140195
}
],
"income_statement": [
{
"depreciation": 29714,
"expenses": 368951,
"income_tax": 71719,
"marketing_expense": 72814,
"net_income": 242785,
"net_profit": 171066,
"operational_expense": 207173,
"product_revenue": 193789,
"quarter": 1,
"rd_expense": 40786,
"revenue": 611736,
"salaries_expense": 124538,
"service_revenue": 417947
},
{
"depreciation": 36882,
"expenses": 375155,
"income_tax": 71715,
"marketing_expense": 50863,
"net_income": 240382,
"net_profit": 168667,
"operational_expense": 200321,
"product_revenue": 227728,
"quarter": 2,
"rd_expense": 44469,
"revenue": 615537,
"salaries_expense": 134049,
"service_revenue": 387809
},
{
"depreciation": 30202,
"expenses": 381464,
"income_tax": 60225,
"marketing_expense": 62880,
"net_income": 237899,
"net_profit": 177674,
"operational_expense": 256292,
"product_revenue": 128662,
"quarter": 3,
"rd_expense": 46353,
"revenue": 619363,
"salaries_expense": 134464,
"service_revenue": 490701
},
{
"depreciation": 33284,
"expenses": 387878,
"income_tax": 58412,
"marketing_expense": 41274,
"net_income": 235334,
"net_profit": 176922,
"operational_expense": 268792,
"product_revenue": 132004,
"quarter": 4,
"rd_expense": 57177,
"revenue": 623212,
"salaries_expense": 154935,
"service_revenue": 491208
}
],
"market_conditions": {
"gdp_growth": [
0.008402316915624094,
0.002894677894338211,
0.01948386887180035,
0.015785884658845492
],
"inflation_rate": [
0.0149962205405333,
0.01676614800697681,
0.00991608051516672,
0.008334937401694924
],
"interest_rate": [
0.039012488789643585,
0.03580934009287813,
0.03801171338214198,
0.03641448972636089
],
"year": 2006
},
"random_event": null,
"year": 2006
},
{
"advertising_kpis": [
{
"average_project_size": 187000,
"billable_hours_per_employee": 160,
"client_concentration": 0.33,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.78,
"gross_billings": 3623582,
"net_revenue": 3143949,
"new_client_acquisition": 2,
"organic_growth": 0.1,
"quarter": 1,
"revenue_per_employee": 5496
},
{
"average_project_size": 175953,
"billable_hours_per_employee": 88,
"client_concentration": 0.11,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.65,
"gross_billings": 3728193,
"net_revenue": 3224403,
"new_client_acquisition": 4,
"organic_growth": -0.05,
"quarter": 2,
"revenue_per_employee": 5637
},
{
"average_project_size": 105320,
"billable_hours_per_employee": 130,
"client_concentration": 0.18,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.74,
"gross_billings": 3786432,
"net_revenue": 3306916,
"new_client_acquisition": 1,
"organic_growth": 0.09,
"quarter": 3,
"revenue_per_employee": 5781
},
{
"average_project_size": 82866,
"billable_hours_per_employee": 112,
"client_concentration": 0.31,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.64,
"gross_billings": 4113039,
"net_revenue": 3391541,
"new_client_acquisition": 2,
"organic_growth": 0.14,
"quarter": 4,
"revenue_per_employee": 5929
}
],
"balance_sheet": [
{
"assets": 3300812,
"current_assets": 1238542,
"current_liabilities": 670627,
"equity": 2412835,
"fixed_assets": 2062270,
"liabilities": 1604168,
"long_term_liabilities": 933541,
"quarter": 1
},
{
"assets": 3353584,
"current_assets": 1468904,
"current_liabilities": 943269,
"equity": 2395941,
"fixed_assets": 1884680,
"liabilities": 1626933,
"long_term_liabilities": 683664,
"quarter": 2
},
{
"assets": 3407200,
"current_assets": 1273373,
"current_liabilities": 774184,
"equity": 2488282,
"fixed_assets": 2133827,
"liabilities": 1650020,
"long_term_liabilities": 875836,
"quarter": 3
},
{
"assets": 3461673,
"current_assets": 1592540,
"current_liabilities": 969583,
"equity": 2574134,
"fixed_assets": 1869133,
"liabilities": 1673434,
"long_term_liabilities": 703851,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -98623,
"financing_cash_flow": 141816,
"investing_cash_flow": -118363,
"net_cash_flow": 732176,
"operating_cash_flow": 829440,
"quarter": 1
},
{
"change_in_working_capital": 41856,
"financing_cash_flow": 114057,
"investing_cash_flow": -496656,
"net_cash_flow": 455311,
"operating_cash_flow": 804238,
"quarter": 2
},
{
"change_in_working_capital": 79821,
"financing_cash_flow": 31647,
"investing_cash_flow": -330816,
"net_cash_flow": 331240,
"operating_cash_flow": 941659,
"quarter": 3
},
{
"change_in_working_capital": 7795,
"financing_cash_flow": -184584,
"investing_cash_flow": -224839,
"net_cash_flow": 515667,
"operating_cash_flow": 949633,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9524774510029653,
"current_ratio": 1.8468418360728094,
"debt_to_equity_ratio": 0.664847782794928,
"profit_margin": 0.22779981481887907,
"quarter": 1,
"return_on_assets": 0.21697418695763346,
"return_on_equity": 0.29682551852903327
},
{
"asset_turnover_ratio": 0.961479718414687,
"current_ratio": 1.5572482504990623,
"debt_to_equity_ratio": 0.6790371716164963,
"profit_margin": 0.20757020757020758,
"quarter": 2,
"return_on_assets": 0.19957454472588132,
"return_on_equity": 0.27934327264319114
},
{
"asset_turnover_ratio": 0.9705670345151444,
"current_ratio": 1.6447937441228442,
"debt_to_equity_ratio": 0.6631161580560403,
"profit_margin": 0.2210827248106695,
"quarter": 3,
"return_on_assets": 0.21457560460201924,
"return_on_equity": 0.29381798365297823
},
{
"asset_turnover_ratio": 0.9797404318663259,
"current_ratio": 1.6424999200687305,
"debt_to_equity_ratio": 0.6500959157526376,
"profit_margin": 0.23172209918736056,
"quarter": 4,
"return_on_assets": 0.22702750953079623,
"return_on_equity": 0.30530461895146094
}
],
"income_statement": [
{
"depreciation": 113249,
"expenses": 2242404,
"income_tax": 185354,
"marketing_expense": 286119,
"net_income": 901545,
"net_profit": 716191,
"operational_expense": 1269049,
"product_revenue": 1015876,
"quarter": 1,
"rd_expense": 445780,
"revenue": 3143949,
"salaries_expense": 1065358,
"service_revenue": 2128073
},
{
"depreciation": 134948,
"expenses": 2291289,
"income_tax": 263824,
"marketing_expense": 428761,
"net_income": 933114,
"net_profit": 669290,
"operational_expense": 1314771,
"product_revenue": 775638,
"quarter": 2,
"rd_expense": 300558,
"revenue": 3224403,
"salaries_expense": 869667,
"service_revenue": 2448765
},
{
"depreciation": 210557,
"expenses": 2341241,
"income_tax": 234573,
"marketing_expense": 417319,
"net_income": 965675,
"net_profit": 731102,
"operational_expense": 1562404,
"product_revenue": 927142,
"quarter": 3,
"rd_expense": 349555,
"revenue": 3306916,
"salaries_expense": 710466,
"service_revenue": 2379774
},
{
"depreciation": 163738,
"expenses": 2392281,
"income_tax": 213365,
"marketing_expense": 421991,
"net_income": 999260,
"net_profit": 785895,
"operational_expense": 1500966,
"product_revenue": 994904,
"quarter": 4,
"rd_expense": 270235,
"revenue": 3391541,
"salaries_expense": 890207,
"service_revenue": 2396637
}
],
"market_conditions": {
"gdp_growth": [
0.014672487414376817,
0.02491078818505954,
0.02698646209508132,
0.029854003021508382
],
"inflation_rate": [
0.011720006745230846,
0.017294772935641523,
0.016659739715006325,
0.013417425939849627
],
"interest_rate": [
0.03335467533399967,
0.04164360787722134,
0.037830752774115906,
0.03903696894084314
],
"year": 2007
},
"random_event": null,
"year": 2007
},
{
"advertising_kpis": [
{
"average_project_size": 140809,
"billable_hours_per_employee": 132,
"client_concentration": 0.11,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.61,
"gross_billings": 2711394,
"net_revenue": 2333328,
"new_client_acquisition": 4,
"organic_growth": 0.14,
"quarter": 1,
"revenue_per_employee": 4079
},
{
"average_project_size": 159664,
"billable_hours_per_employee": 144,
"client_concentration": 0.16,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.66,
"gross_billings": 2898961,
"net_revenue": 2392200,
"new_client_acquisition": 4,
"organic_growth": 0.09,
"quarter": 2,
"revenue_per_employee": 4182
},
{
"average_project_size": 94334,
"billable_hours_per_employee": 120,
"client_concentration": 0.33,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.71,
"gross_billings": 3020452,
"net_revenue": 2452559,
"new_client_acquisition": 3,
"organic_growth": 0,
"quarter": 3,
"revenue_per_employee": 4288
},
{
"average_project_size": 104721,
"billable_hours_per_employee": 106,
"client_concentration": 0.13,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.64,
"gross_billings": 2802401,
"net_revenue": 2514440,
"new_client_acquisition": 4,
"organic_growth": 0.03,
"quarter": 4,
"revenue_per_employee": 4396
}
],
"balance_sheet": [
{
"assets": 3256596,
"current_assets": 1544734,
"current_liabilities": 1068108,
"equity": 1866084,
"fixed_assets": 1711862,
"liabilities": 1826729,
"long_term_liabilities": 758621,
"quarter": 1
},
{
"assets": 3332593,
"current_assets": 1456011,
"current_liabilities": 880563,
"equity": 1905615,
"fixed_assets": 1876582,
"liabilities": 1868095,
"long_term_liabilities": 987532,
"quarter": 2
},
{
"assets": 3410363,
"current_assets": 1512888,
"current_liabilities": 810277,
"equity": 1932327,
"fixed_assets": 1897475,
"liabilities": 1910399,
"long_term_liabilities": 1100122,
"quarter": 3
},
{
"assets": 3489949,
"current_assets": 1297604,
"current_liabilities": 787665,
"equity": 1968363,
"fixed_assets": 2192345,
"liabilities": 1953661,
"long_term_liabilities": 1165996,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -37341,
"financing_cash_flow": 171055,
"investing_cash_flow": -274421,
"net_cash_flow": 40640,
"operating_cash_flow": 583442,
"quarter": 1
},
{
"change_in_working_capital": 57410,
"financing_cash_flow": -132355,
"investing_cash_flow": -423832,
"net_cash_flow": 78671,
"operating_cash_flow": 577451,
"quarter": 2
},
{
"change_in_working_capital": -99308,
"financing_cash_flow": 135293,
"investing_cash_flow": -443498,
"net_cash_flow": 146369,
"operating_cash_flow": 532418,
"quarter": 3
},
{
"change_in_working_capital": 3212,
"financing_cash_flow": -114313,
"investing_cash_flow": -103272,
"net_cash_flow": -74965,
"operating_cash_flow": 611580,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7164929269703703,
"current_ratio": 1.4462339014406782,
"debt_to_equity_ratio": 0.9789103813118809,
"profit_margin": 0.1869505701727318,
"quarter": 1,
"return_on_assets": 0.13394876122184024,
"return_on_equity": 0.23376064528713605
},
{
"asset_turnover_ratio": 0.717819427694891,
"current_ratio": 1.6535000902831485,
"debt_to_equity_ratio": 0.9803108182922573,
"profit_margin": 0.18439804364183596,
"quarter": 2,
"return_on_assets": 0.13236449815504023,
"return_on_equity": 0.23148274966349447
},
{
"asset_turnover_ratio": 0.7191489586299171,
"current_ratio": 1.8671244525020456,
"debt_to_equity_ratio": 0.9886520242174331,
"profit_margin": 0.17629056018631967,
"quarter": 3,
"return_on_assets": 0.12677917277427653,
"return_on_equity": 0.2237525015176003
},
{
"asset_turnover_ratio": 0.7204804425508797,
"current_ratio": 1.6474059403426584,
"debt_to_equity_ratio": 0.9925308492386821,
"profit_margin": 0.1718374667918105,
"quarter": 4,
"return_on_assets": 0.12380553412098572,
"return_on_equity": 0.2195098160247881
}
],
"income_statement": [
{
"depreciation": 147225,
"expenses": 1787727,
"income_tax": 109384,
"marketing_expense": 326884,
"net_income": 545601,
"net_profit": 436217,
"operational_expense": 973751,
"product_revenue": 766561,
"quarter": 1,
"rd_expense": 345033,
"revenue": 2333328,
"salaries_expense": 855651,
"service_revenue": 1566767
},
{
"depreciation": 136334,
"expenses": 1824272,
"income_tax": 126811,
"marketing_expense": 233452,
"net_income": 567928,
"net_profit": 441117,
"operational_expense": 996607,
"product_revenue": 671885,
"quarter": 2,
"rd_expense": 275330,
"revenue": 2392200,
"salaries_expense": 580526,
"service_revenue": 1720315
},
{
"depreciation": 100055,
"expenses": 1861564,
"income_tax": 158632,
"marketing_expense": 276165,
"net_income": 590995,
"net_profit": 432363,
"operational_expense": 981561,
"product_revenue": 558951,
"quarter": 3,
"rd_expense": 276935,
"revenue": 2452559,
"salaries_expense": 924925,
"service_revenue": 1893608
},
{
"depreciation": 179505,
"expenses": 1899619,
"income_tax": 182746,
"marketing_expense": 306138,
"net_income": 614821,
"net_profit": 432075,
"operational_expense": 1033388,
"product_revenue": 728499,
"quarter": 4,
"rd_expense": 227293,
"revenue": 2514440,
"salaries_expense": 633897,
"service_revenue": 1785941
}
],
"market_conditions": {
"gdp_growth": [
0.019029091133173016,
0.027508755519019337,
0.029744298462234635,
0.032937512668352
],
"inflation_rate": [
0.017355924108740484,
0.014620001786048841,
0.017797540009899925,
0.015215935334800226
],
"interest_rate": [
0.03828279785616592,
0.043482199136684,
0.040598869726045476,
0.041499263424656235
],
"year": 2008
},
"random_event": {
"description": "Bridges-White Technology Adoption in 2008",
"impact": -0.07,
"type": "Technology Adoption"
},
"year": 2008
},
{
"advertising_kpis": [
{
"average_project_size": 62855,
"billable_hours_per_employee": 154,
"client_concentration": 0.26,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.71,
"gross_billings": 4376867,
"net_revenue": 3648841,
"new_client_acquisition": 5,
"organic_growth": 0.05,
"quarter": 1,
"revenue_per_employee": 6379
},
{
"average_project_size": 63248,
"billable_hours_per_employee": 86,
"client_concentration": 0.24,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.69,
"gross_billings": 4329031,
"net_revenue": 3770901,
"new_client_acquisition": 5,
"organic_growth": -0.02,
"quarter": 2,
"revenue_per_employee": 6592
},
{
"average_project_size": 101161,
"billable_hours_per_employee": 134,
"client_concentration": 0.24,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.61,
"gross_billings": 4407586,
"net_revenue": 3897045,
"new_client_acquisition": 3,
"organic_growth": 0.1,
"quarter": 3,
"revenue_per_employee": 6813
},
{
"average_project_size": 132060,
"billable_hours_per_employee": 88,
"client_concentration": 0.14,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.72,
"gross_billings": 4903151,
"net_revenue": 4027409,
"new_client_acquisition": 2,
"organic_growth": 0.06,
"quarter": 4,
"revenue_per_employee": 7041
}
],
"balance_sheet": [
{
"assets": 5342804,
"current_assets": 2287093,
"current_liabilities": 1503253,
"equity": 3694033,
"fixed_assets": 3055711,
"liabilities": 2517620,
"long_term_liabilities": 1014367,
"quarter": 1
},
{
"assets": 5466485,
"current_assets": 2300418,
"current_liabilities": 1095239,
"equity": 3844535,
"fixed_assets": 3166067,
"liabilities": 2552233,
"long_term_liabilities": 1456994,
"quarter": 2
},
{
"assets": 5593029,
"current_assets": 2719246,
"current_liabilities": 1180640,
"equity": 3911571,
"fixed_assets": 2873783,
"liabilities": 2587322,
"long_term_liabilities": 1406682,
"quarter": 3
},
{
"assets": 5722503,
"current_assets": 1945310,
"current_liabilities": 1456996,
"equity": 4054941,
"fixed_assets": 3777193,
"liabilities": 2622894,
"long_term_liabilities": 1165898,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -40910,
"financing_cash_flow": -9536,
"investing_cash_flow": -252745,
"net_cash_flow": 517416,
"operating_cash_flow": 1024978,
"quarter": 1
},
{
"change_in_working_capital": -23607,
"financing_cash_flow": -140626,
"investing_cash_flow": -398887,
"net_cash_flow": 687762,
"operating_cash_flow": 1110017,
"quarter": 2
},
{
"change_in_working_capital": -6378,
"financing_cash_flow": -92605,
"investing_cash_flow": -259287,
"net_cash_flow": 872734,
"operating_cash_flow": 1098904,
"quarter": 3
},
{
"change_in_working_capital": -87634,
"financing_cash_flow": 71507,
"investing_cash_flow": -350253,
"net_cash_flow": 1065784,
"operating_cash_flow": 1178740,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6829449480085737,
"current_ratio": 1.5214291938881879,
"debt_to_equity_ratio": 0.6815369543260713,
"profit_margin": 0.23811643203965313,
"quarter": 1,
"return_on_assets": 0.162620414299308,
"return_on_equity": 0.23520336715995768
},
{
"asset_turnover_ratio": 0.6898218873736962,
"current_ratio": 2.10037991707746,
"debt_to_equity_ratio": 0.6638599986734417,
"profit_margin": 0.24670045699953405,
"quarter": 2,
"return_on_assets": 0.17017937486337198,
"return_on_equity": 0.24197542745741682
},
{
"asset_turnover_ratio": 0.6967682448991415,
"current_ratio": 2.3031965713511315,
"debt_to_equity_ratio": 0.6614534160315638,
"profit_margin": 0.2324489452905984,
"quarter": 3,
"return_on_assets": 0.16196304363878677,
"return_on_equity": 0.2315857234855254
},
{
"asset_turnover_ratio": 0.7037845152724254,
"current_ratio": 1.3351512289669978,
"debt_to_equity_ratio": 0.6468390045625818,
"profit_margin": 0.23720759426221671,
"quarter": 4,
"return_on_assets": 0.16694303174677236,
"return_on_equity": 0.23559701608482098
}
],
"income_statement": [
{
"depreciation": 156129,
"expenses": 2469950,
"income_tax": 310042,
"marketing_expense": 462883,
"net_income": 1178891,
"net_profit": 868849,
"operational_expense": 1697031,
"product_revenue": 1071494,
"quarter": 1,
"rd_expense": 401439,
"revenue": 3648841,
"salaries_expense": 929887,
"service_revenue": 2577347
},
{
"depreciation": 179734,
"expenses": 2571089,
"income_tax": 269529,
"marketing_expense": 339734,
"net_income": 1199812,
"net_profit": 930283,
"operational_expense": 1754555,
"product_revenue": 812410,
"quarter": 2,
"rd_expense": 514147,
"revenue": 3770901,
"salaries_expense": 805169,
"service_revenue": 2958491
},
{
"depreciation": 193040,
"expenses": 2676371,
"income_tax": 314810,
"marketing_expense": 389593,
"net_income": 1220674,
"net_profit": 905864,
"operational_expense": 1591912,
"product_revenue": 839555,
"quarter": 3,
"rd_expense": 437198,
"revenue": 3897045,
"salaries_expense": 1026886,
"service_revenue": 3057490
},
{
"depreciation": 223408,
"expenses": 2785964,
"income_tax": 286113,
"marketing_expense": 448244,
"net_income": 1241445,
"net_profit": 955332,
"operational_expense": 1939046,
"product_revenue": 1188136,
"quarter": 4,
"rd_expense": 322051,
"revenue": 4027409,
"salaries_expense": 1166432,
"service_revenue": 2839273
}
],
"market_conditions": {
"gdp_growth": [
0.007576733422225595,
0.011064930294249884,
0.023047734517715197,
0.014053911129599953
],
"inflation_rate": [
0.00911989279583972,
0.012526175098605916,
0.014916948218150344,
0.007396405027595676
],
"interest_rate": [
0.026305161415989955,
0.027800714101150658,
0.024313444574944883,
0.02365793907977001
],
"year": 2009
},
"random_event": {
"description": "Bridges-White Senior Leadership Change in 2009",
"impact": -0.02,
"type": "Senior Leadership Change"
},
"year": 2009
},
{
"advertising_kpis": [
{
"average_project_size": 93688,
"billable_hours_per_employee": 123,
"client_concentration": 0.19,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.73,
"gross_billings": 1761989,
"net_revenue": 1412548,
"new_client_acquisition": 3,
"organic_growth": 0.1,
"quarter": 1,
"revenue_per_employee": 2469
},
{
"average_project_size": 63024,
"billable_hours_per_employee": 127,
"client_concentration": 0.12,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.69,
"gross_billings": 1721482,
"net_revenue": 1448325,
"new_client_acquisition": 4,
"organic_growth": 0.13,
"quarter": 2,
"revenue_per_employee": 2532
},
{
"average_project_size": 54208,
"billable_hours_per_employee": 100,
"client_concentration": 0.17,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.75,
"gross_billings": 1706465,
"net_revenue": 1485009,
"new_client_acquisition": 1,
"organic_growth": 0.04,
"quarter": 3,
"revenue_per_employee": 2596
},
{
"average_project_size": 141181,
"billable_hours_per_employee": 82,
"client_concentration": 0.19,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.79,
"gross_billings": 1919757,
"net_revenue": 1522623,
"new_client_acquisition": 4,
"organic_growth": 0.12,
"quarter": 4,
"revenue_per_employee": 2662
}
],
"balance_sheet": [
{
"assets": 1826389,
"current_assets": 872689,
"current_liabilities": 538292,
"equity": 1120649,
"fixed_assets": 953700,
"liabilities": 1017401,
"long_term_liabilities": 479109,
"quarter": 1
},
{
"assets": 1885849,
"current_assets": 942592,
"current_liabilities": 527054,
"equity": 1182056,
"fixed_assets": 943257,
"liabilities": 1028919,
"long_term_liabilities": 501865,
"quarter": 2
},
{
"assets": 1947246,
"current_assets": 953942,
"current_liabilities": 456622,
"equity": 1229557,
"fixed_assets": 993304,
"liabilities": 1040567,
"long_term_liabilities": 583945,
"quarter": 3
},
{
"assets": 2010641,
"current_assets": 700547,
"current_liabilities": 538059,
"equity": 1265944,
"fixed_assets": 1310094,
"liabilities": 1052347,
"long_term_liabilities": 514288,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -85673,
"financing_cash_flow": -27462,
"investing_cash_flow": -181521,
"net_cash_flow": -232943,
"operating_cash_flow": 365058,
"quarter": 1
},
{
"change_in_working_capital": -64656,
"financing_cash_flow": -165866,
"investing_cash_flow": -158043,
"net_cash_flow": 46511,
"operating_cash_flow": 398829,
"quarter": 2
},
{
"change_in_working_capital": -16015,
"financing_cash_flow": 189104,
"investing_cash_flow": -420184,
"net_cash_flow": 109465,
"operating_cash_flow": 406829,
"quarter": 3
},
{
"change_in_working_capital": -30636,
"financing_cash_flow": 11887,
"investing_cash_flow": -228888,
"net_cash_flow": 365659,
"operating_cash_flow": 395198,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7734102647354972,
"current_ratio": 1.6212185951119467,
"debt_to_equity_ratio": 0.9078676731072798,
"profit_margin": 0.2206374579837287,
"quarter": 1,
"return_on_assets": 0.17064327478976274,
"return_on_equity": 0.27810759658019596
},
{
"asset_turnover_ratio": 0.7679962711754759,
"current_ratio": 1.7884163672033606,
"debt_to_equity_ratio": 0.8704486081877677,
"profit_margin": 0.22448414547839746,
"quarter": 2,
"return_on_assets": 0.1724029866654223,
"return_on_equity": 0.27505126660665824
},
{
"asset_turnover_ratio": 0.7626201312006804,
"current_ratio": 2.0891284257000318,
"debt_to_equity_ratio": 0.8462942344275215,
"profit_margin": 0.21742494489932385,
"quarter": 3,
"return_on_assets": 0.16581264000542303,
"return_on_equity": 0.2625970166490858
},
{
"asset_turnover_ratio": 0.7572823791019879,
"current_ratio": 1.3019891870594118,
"debt_to_equity_ratio": 0.83127452715128,
"profit_margin": 0.20205264205256324,
"quarter": 4,
"return_on_assets": 0.15301090547740745,
"return_on_equity": 0.24302022838293005
}
],
"income_statement": [
{
"depreciation": 53397,
"expenses": 1002680,
"income_tax": 98207,
"marketing_expense": 177124,
"net_income": 409868,
"net_profit": 311661,
"operational_expense": 565184,
"product_revenue": 303112,
"quarter": 1,
"rd_expense": 157427,
"revenue": 1412548,
"salaries_expense": 369235,
"service_revenue": 1109436
},
{
"depreciation": 73703,
"expenses": 1033194,
"income_tax": 90005,
"marketing_expense": 173521,
"net_income": 415131,
"net_profit": 325126,
"operational_expense": 680082,
"product_revenue": 540341,
"quarter": 2,
"rd_expense": 184426,
"revenue": 1448325,
"salaries_expense": 378746,
"service_revenue": 907984
},
{
"depreciation": 83951,
"expenses": 1064638,
"income_tax": 97493,
"marketing_expense": 185648,
"net_income": 420371,
"net_profit": 322878,
"operational_expense": 534722,
"product_revenue": 451700,
"quarter": 3,
"rd_expense": 136797,
"revenue": 1485009,
"salaries_expense": 502741,
"service_revenue": 1033309
},
{
"depreciation": 87548,
"expenses": 1097039,
"income_tax": 117934,
"marketing_expense": 118889,
"net_income": 425584,
"net_profit": 307650,
"operational_expense": 603790,
"product_revenue": 410053,
"quarter": 4,
"rd_expense": 148467,
"revenue": 1522623,
"salaries_expense": 517384,
"service_revenue": 1112570
}
],
"market_conditions": {
"gdp_growth": [
0.03358521177034335,
0.024231964484835125,
0.021844760337811922,
0.025156644499861817
],
"inflation_rate": [
0.019658286050979322,
0.01029054829742496,
0.011715776400211188,
0.011217956776360996
],
"interest_rate": [
0.033421934033966906,
0.03617186329005212,
0.02742136783475145,
0.030772390490138996
],
"year": 2010
},
"random_event": null,
"year": 2010
},
{
"advertising_kpis": [
{
"average_project_size": 189430,
"billable_hours_per_employee": 152,
"client_concentration": 0.35,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.75,
"gross_billings": 3387282,
"net_revenue": 2707498,
"new_client_acquisition": 1,
"organic_growth": 0,
"quarter": 1,
"revenue_per_employee": 4733
},
{
"average_project_size": 66541,
"billable_hours_per_employee": 159,
"client_concentration": 0.24,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.72,
"gross_billings": 3293075,
"net_revenue": 2820174,
"new_client_acquisition": 5,
"organic_growth": 0.04,
"quarter": 2,
"revenue_per_employee": 4930
},
{
"average_project_size": 141552,
"billable_hours_per_employee": 160,
"client_concentration": 0.34,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.61,
"gross_billings": 3571751,
"net_revenue": 2937540,
"new_client_acquisition": 2,
"organic_growth": 0.14,
"quarter": 3,
"revenue_per_employee": 5136
},
{
"average_project_size": 168473,
"billable_hours_per_employee": 157,
"client_concentration": 0.2,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.74,
"gross_billings": 3726830,
"net_revenue": 3059790,
"new_client_acquisition": 4,
"organic_growth": 0.1,
"quarter": 4,
"revenue_per_employee": 5349
}
],
"balance_sheet": [
{
"assets": 3361627,
"current_assets": 1260556,
"current_liabilities": 763680,
"equity": 2120029,
"fixed_assets": 2101071,
"liabilities": 1847099,
"long_term_liabilities": 1083419,
"quarter": 1
},
{
"assets": 3445115,
"current_assets": 1469068,
"current_liabilities": 996341,
"equity": 2216362,
"fixed_assets": 1976047,
"liabilities": 1865417,
"long_term_liabilities": 869076,
"quarter": 2
},
{
"assets": 3530676,
"current_assets": 1414880,
"current_liabilities": 1055313,
"equity": 2332907,
"fixed_assets": 2115796,
"liabilities": 1883916,
"long_term_liabilities": 828603,
"quarter": 3
},
{
"assets": 3618363,
"current_assets": 1760211,
"current_liabilities": 827320,
"equity": 2428247,
"fixed_assets": 1858152,
"liabilities": 1902598,
"long_term_liabilities": 1075278,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 13089,
"financing_cash_flow": 23837,
"investing_cash_flow": -328812,
"net_cash_flow": 421416,
"operating_cash_flow": 766897,
"quarter": 1
},
{
"change_in_working_capital": 35566,
"financing_cash_flow": 96482,
"investing_cash_flow": -373067,
"net_cash_flow": 711625,
"operating_cash_flow": 773784,
"quarter": 2
},
{
"change_in_working_capital": -83178,
"financing_cash_flow": 32767,
"investing_cash_flow": -403610,
"net_cash_flow": 274946,
"operating_cash_flow": 826124,
"quarter": 3
},
{
"change_in_working_capital": -85415,
"financing_cash_flow": -187444,
"investing_cash_flow": -176238,
"net_cash_flow": 457286,
"operating_cash_flow": 825727,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8054129741342511,
"current_ratio": 1.650633773308192,
"debt_to_equity_ratio": 0.871261195011955,
"profit_margin": 0.22363857701833945,
"quarter": 1,
"return_on_assets": 0.18012141144749255,
"return_on_equity": 0.28560977231915224
},
{
"asset_turnover_ratio": 0.8186008304512331,
"current_ratio": 1.474463060337776,
"debt_to_equity_ratio": 0.8416571841603493,
"profit_margin": 0.22575344641855433,
"quarter": 2,
"return_on_assets": 0.18480195871545652,
"return_on_equity": 0.2872563236511003
},
{
"asset_turnover_ratio": 0.8320049758176621,
"current_ratio": 1.3407207150864247,
"debt_to_equity_ratio": 0.8075401205448824,
"profit_margin": 0.23357877679963507,
"quarter": 3,
"return_on_assets": 0.19433870454269947,
"return_on_equity": 0.2941167393299433
},
{
"asset_turnover_ratio": 0.8456282578613589,
"current_ratio": 2.1276060049315864,
"debt_to_equity_ratio": 0.783527375921807,
"profit_margin": 0.23285323502593316,
"quarter": 4,
"return_on_assets": 0.1969072754723614,
"return_on_equity": 0.29341413785335674
}
],
"income_statement": [
{
"depreciation": 161396,
"expenses": 1863055,
"income_tax": 238942,
"marketing_expense": 316062,
"net_income": 844443,
"net_profit": 605501,
"operational_expense": 985861,
"product_revenue": 1063692,
"quarter": 1,
"rd_expense": 262104,
"revenue": 2707498,
"salaries_expense": 812494,
"service_revenue": 1643806
},
{
"depreciation": 137120,
"expenses": 1938638,
"income_tax": 244872,
"marketing_expense": 253988,
"net_income": 881536,
"net_profit": 636664,
"operational_expense": 1343971,
"product_revenue": 634801,
"quarter": 2,
"rd_expense": 288257,
"revenue": 2820174,
"salaries_expense": 903496,
"service_revenue": 2185373
},
{
"depreciation": 139977,
"expenses": 2017287,
"income_tax": 234106,
"marketing_expense": 308840,
"net_income": 920253,
"net_profit": 686147,
"operational_expense": 1140067,
"product_revenue": 612598,
"quarter": 3,
"rd_expense": 236079,
"revenue": 2937540,
"salaries_expense": 726199,
"service_revenue": 2324942
},
{
"depreciation": 113245,
"expenses": 2099128,
"income_tax": 248180,
"marketing_expense": 387222,
"net_income": 960662,
"net_profit": 712482,
"operational_expense": 1119726,
"product_revenue": 912409,
"quarter": 4,
"rd_expense": 316199,
"revenue": 3059790,
"salaries_expense": 733605,
"service_revenue": 2147381
}
],
"market_conditions": {
"gdp_growth": [
0.0135905956266431,
0.025547290828702253,
0.018417948283695633,
0.018528056596562793
],
"inflation_rate": [
0.015178714027384629,
0.02224455485170329,
0.01574871347270067,
0.018528493787450397
],
"interest_rate": [
0.027820820763812655,
0.024363612426155055,
0.02817835267620519,
0.026629678854102903
],
"year": 2011
},
"random_event": null,
"year": 2011
}
] |
{
"advertising_type": "Social Media Campaigns",
"financial_health": "Excellent",
"founding_year": 2004,
"industry": "Advertising",
"location": "Lake Kathy",
"name": "Beasley, James and Chen",
"num_employees": 601,
"region": "Europe",
"revenue_size": "Small",
"website": "www.beasley,jamesandchen.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 91347,
"billable_hours_per_employee": 154,
"client_concentration": 0.1,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.63,
"gross_billings": 4793005,
"net_revenue": 3999043,
"new_client_acquisition": 5,
"organic_growth": 0.13,
"quarter": 1,
"revenue_per_employee": 6654
},
{
"average_project_size": 54205,
"billable_hours_per_employee": 106,
"client_concentration": 0.12,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.72,
"gross_billings": 4747476,
"net_revenue": 4048693,
"new_client_acquisition": 2,
"organic_growth": 0.01,
"quarter": 2,
"revenue_per_employee": 6737
},
{
"average_project_size": 166148,
"billable_hours_per_employee": 128,
"client_concentration": 0.21,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.64,
"gross_billings": 5171807,
"net_revenue": 4098961,
"new_client_acquisition": 3,
"organic_growth": 0.03,
"quarter": 3,
"revenue_per_employee": 6820
},
{
"average_project_size": 196538,
"billable_hours_per_employee": 137,
"client_concentration": 0.32,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.75,
"gross_billings": 5341743,
"net_revenue": 4149852,
"new_client_acquisition": 3,
"organic_growth": 0.04,
"quarter": 4,
"revenue_per_employee": 6905
}
],
"balance_sheet": [
{
"assets": 4929548,
"current_assets": 1505576,
"current_liabilities": 1224295,
"equity": 3758933,
"fixed_assets": 3423972,
"liabilities": 2407396,
"long_term_liabilities": 1183101,
"quarter": 1
},
{
"assets": 5016956,
"current_assets": 2292614,
"current_liabilities": 1228617,
"equity": 3735036,
"fixed_assets": 2724342,
"liabilities": 2467093,
"long_term_liabilities": 1238476,
"quarter": 2
},
{
"assets": 5105914,
"current_assets": 2431062,
"current_liabilities": 1221367,
"equity": 3795881,
"fixed_assets": 2674852,
"liabilities": 2528271,
"long_term_liabilities": 1306904,
"quarter": 3
},
{
"assets": 5196449,
"current_assets": 2141204,
"current_liabilities": 1534903,
"equity": 3839490,
"fixed_assets": 3055245,
"liabilities": 2590965,
"long_term_liabilities": 1056062,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 48780,
"financing_cash_flow": 6608,
"investing_cash_flow": -130555,
"net_cash_flow": 1289467,
"operating_cash_flow": 1448784,
"quarter": 1
},
{
"change_in_working_capital": -99196,
"financing_cash_flow": 171729,
"investing_cash_flow": -261718,
"net_cash_flow": 1109908,
"operating_cash_flow": 1314362,
"quarter": 2
},
{
"change_in_working_capital": 89641,
"financing_cash_flow": -182757,
"investing_cash_flow": -311941,
"net_cash_flow": 1144668,
"operating_cash_flow": 1387981,
"quarter": 3
},
{
"change_in_working_capital": 28726,
"financing_cash_flow": -199018,
"investing_cash_flow": -100781,
"net_cash_flow": 1587851,
"operating_cash_flow": 1482769,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8112392860359611,
"current_ratio": 1.229749365961635,
"debt_to_equity_ratio": 0.6404466373835341,
"profit_margin": 0.3092692426663079,
"quarter": 1,
"return_on_assets": 0.250891359613498,
"return_on_equity": 0.3290244864699637
},
{
"asset_turnover_ratio": 0.8070018951730891,
"current_ratio": 1.8660119467661607,
"debt_to_equity_ratio": 0.6605272345433886,
"profit_margin": 0.2927297772392226,
"quarter": 2,
"return_on_assets": 0.23623348500564884,
"return_on_equity": 0.3173123364808264
},
{
"asset_turnover_ratio": 0.8027869251225148,
"current_ratio": 1.990443494870911,
"debt_to_equity_ratio": 0.6660564438137023,
"profit_margin": 0.2972065359977809,
"quarter": 3,
"return_on_assets": 0.23859352115997254,
"return_on_equity": 0.32093682599638923
},
{
"asset_turnover_ratio": 0.7985938089645448,
"current_ratio": 1.3950093263222496,
"debt_to_equity_ratio": 0.6748200932936406,
"profit_margin": 0.29736144807091913,
"quarter": 4,
"return_on_assets": 0.23747101145416802,
"return_on_equity": 0.32139841489364473
}
],
"income_statement": [
{
"depreciation": 212003,
"expenses": 2437081,
"income_tax": 325181,
"marketing_expense": 290852,
"net_income": 1561962,
"net_profit": 1236781,
"operational_expense": 1578629,
"product_revenue": 1528905,
"quarter": 1,
"rd_expense": 396000,
"revenue": 3999043,
"salaries_expense": 1213283,
"service_revenue": 2470138
},
{
"depreciation": 129189,
"expenses": 2471405,
"income_tax": 392115,
"marketing_expense": 457518,
"net_income": 1577288,
"net_profit": 1185173,
"operational_expense": 1461149,
"product_revenue": 816740,
"quarter": 2,
"rd_expense": 327402,
"revenue": 4048693,
"salaries_expense": 851095,
"service_revenue": 3231953
},
{
"depreciation": 169743,
"expenses": 2506213,
"income_tax": 374510,
"marketing_expense": 310248,
"net_income": 1592748,
"net_profit": 1218238,
"operational_expense": 1593195,
"product_revenue": 978365,
"quarter": 3,
"rd_expense": 345056,
"revenue": 4098961,
"salaries_expense": 896920,
"service_revenue": 3120596
},
{
"depreciation": 248763,
"expenses": 2541511,
"income_tax": 374335,
"marketing_expense": 275255,
"net_income": 1608341,
"net_profit": 1234006,
"operational_expense": 1711399,
"product_revenue": 1399643,
"quarter": 4,
"rd_expense": 379973,
"revenue": 4149852,
"salaries_expense": 1235753,
"service_revenue": 2750209
}
],
"market_conditions": {
"gdp_growth": [
0.022790393393825763,
0.03243166631192038,
0.025694975454086146,
0.03135168796987483
],
"inflation_rate": [
0.017665215019579822,
0.010446144079574025,
0.012671475541951591,
0.01684652940468199
],
"interest_rate": [
0.028706540593789683,
0.03463507590876455,
0.0291351478785468,
0.03402940228575618
],
"year": 2004
},
"random_event": null,
"year": 2004
},
{
"advertising_kpis": [
{
"average_project_size": 171044,
"billable_hours_per_employee": 156,
"client_concentration": 0.39,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.78,
"gross_billings": 882707,
"net_revenue": 756608,
"new_client_acquisition": 4,
"organic_growth": 0.07,
"quarter": 1,
"revenue_per_employee": 1259
},
{
"average_project_size": 70850,
"billable_hours_per_employee": 105,
"client_concentration": 0.24,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.64,
"gross_billings": 950036,
"net_revenue": 783610,
"new_client_acquisition": 5,
"organic_growth": -0.03,
"quarter": 2,
"revenue_per_employee": 1304
},
{
"average_project_size": 155402,
"billable_hours_per_employee": 126,
"client_concentration": 0.2,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.8,
"gross_billings": 901869,
"net_revenue": 811577,
"new_client_acquisition": 2,
"organic_growth": -0.01,
"quarter": 3,
"revenue_per_employee": 1350
},
{
"average_project_size": 186871,
"billable_hours_per_employee": 147,
"client_concentration": 0.32,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.75,
"gross_billings": 1066823,
"net_revenue": 840541,
"new_client_acquisition": 5,
"organic_growth": 0.05,
"quarter": 4,
"revenue_per_employee": 1399
}
],
"balance_sheet": [
{
"assets": 1037076,
"current_assets": 323732,
"current_liabilities": 284572,
"equity": 676879,
"fixed_assets": 713344,
"liabilities": 560960,
"long_term_liabilities": 276388,
"quarter": 1
},
{
"assets": 1062259,
"current_assets": 322206,
"current_liabilities": 293968,
"equity": 715483,
"fixed_assets": 740053,
"liabilities": 568908,
"long_term_liabilities": 274940,
"quarter": 2
},
{
"assets": 1088055,
"current_assets": 435961,
"current_liabilities": 279335,
"equity": 738321,
"fixed_assets": 652094,
"liabilities": 576968,
"long_term_liabilities": 297633,
"quarter": 3
},
{
"assets": 1114476,
"current_assets": 467156,
"current_liabilities": 326533,
"equity": 758633,
"fixed_assets": 647320,
"liabilities": 585143,
"long_term_liabilities": 258610,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 84155,
"financing_cash_flow": 108395,
"investing_cash_flow": -438551,
"net_cash_flow": 93043,
"operating_cash_flow": 236776,
"quarter": 1
},
{
"change_in_working_capital": 2467,
"financing_cash_flow": 19859,
"investing_cash_flow": -151060,
"net_cash_flow": -173675,
"operating_cash_flow": 260415,
"quarter": 2
},
{
"change_in_working_capital": -59253,
"financing_cash_flow": 176423,
"investing_cash_flow": -454886,
"net_cash_flow": -56379,
"operating_cash_flow": 261394,
"quarter": 3
},
{
"change_in_working_capital": 43083,
"financing_cash_flow": 86699,
"investing_cash_flow": -373983,
"net_cash_flow": -50856,
"operating_cash_flow": 279448,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7295588751451195,
"current_ratio": 1.1376101654414348,
"debt_to_equity_ratio": 0.828744871683122,
"profit_margin": 0.2653461237523262,
"quarter": 1,
"return_on_assets": 0.19358561956886478,
"return_on_equity": 0.29660101731624117
},
{
"asset_turnover_ratio": 0.7376826178926231,
"current_ratio": 1.0960580743482284,
"debt_to_equity_ratio": 0.795138389032304,
"profit_margin": 0.2834726458314723,
"quarter": 2,
"return_on_assets": 0.20911284347790887,
"return_on_equity": 0.310464399573435
},
{
"asset_turnover_ratio": 0.7458970364549586,
"current_ratio": 1.560710258292015,
"debt_to_equity_ratio": 0.7814595548548666,
"profit_margin": 0.27999068480255107,
"quarter": 3,
"return_on_assets": 0.20884422202921726,
"return_on_equity": 0.30777128105525914
},
{
"asset_turnover_ratio": 0.7542028720223675,
"current_ratio": 1.4306547883368603,
"debt_to_equity_ratio": 0.7713123473405454,
"profit_margin": 0.27280049396757566,
"quarter": 4,
"return_on_assets": 0.20574691603946607,
"return_on_equity": 0.30225418614797933
}
],
"income_statement": [
{
"depreciation": 36013,
"expenses": 473696,
"income_tax": 82149,
"marketing_expense": 82740,
"net_income": 282912,
"net_profit": 200763,
"operational_expense": 330921,
"product_revenue": 192465,
"quarter": 1,
"rd_expense": 92591,
"revenue": 756608,
"salaries_expense": 233044,
"service_revenue": 564143
},
{
"depreciation": 38283,
"expenses": 490203,
"income_tax": 71275,
"marketing_expense": 94404,
"net_income": 293407,
"net_profit": 222132,
"operational_expense": 335207,
"product_revenue": 211201,
"quarter": 2,
"rd_expense": 52841,
"revenue": 783610,
"salaries_expense": 157223,
"service_revenue": 572409
},
{
"depreciation": 34160,
"expenses": 507286,
"income_tax": 77057,
"marketing_expense": 98259,
"net_income": 304291,
"net_profit": 227234,
"operational_expense": 281055,
"product_revenue": 249653,
"quarter": 3,
"rd_expense": 63610,
"revenue": 811577,
"salaries_expense": 220244,
"service_revenue": 561924
},
{
"depreciation": 50148,
"expenses": 524965,
"income_tax": 86276,
"marketing_expense": 81229,
"net_income": 315576,
"net_profit": 229300,
"operational_expense": 266672,
"product_revenue": 250588,
"quarter": 4,
"rd_expense": 85486,
"revenue": 840541,
"salaries_expense": 159038,
"service_revenue": 589953
}
],
"market_conditions": {
"gdp_growth": [
0.027334530982831,
0.02777390773185252,
0.027497527651569414,
0.02657635673070632
],
"inflation_rate": [
0.011937919805731338,
0.013293461408271909,
0.020656719098893217,
0.013629373904204095
],
"interest_rate": [
0.024155513827793886,
0.020519056245295965,
0.01885278090855024,
0.022603469782004587
],
"year": 2005
},
"random_event": null,
"year": 2005
},
{
"advertising_kpis": [
{
"average_project_size": 105593,
"billable_hours_per_employee": 160,
"client_concentration": 0.11,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.65,
"gross_billings": 1572948,
"net_revenue": 1216104,
"new_client_acquisition": 4,
"organic_growth": 0.08,
"quarter": 1,
"revenue_per_employee": 2023
},
{
"average_project_size": 114401,
"billable_hours_per_employee": 143,
"client_concentration": 0.15,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.8,
"gross_billings": 1501457,
"net_revenue": 1259539,
"new_client_acquisition": 3,
"organic_growth": 0.08,
"quarter": 2,
"revenue_per_employee": 2096
},
{
"average_project_size": 93144,
"billable_hours_per_employee": 139,
"client_concentration": 0.27,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.7,
"gross_billings": 1441521,
"net_revenue": 1304525,
"new_client_acquisition": 2,
"organic_growth": 0.08,
"quarter": 3,
"revenue_per_employee": 2171
},
{
"average_project_size": 140572,
"billable_hours_per_employee": 158,
"client_concentration": 0.34,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.76,
"gross_billings": 1734839,
"net_revenue": 1351118,
"new_client_acquisition": 3,
"organic_growth": 0.13,
"quarter": 4,
"revenue_per_employee": 2248
}
],
"balance_sheet": [
{
"assets": 1477910,
"current_assets": 573694,
"current_liabilities": 343020,
"equity": 901333,
"fixed_assets": 904216,
"liabilities": 771156,
"long_term_liabilities": 428136,
"quarter": 1
},
{
"assets": 1524303,
"current_assets": 593085,
"current_liabilities": 346488,
"equity": 930519,
"fixed_assets": 931218,
"liabilities": 781095,
"long_term_liabilities": 434607,
"quarter": 2
},
{
"assets": 1572152,
"current_assets": 534596,
"current_liabilities": 422659,
"equity": 990548,
"fixed_assets": 1037556,
"liabilities": 791162,
"long_term_liabilities": 368503,
"quarter": 3
},
{
"assets": 1621504,
"current_assets": 743171,
"current_liabilities": 419936,
"equity": 1031289,
"fixed_assets": 878333,
"liabilities": 801359,
"long_term_liabilities": 381423,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -74920,
"financing_cash_flow": 19986,
"investing_cash_flow": -410216,
"net_cash_flow": -102401,
"operating_cash_flow": 255032,
"quarter": 1
},
{
"change_in_working_capital": 43614,
"financing_cash_flow": -78669,
"investing_cash_flow": -274834,
"net_cash_flow": 219242,
"operating_cash_flow": 252514,
"quarter": 2
},
{
"change_in_working_capital": -37159,
"financing_cash_flow": -134275,
"investing_cash_flow": -132664,
"net_cash_flow": -166374,
"operating_cash_flow": 274198,
"quarter": 3
},
{
"change_in_working_capital": 52582,
"financing_cash_flow": -109867,
"investing_cash_flow": -352552,
"net_cash_flow": -166198,
"operating_cash_flow": 293095,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8228538950274374,
"current_ratio": 1.672479738790741,
"debt_to_equity_ratio": 0.8555728016171603,
"profit_margin": 0.16000194062349932,
"quarter": 1,
"return_on_assets": 0.13165822005399516,
"return_on_equity": 0.21587914788430027
},
{
"asset_turnover_ratio": 0.8263048750806106,
"current_ratio": 1.7117043014476692,
"debt_to_equity_ratio": 0.8394186470131185,
"profit_margin": 0.1487139342251411,
"quarter": 2,
"return_on_assets": 0.12288304884265136,
"return_on_equity": 0.20129734051642148
},
{
"asset_turnover_ratio": 0.8297702766653606,
"current_ratio": 1.2648399773812933,
"debt_to_equity_ratio": 0.7987114203451019,
"profit_margin": 0.16063931315996244,
"quarter": 3,
"return_on_assets": 0.13329372732407554,
"return_on_equity": 0.21155764284012485
},
{
"asset_turnover_ratio": 0.8332498717240291,
"current_ratio": 1.769724434199497,
"debt_to_equity_ratio": 0.7770460074722023,
"profit_margin": 0.15627354531580515,
"quarter": 4,
"return_on_assets": 0.13021491158825388,
"return_on_equity": 0.20473795415252175
}
],
"income_statement": [
{
"depreciation": 60453,
"expenses": 957946,
"income_tax": 63579,
"marketing_expense": 128761,
"net_income": 258158,
"net_profit": 194579,
"operational_expense": 520450,
"product_revenue": 424875,
"quarter": 1,
"rd_expense": 190872,
"revenue": 1216104,
"salaries_expense": 450276,
"service_revenue": 791229
},
{
"depreciation": 65203,
"expenses": 995675,
"income_tax": 76553,
"marketing_expense": 114071,
"net_income": 263864,
"net_profit": 187311,
"operational_expense": 665093,
"product_revenue": 350586,
"quarter": 2,
"rd_expense": 128312,
"revenue": 1259539,
"salaries_expense": 357070,
"service_revenue": 908953
},
{
"depreciation": 64640,
"expenses": 1034891,
"income_tax": 60076,
"marketing_expense": 152605,
"net_income": 269634,
"net_profit": 209558,
"operational_expense": 671735,
"product_revenue": 405000,
"quarter": 3,
"rd_expense": 132528,
"revenue": 1304525,
"salaries_expense": 428149,
"service_revenue": 899525
},
{
"depreciation": 81951,
"expenses": 1075651,
"income_tax": 64323,
"marketing_expense": 126848,
"net_income": 275467,
"net_profit": 211144,
"operational_expense": 651460,
"product_revenue": 329199,
"quarter": 4,
"rd_expense": 158521,
"revenue": 1351118,
"salaries_expense": 537657,
"service_revenue": 1021919
}
],
"market_conditions": {
"gdp_growth": [
0.005592969873755345,
0.012686699654542794,
0.01960263786687521,
0.008169948293888897
],
"inflation_rate": [
0.010219118581578132,
0.010394646400607919,
0.015314769212363723,
0.007309018983280811
],
"interest_rate": [
0.019256710691981937,
0.01845908737421203,
0.02331041659570209,
0.02229654895352349
],
"year": 2006
},
"random_event": {
"description": "Beasley, James and Chen Senior Leadership Change in 2006",
"impact": -0.03,
"type": "Senior Leadership Change"
},
"year": 2006
},
{
"advertising_kpis": [
{
"average_project_size": 95044,
"billable_hours_per_employee": 97,
"client_concentration": 0.31,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.78,
"gross_billings": 4798066,
"net_revenue": 3696232,
"new_client_acquisition": 1,
"organic_growth": -0.01,
"quarter": 1,
"revenue_per_employee": 6150
},
{
"average_project_size": 194323,
"billable_hours_per_employee": 119,
"client_concentration": 0.15,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.69,
"gross_billings": 4555535,
"net_revenue": 3764768,
"new_client_acquisition": 3,
"organic_growth": 0.1,
"quarter": 2,
"revenue_per_employee": 6264
},
{
"average_project_size": 74784,
"billable_hours_per_employee": 148,
"client_concentration": 0.17,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.77,
"gross_billings": 4946641,
"net_revenue": 3834575,
"new_client_acquisition": 3,
"organic_growth": -0.02,
"quarter": 3,
"revenue_per_employee": 6380
},
{
"average_project_size": 114936,
"billable_hours_per_employee": 146,
"client_concentration": 0.37,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.7,
"gross_billings": 4582389,
"net_revenue": 3905677,
"new_client_acquisition": 4,
"organic_growth": -0.03,
"quarter": 4,
"revenue_per_employee": 6499
}
],
"balance_sheet": [
{
"assets": 3840032,
"current_assets": 1690803,
"current_liabilities": 1047338,
"equity": 2809669,
"fixed_assets": 2149229,
"liabilities": 1991863,
"long_term_liabilities": 944525,
"quarter": 1
},
{
"assets": 3957562,
"current_assets": 1197974,
"current_liabilities": 1020939,
"equity": 2919686,
"fixed_assets": 2759588,
"liabilities": 2021572,
"long_term_liabilities": 1000633,
"quarter": 2
},
{
"assets": 4078688,
"current_assets": 1843079,
"current_liabilities": 982951,
"equity": 2939024,
"fixed_assets": 2235609,
"liabilities": 2051724,
"long_term_liabilities": 1068773,
"quarter": 3
},
{
"assets": 4203522,
"current_assets": 1910253,
"current_liabilities": 1028938,
"equity": 3055046,
"fixed_assets": 2293269,
"liabilities": 2082326,
"long_term_liabilities": 1053388,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -96691,
"financing_cash_flow": -124963,
"investing_cash_flow": -251391,
"net_cash_flow": 608779,
"operating_cash_flow": 1145004,
"quarter": 1
},
{
"change_in_working_capital": 14305,
"financing_cash_flow": -140615,
"investing_cash_flow": -151969,
"net_cash_flow": 832207,
"operating_cash_flow": 1209427,
"quarter": 2
},
{
"change_in_working_capital": 27923,
"financing_cash_flow": 56859,
"investing_cash_flow": -451056,
"net_cash_flow": 389630,
"operating_cash_flow": 1137647,
"quarter": 3
},
{
"change_in_working_capital": 93544,
"financing_cash_flow": -8922,
"investing_cash_flow": -228794,
"net_cash_flow": 911687,
"operating_cash_flow": 1107581,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.962552395396705,
"current_ratio": 1.614381412686258,
"debt_to_equity_ratio": 0.7089315503000532,
"profit_margin": 0.2601297754037084,
"quarter": 1,
"return_on_assets": 0.25038853842884645,
"return_on_equity": 0.3422111287842091
},
{
"asset_turnover_ratio": 0.9512846545423672,
"current_ratio": 1.1734040917234037,
"debt_to_equity_ratio": 0.6923936341099693,
"profit_margin": 0.2612899387160112,
"quarter": 2,
"return_on_assets": 0.248561109086857,
"return_on_equity": 0.33691842204949435
},
{
"asset_turnover_ratio": 0.9401491361928149,
"current_ratio": 1.8750466706885693,
"debt_to_equity_ratio": 0.6980970553489866,
"profit_margin": 0.23785165239954884,
"quarter": 3,
"return_on_assets": 0.22361602554546953,
"return_on_equity": 0.3103275100849806
},
{
"asset_turnover_ratio": 0.9291439416755759,
"current_ratio": 1.856528770440979,
"debt_to_equity_ratio": 0.6816021755482569,
"profit_margin": 0.2391006731995503,
"quarter": 4,
"return_on_assets": 0.2221589419539139,
"return_on_equity": 0.30567461177343974
}
],
"income_statement": [
{
"depreciation": 183504,
"expenses": 2465320,
"income_tax": 269412,
"marketing_expense": 288894,
"net_income": 1230912,
"net_profit": 961500,
"operational_expense": 1700598,
"product_revenue": 1016670,
"quarter": 1,
"rd_expense": 347931,
"revenue": 3696232,
"salaries_expense": 766082,
"service_revenue": 2679562
},
{
"depreciation": 225731,
"expenses": 2514771,
"income_tax": 266301,
"marketing_expense": 341088,
"net_income": 1249997,
"net_profit": 983696,
"operational_expense": 1320744,
"product_revenue": 1136732,
"quarter": 2,
"rd_expense": 323177,
"revenue": 3764768,
"salaries_expense": 920714,
"service_revenue": 2628036
},
{
"depreciation": 225587,
"expenses": 2565215,
"income_tax": 357300,
"marketing_expense": 506881,
"net_income": 1269360,
"net_profit": 912060,
"operational_expense": 1574025,
"product_revenue": 1051574,
"quarter": 3,
"rd_expense": 385503,
"revenue": 3834575,
"salaries_expense": 841098,
"service_revenue": 2783001
},
{
"depreciation": 173731,
"expenses": 2616670,
"income_tax": 355157,
"marketing_expense": 377874,
"net_income": 1289007,
"net_profit": 933850,
"operational_expense": 1447681,
"product_revenue": 1444270,
"quarter": 4,
"rd_expense": 484830,
"revenue": 3905677,
"salaries_expense": 1152502,
"service_revenue": 2461407
}
],
"market_conditions": {
"gdp_growth": [
0.032928654017014274,
0.03310437012532711,
0.026100406698825344,
0.025687527756869968
],
"inflation_rate": [
0.008208630206656235,
0.015757492539786252,
0.014421048956396006,
0.017251189355257136
],
"interest_rate": [
0.02707288891863561,
0.02346359751508885,
0.019368694501028696,
0.020144568321281663
],
"year": 2007
},
"random_event": null,
"year": 2007
},
{
"advertising_kpis": [
{
"average_project_size": 190741,
"billable_hours_per_employee": 139,
"client_concentration": 0.11,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.78,
"gross_billings": 2075562,
"net_revenue": 1822978,
"new_client_acquisition": 1,
"organic_growth": 0.11,
"quarter": 1,
"revenue_per_employee": 3033
},
{
"average_project_size": 61335,
"billable_hours_per_employee": 115,
"client_concentration": 0.19,
"client_retention_rate": 0.9,
"employee_utilization_rate": 0.77,
"gross_billings": 2428064,
"net_revenue": 1899133,
"new_client_acquisition": 1,
"organic_growth": -0.03,
"quarter": 2,
"revenue_per_employee": 3160
},
{
"average_project_size": 91432,
"billable_hours_per_employee": 142,
"client_concentration": 0.28,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.79,
"gross_billings": 2458342,
"net_revenue": 1978471,
"new_client_acquisition": 3,
"organic_growth": -0.03,
"quarter": 3,
"revenue_per_employee": 3292
},
{
"average_project_size": 181593,
"billable_hours_per_employee": 100,
"client_concentration": 0.35,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.62,
"gross_billings": 2341437,
"net_revenue": 2061123,
"new_client_acquisition": 2,
"organic_growth": 0.01,
"quarter": 4,
"revenue_per_employee": 3429
}
],
"balance_sheet": [
{
"assets": 2046519,
"current_assets": 636301,
"current_liabilities": 464126,
"equity": 1492705,
"fixed_assets": 1410218,
"liabilities": 892890,
"long_term_liabilities": 428764,
"quarter": 1
},
{
"assets": 2095060,
"current_assets": 652112,
"current_liabilities": 450195,
"equity": 1530592,
"fixed_assets": 1442948,
"liabilities": 911711,
"long_term_liabilities": 461516,
"quarter": 2
},
{
"assets": 2144753,
"current_assets": 1034206,
"current_liabilities": 480044,
"equity": 1546004,
"fixed_assets": 1110547,
"liabilities": 930930,
"long_term_liabilities": 450886,
"quarter": 3
},
{
"assets": 2195624,
"current_assets": 1039348,
"current_liabilities": 513126,
"equity": 1595147,
"fixed_assets": 1156276,
"liabilities": 950554,
"long_term_liabilities": 437428,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 32598,
"financing_cash_flow": -78671,
"investing_cash_flow": -448525,
"net_cash_flow": 4058,
"operating_cash_flow": 473276,
"quarter": 1
},
{
"change_in_working_capital": -84142,
"financing_cash_flow": 53217,
"investing_cash_flow": -470995,
"net_cash_flow": 144785,
"operating_cash_flow": 435270,
"quarter": 2
},
{
"change_in_working_capital": 52093,
"financing_cash_flow": 156398,
"investing_cash_flow": -243459,
"net_cash_flow": 117590,
"operating_cash_flow": 426156,
"quarter": 3
},
{
"change_in_working_capital": -11075,
"financing_cash_flow": 96686,
"investing_cash_flow": -327562,
"net_cash_flow": -57613,
"operating_cash_flow": 464700,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8907701321121377,
"current_ratio": 1.3709660738678722,
"debt_to_equity_ratio": 0.5981690957020979,
"profit_margin": 0.18600114757281766,
"quarter": 1,
"return_on_assets": 0.16568426679644802,
"return_on_equity": 0.22715539909091215
},
{
"asset_turnover_ratio": 0.9064814372858057,
"current_ratio": 1.44851009007208,
"debt_to_equity_ratio": 0.5956590652505697,
"profit_margin": 0.1828429077900284,
"quarter": 2,
"return_on_assets": 0.16574370185102097,
"return_on_equity": 0.2268684273797328
},
{
"asset_turnover_ratio": 0.9224703264198721,
"current_ratio": 2.1543983468182084,
"debt_to_equity_ratio": 0.6021523877040421,
"profit_margin": 0.1678978362584036,
"quarter": 3,
"return_on_assets": 0.15488077181847978,
"return_on_equity": 0.21486425649610222
},
{
"asset_turnover_ratio": 0.9387413327600719,
"current_ratio": 2.025521996546657,
"debt_to_equity_ratio": 0.59590370041131,
"profit_margin": 0.16984769953078976,
"quarter": 4,
"return_on_assets": 0.1594430558237658,
"return_on_equity": 0.21946378609620304
}
],
"income_statement": [
{
"depreciation": 134200,
"expenses": 1390283,
"income_tax": 93619,
"marketing_expense": 202148,
"net_income": 432695,
"net_profit": 339076,
"operational_expense": 823073,
"product_revenue": 661049,
"quarter": 1,
"rd_expense": 232663,
"revenue": 1822978,
"salaries_expense": 588130,
"service_revenue": 1161929
},
{
"depreciation": 88027,
"expenses": 1458951,
"income_tax": 92939,
"marketing_expense": 148679,
"net_income": 440182,
"net_profit": 347243,
"operational_expense": 823586,
"product_revenue": 659236,
"quarter": 2,
"rd_expense": 283888,
"revenue": 1899133,
"salaries_expense": 727590,
"service_revenue": 1239897
},
{
"depreciation": 93975,
"expenses": 1531011,
"income_tax": 115279,
"marketing_expense": 204291,
"net_income": 447460,
"net_profit": 332181,
"operational_expense": 884181,
"product_revenue": 512340,
"quarter": 3,
"rd_expense": 157051,
"revenue": 1978471,
"salaries_expense": 614981,
"service_revenue": 1466131
},
{
"depreciation": 114623,
"expenses": 1606630,
"income_tax": 104416,
"marketing_expense": 192138,
"net_income": 454493,
"net_profit": 350077,
"operational_expense": 879361,
"product_revenue": 497462,
"quarter": 4,
"rd_expense": 206083,
"revenue": 2061123,
"salaries_expense": 512103,
"service_revenue": 1563661
}
],
"market_conditions": {
"gdp_growth": [
0.02961315395570001,
0.01596147171445304,
0.02837185715955516,
0.015774962086413317
],
"inflation_rate": [
0.020675388450962538,
0.019913518339663663,
0.0153449488391404,
0.02064060781747343
],
"interest_rate": [
0.0419805603680848,
0.03545241630993737,
0.0376593398885573,
0.03382190363264273
],
"year": 2008
},
"random_event": null,
"year": 2008
},
{
"advertising_kpis": [
{
"average_project_size": 134442,
"billable_hours_per_employee": 98,
"client_concentration": 0.21,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.73,
"gross_billings": 1470575,
"net_revenue": 1249505,
"new_client_acquisition": 4,
"organic_growth": -0.01,
"quarter": 1,
"revenue_per_employee": 2079
},
{
"average_project_size": 113726,
"billable_hours_per_employee": 101,
"client_concentration": 0.22,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.73,
"gross_billings": 1629977,
"net_revenue": 1279032,
"new_client_acquisition": 2,
"organic_growth": 0.02,
"quarter": 2,
"revenue_per_employee": 2128
},
{
"average_project_size": 82829,
"billable_hours_per_employee": 140,
"client_concentration": 0.19,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.78,
"gross_billings": 1652650,
"net_revenue": 1309256,
"new_client_acquisition": 5,
"organic_growth": 0.08,
"quarter": 3,
"revenue_per_employee": 2178
},
{
"average_project_size": 124359,
"billable_hours_per_employee": 155,
"client_concentration": 0.28,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.73,
"gross_billings": 1594189,
"net_revenue": 1340196,
"new_client_acquisition": 4,
"organic_growth": 0,
"quarter": 4,
"revenue_per_employee": 2230
}
],
"balance_sheet": [
{
"assets": 1287958,
"current_assets": 559426,
"current_liabilities": 325983,
"equity": 953831,
"fixed_assets": 728532,
"liabilities": 582562,
"long_term_liabilities": 256579,
"quarter": 1
},
{
"assets": 1324816,
"current_assets": 612634,
"current_liabilities": 248058,
"equity": 986087,
"fixed_assets": 712182,
"liabilities": 592555,
"long_term_liabilities": 344497,
"quarter": 2
},
{
"assets": 1362729,
"current_assets": 589182,
"current_liabilities": 313478,
"equity": 1027335,
"fixed_assets": 773547,
"liabilities": 602720,
"long_term_liabilities": 289242,
"quarter": 3
},
{
"assets": 1401728,
"current_assets": 667402,
"current_liabilities": 319979,
"equity": 1051686,
"fixed_assets": 734326,
"liabilities": 613059,
"long_term_liabilities": 293080,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 13282,
"financing_cash_flow": -87769,
"investing_cash_flow": -134034,
"net_cash_flow": 68056,
"operating_cash_flow": 316096,
"quarter": 1
},
{
"change_in_working_capital": -74083,
"financing_cash_flow": 195100,
"investing_cash_flow": -295920,
"net_cash_flow": 141239,
"operating_cash_flow": 335024,
"quarter": 2
},
{
"change_in_working_capital": -12258,
"financing_cash_flow": 162626,
"investing_cash_flow": -391912,
"net_cash_flow": 412187,
"operating_cash_flow": 320563,
"quarter": 3
},
{
"change_in_working_capital": 85289,
"financing_cash_flow": -75931,
"investing_cash_flow": -116072,
"net_cash_flow": 98752,
"operating_cash_flow": 349745,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9701442127771247,
"current_ratio": 1.7161201657755158,
"debt_to_equity_ratio": 0.6107601870771656,
"profit_margin": 0.19882673538721335,
"quarter": 1,
"return_on_assets": 0.19289060668127378,
"return_on_equity": 0.26046018634328305
},
{
"asset_turnover_ratio": 0.9654412386323836,
"current_ratio": 2.469720791105306,
"debt_to_equity_ratio": 0.6009155378785036,
"profit_margin": 0.19845164155392517,
"quarter": 2,
"return_on_assets": 0.19159339863045133,
"return_on_equity": 0.2574073078744573
},
{
"asset_turnover_ratio": 0.9607603566079536,
"current_ratio": 1.879500315811636,
"debt_to_equity_ratio": 0.5866830196576579,
"profit_margin": 0.2041816115412112,
"quarter": 3,
"return_on_assets": 0.1961695979171207,
"return_on_equity": 0.26021307557904677
},
{
"asset_turnover_ratio": 0.9561027531732262,
"current_ratio": 2.085768128533435,
"debt_to_equity_ratio": 0.5829296957456883,
"profit_margin": 0.19625263767389248,
"quarter": 4,
"return_on_assets": 0.1876376871975162,
"return_on_equity": 0.2500908065715432
}
],
"income_statement": [
{
"depreciation": 67661,
"expenses": 896390,
"income_tax": 104680,
"marketing_expense": 176846,
"net_income": 353115,
"net_profit": 248435,
"operational_expense": 532140,
"product_revenue": 410968,
"quarter": 1,
"rd_expense": 102504,
"revenue": 1249505,
"salaries_expense": 309939,
"service_revenue": 838537
},
{
"depreciation": 81198,
"expenses": 924662,
"income_tax": 100544,
"marketing_expense": 127476,
"net_income": 354370,
"net_profit": 253826,
"operational_expense": 568298,
"product_revenue": 263473,
"quarter": 2,
"rd_expense": 121199,
"revenue": 1279032,
"salaries_expense": 412998,
"service_revenue": 1015559
},
{
"depreciation": 53237,
"expenses": 953826,
"income_tax": 88104,
"marketing_expense": 186697,
"net_income": 355430,
"net_profit": 267326,
"operational_expense": 529109,
"product_revenue": 473941,
"quarter": 3,
"rd_expense": 130544,
"revenue": 1309256,
"salaries_expense": 435531,
"service_revenue": 835315
},
{
"depreciation": 86728,
"expenses": 983909,
"income_tax": 93270,
"marketing_expense": 170505,
"net_income": 356287,
"net_profit": 263017,
"operational_expense": 602444,
"product_revenue": 398789,
"quarter": 4,
"rd_expense": 139829,
"revenue": 1340196,
"salaries_expense": 353403,
"service_revenue": 941407
}
],
"market_conditions": {
"gdp_growth": [
0.016809346765163817,
0.018001031628674866,
0.007056853491127686,
0.0033655546734138782
],
"inflation_rate": [
0.015538587226297088,
0.007138800828097573,
0.014587380183893352,
0.01022963567033169
],
"interest_rate": [
0.024296353327563983,
0.026884203108077095,
0.02396509052568594,
0.02509050566704441
],
"year": 2009
},
"random_event": {
"description": "Beasley, James and Chen Award Nomination in 2009",
"impact": 0.07,
"type": "Award Nomination"
},
"year": 2009
},
{
"advertising_kpis": [
{
"average_project_size": 109812,
"billable_hours_per_employee": 104,
"client_concentration": 0.22,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.65,
"gross_billings": 4473082,
"net_revenue": 3670442,
"new_client_acquisition": 5,
"organic_growth": 0.15,
"quarter": 1,
"revenue_per_employee": 6107
},
{
"average_project_size": 191319,
"billable_hours_per_employee": 121,
"client_concentration": 0.33,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.68,
"gross_billings": 4762304,
"net_revenue": 3812576,
"new_client_acquisition": 1,
"organic_growth": 0.15,
"quarter": 2,
"revenue_per_employee": 6344
},
{
"average_project_size": 184356,
"billable_hours_per_employee": 149,
"client_concentration": 0.26,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.71,
"gross_billings": 4417418,
"net_revenue": 3960215,
"new_client_acquisition": 4,
"organic_growth": 0.02,
"quarter": 3,
"revenue_per_employee": 6589
},
{
"average_project_size": 128535,
"billable_hours_per_employee": 158,
"client_concentration": 0.12,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.79,
"gross_billings": 4893263,
"net_revenue": 4113571,
"new_client_acquisition": 5,
"organic_growth": 0.05,
"quarter": 4,
"revenue_per_employee": 6845
}
],
"balance_sheet": [
{
"assets": 3934266,
"current_assets": 1903380,
"current_liabilities": 779275,
"equity": 3203079,
"fixed_assets": 2030886,
"liabilities": 1685490,
"long_term_liabilities": 906215,
"quarter": 1
},
{
"assets": 4069517,
"current_assets": 1771475,
"current_liabilities": 809459,
"equity": 3374383,
"fixed_assets": 2298042,
"liabilities": 1717132,
"long_term_liabilities": 907673,
"quarter": 2
},
{
"assets": 4209418,
"current_assets": 1311121,
"current_liabilities": 897652,
"equity": 3419891,
"fixed_assets": 2898297,
"liabilities": 1749367,
"long_term_liabilities": 851715,
"quarter": 3
},
{
"assets": 4354128,
"current_assets": 1595618,
"current_liabilities": 1013347,
"equity": 3572572,
"fixed_assets": 2758510,
"liabilities": 1782207,
"long_term_liabilities": 768860,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 15487,
"financing_cash_flow": 190951,
"investing_cash_flow": -270548,
"net_cash_flow": 840445,
"operating_cash_flow": 1085450,
"quarter": 1
},
{
"change_in_working_capital": -83675,
"financing_cash_flow": 194532,
"investing_cash_flow": -157291,
"net_cash_flow": 1020426,
"operating_cash_flow": 1238272,
"quarter": 2
},
{
"change_in_working_capital": -4111,
"financing_cash_flow": 96855,
"investing_cash_flow": -206114,
"net_cash_flow": 588309,
"operating_cash_flow": 1114827,
"quarter": 3
},
{
"change_in_working_capital": -41097,
"financing_cash_flow": -53454,
"investing_cash_flow": -368114,
"net_cash_flow": 916763,
"operating_cash_flow": 1239852,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9329420023963809,
"current_ratio": 2.4425010426357834,
"debt_to_equity_ratio": 0.5262093129766703,
"profit_margin": 0.25999675243472037,
"quarter": 1,
"return_on_assets": 0.24256189083300417,
"return_on_equity": 0.29793302007224925
},
{
"asset_turnover_ratio": 0.9368620403846452,
"current_ratio": 2.188467853220484,
"debt_to_equity_ratio": 0.5088728813534208,
"profit_margin": 0.2680597055639022,
"quarter": 2,
"return_on_assets": 0.25113496269950464,
"return_on_equity": 0.30286959127046337
},
{
"asset_turnover_ratio": 0.9407987042389233,
"current_ratio": 1.4606116847063226,
"debt_to_equity_ratio": 0.51152712177084,
"profit_margin": 0.24237067936968068,
"quarter": 3,
"return_on_assets": 0.22802202109650313,
"return_on_equity": 0.28066391589673473
},
{
"asset_turnover_ratio": 0.944751968706478,
"current_ratio": 1.5746017899100704,
"debt_to_equity_ratio": 0.4988582455441066,
"profit_margin": 0.24325604201313167,
"quarter": 4,
"return_on_assets": 0.22981662459165186,
"return_on_equity": 0.28009260555140664
}
],
"income_statement": [
{
"depreciation": 131147,
"expenses": 2437324,
"income_tax": 278815,
"marketing_expense": 461346,
"net_income": 1233118,
"net_profit": 954303,
"operational_expense": 1591411,
"product_revenue": 1229620,
"quarter": 1,
"rd_expense": 318163,
"revenue": 3670442,
"salaries_expense": 1136546,
"service_revenue": 2440822
},
{
"depreciation": 216274,
"expenses": 2521699,
"income_tax": 268879,
"marketing_expense": 462178,
"net_income": 1290877,
"net_profit": 1021998,
"operational_expense": 1478980,
"product_revenue": 1292936,
"quarter": 2,
"rd_expense": 338372,
"revenue": 3812576,
"salaries_expense": 1065814,
"service_revenue": 2519640
},
{
"depreciation": 154987,
"expenses": 2608994,
"income_tax": 391381,
"marketing_expense": 264990,
"net_income": 1351221,
"net_profit": 959840,
"operational_expense": 1330163,
"product_revenue": 849201,
"quarter": 3,
"rd_expense": 377830,
"revenue": 3960215,
"salaries_expense": 799040,
"service_revenue": 3111014
},
{
"depreciation": 239201,
"expenses": 2699312,
"income_tax": 413608,
"marketing_expense": 330889,
"net_income": 1414259,
"net_profit": 1000651,
"operational_expense": 1361564,
"product_revenue": 1066468,
"quarter": 4,
"rd_expense": 286368,
"revenue": 4113571,
"salaries_expense": 1153461,
"service_revenue": 3047103
}
],
"market_conditions": {
"gdp_growth": [
0.023449045589336782,
0.022677681328249516,
0.007534213431165355,
0.025023672027491388
],
"inflation_rate": [
0.016239476761007288,
0.020069797904874932,
0.020063094770310236,
0.022857562393448685
],
"interest_rate": [
0.028884242484570534,
0.0315980129783772,
0.03221937277103009,
0.03251416386117151
],
"year": 2010
},
"random_event": null,
"year": 2010
},
{
"advertising_kpis": [
{
"average_project_size": 123086,
"billable_hours_per_employee": 127,
"client_concentration": 0.11,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.74,
"gross_billings": 4584534,
"net_revenue": 3845942,
"new_client_acquisition": 5,
"organic_growth": 0.11,
"quarter": 1,
"revenue_per_employee": 6399
},
{
"average_project_size": 50144,
"billable_hours_per_employee": 148,
"client_concentration": 0.26,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.79,
"gross_billings": 4591382,
"net_revenue": 4038332,
"new_client_acquisition": 1,
"organic_growth": 0.13,
"quarter": 2,
"revenue_per_employee": 6719
},
{
"average_project_size": 172492,
"billable_hours_per_employee": 142,
"client_concentration": 0.14,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.71,
"gross_billings": 5108131,
"net_revenue": 4240346,
"new_client_acquisition": 2,
"organic_growth": -0.01,
"quarter": 3,
"revenue_per_employee": 7055
},
{
"average_project_size": 84859,
"billable_hours_per_employee": 105,
"client_concentration": 0.13,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.76,
"gross_billings": 5281859,
"net_revenue": 4452466,
"new_client_acquisition": 2,
"organic_growth": -0.02,
"quarter": 4,
"revenue_per_employee": 7408
}
],
"balance_sheet": [
{
"assets": 5485872,
"current_assets": 2246822,
"current_liabilities": 1239113,
"equity": 3714528,
"fixed_assets": 3239050,
"liabilities": 2676362,
"long_term_liabilities": 1437249,
"quarter": 1
},
{
"assets": 5585278,
"current_assets": 2046707,
"current_liabilities": 1392443,
"equity": 3912006,
"fixed_assets": 3538571,
"liabilities": 2705100,
"long_term_liabilities": 1312657,
"quarter": 2
},
{
"assets": 5686485,
"current_assets": 2103767,
"current_liabilities": 1217271,
"equity": 3965993,
"fixed_assets": 3582718,
"liabilities": 2734146,
"long_term_liabilities": 1516875,
"quarter": 3
},
{
"assets": 5789526,
"current_assets": 1952038,
"current_liabilities": 1139519,
"equity": 4210903,
"fixed_assets": 3837488,
"liabilities": 2763503,
"long_term_liabilities": 1623984,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 62621,
"financing_cash_flow": 109657,
"investing_cash_flow": -374757,
"net_cash_flow": 639634,
"operating_cash_flow": 1034827,
"quarter": 1
},
{
"change_in_working_capital": 51609,
"financing_cash_flow": -145216,
"investing_cash_flow": -190183,
"net_cash_flow": 525400,
"operating_cash_flow": 1243745,
"quarter": 2
},
{
"change_in_working_capital": -63207,
"financing_cash_flow": 99584,
"investing_cash_flow": -337571,
"net_cash_flow": 767322,
"operating_cash_flow": 1155085,
"quarter": 3
},
{
"change_in_working_capital": -43222,
"financing_cash_flow": -137970,
"investing_cash_flow": -355787,
"net_cash_flow": 1185166,
"operating_cash_flow": 1418605,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7010630215214646,
"current_ratio": 1.813250284679444,
"debt_to_equity_ratio": 0.7205120004479708,
"profit_margin": 0.23531764129568256,
"quarter": 1,
"return_on_assets": 0.1649724966240554,
"return_on_equity": 0.2436427993004764
},
{
"asset_turnover_ratio": 0.7230315124869344,
"current_ratio": 1.4698677073316466,
"debt_to_equity_ratio": 0.6914866694989732,
"profit_margin": 0.25550846240477504,
"quarter": 2,
"return_on_assets": 0.18474067002573552,
"return_on_equity": 0.26375930916261375
},
{
"asset_turnover_ratio": 0.7456884173615159,
"current_ratio": 1.728265111055796,
"debt_to_equity_ratio": 0.6893975859261476,
"profit_margin": 0.23904983225425472,
"quarter": 3,
"return_on_assets": 0.17825669108421108,
"return_on_equity": 0.25558643194781233
},
{
"asset_turnover_ratio": 0.769055359627023,
"current_ratio": 1.713036816411135,
"debt_to_equity_ratio": 0.6562732506543133,
"profit_margin": 0.26611769747371455,
"quarter": 4,
"return_on_assets": 0.20465924153376286,
"return_on_equity": 0.2813838266994039
}
],
"income_statement": [
{
"depreciation": 129809,
"expenses": 2582239,
"income_tax": 358685,
"marketing_expense": 401235,
"net_income": 1263703,
"net_profit": 905018,
"operational_expense": 1423784,
"product_revenue": 1178803,
"quarter": 1,
"rd_expense": 296088,
"revenue": 3845942,
"salaries_expense": 823740,
"service_revenue": 2667139
},
{
"depreciation": 211917,
"expenses": 2698978,
"income_tax": 307526,
"marketing_expense": 360713,
"net_income": 1339354,
"net_profit": 1031828,
"operational_expense": 1459265,
"product_revenue": 937798,
"quarter": 2,
"rd_expense": 484346,
"revenue": 4038332,
"salaries_expense": 1268432,
"service_revenue": 3100534
},
{
"depreciation": 141431,
"expenses": 2820996,
"income_tax": 405696,
"marketing_expense": 444993,
"net_income": 1419350,
"net_profit": 1013654,
"operational_expense": 1818937,
"product_revenue": 1367876,
"quarter": 3,
"rd_expense": 295627,
"revenue": 4240346,
"salaries_expense": 1138204,
"service_revenue": 2872470
},
{
"depreciation": 233725,
"expenses": 2948530,
"income_tax": 319056,
"marketing_expense": 404653,
"net_income": 1503936,
"net_profit": 1184880,
"operational_expense": 1959879,
"product_revenue": 1760767,
"quarter": 4,
"rd_expense": 561923,
"revenue": 4452466,
"salaries_expense": 1191947,
"service_revenue": 2691699
}
],
"market_conditions": {
"gdp_growth": [
0.009387602873092973,
0.014375103999652335,
0.005891531417756659,
0.021156640879753795
],
"inflation_rate": [
0.010565144082368128,
0.008749068141074689,
0.017001418229755125,
0.012061229877622863
],
"interest_rate": [
0.030532697104745543,
0.02609712588709653,
0.030298067383833983,
0.03209886469162441
],
"year": 2011
},
"random_event": null,
"year": 2011
},
{
"advertising_kpis": [
{
"average_project_size": 63089,
"billable_hours_per_employee": 131,
"client_concentration": 0.27,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.61,
"gross_billings": 5016178,
"net_revenue": 4362283,
"new_client_acquisition": 1,
"organic_growth": -0.04,
"quarter": 1,
"revenue_per_employee": 7258
},
{
"average_project_size": 90441,
"billable_hours_per_employee": 80,
"client_concentration": 0.33,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.67,
"gross_billings": 5541162,
"net_revenue": 4496764,
"new_client_acquisition": 1,
"organic_growth": 0.11,
"quarter": 2,
"revenue_per_employee": 7482
},
{
"average_project_size": 145701,
"billable_hours_per_employee": 122,
"client_concentration": 0.18,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.67,
"gross_billings": 5801915,
"net_revenue": 4635391,
"new_client_acquisition": 4,
"organic_growth": 0.15,
"quarter": 3,
"revenue_per_employee": 7713
},
{
"average_project_size": 192438,
"billable_hours_per_employee": 125,
"client_concentration": 0.38,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.67,
"gross_billings": 5270442,
"net_revenue": 4778292,
"new_client_acquisition": 3,
"organic_growth": -0.03,
"quarter": 4,
"revenue_per_employee": 7951
}
],
"balance_sheet": [
{
"assets": 4486919,
"current_assets": 1383392,
"current_liabilities": 1079656,
"equity": 3524033,
"fixed_assets": 3103527,
"liabilities": 2102606,
"long_term_liabilities": 1022950,
"quarter": 1
},
{
"assets": 4607883,
"current_assets": 1438731,
"current_liabilities": 1120983,
"equity": 3587157,
"fixed_assets": 3169152,
"liabilities": 2157105,
"long_term_liabilities": 1036122,
"quarter": 2
},
{
"assets": 4732109,
"current_assets": 1618523,
"current_liabilities": 1244290,
"equity": 3745374,
"fixed_assets": 3113586,
"liabilities": 2213016,
"long_term_liabilities": 968726,
"quarter": 3
},
{
"assets": 4859684,
"current_assets": 1718627,
"current_liabilities": 994994,
"equity": 3840031,
"fixed_assets": 3141057,
"liabilities": 2270377,
"long_term_liabilities": 1275383,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -52567,
"financing_cash_flow": -187197,
"investing_cash_flow": -344543,
"net_cash_flow": 1243562,
"operating_cash_flow": 1348357,
"quarter": 1
},
{
"change_in_working_capital": 67252,
"financing_cash_flow": 176613,
"investing_cash_flow": -326672,
"net_cash_flow": 1246205,
"operating_cash_flow": 1386832,
"quarter": 2
},
{
"change_in_working_capital": 27186,
"financing_cash_flow": -75186,
"investing_cash_flow": -173766,
"net_cash_flow": 947187,
"operating_cash_flow": 1510103,
"quarter": 3
},
{
"change_in_working_capital": 9237,
"financing_cash_flow": 121580,
"investing_cash_flow": -105920,
"net_cash_flow": 1165321,
"operating_cash_flow": 1492266,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9722223646114405,
"current_ratio": 1.281326644783153,
"debt_to_equity_ratio": 0.5966476477376914,
"profit_margin": 0.26126686416264144,
"quarter": 1,
"return_on_assets": 0.2540094884708193,
"return_on_equity": 0.3234135435167605
},
{
"asset_turnover_ratio": 0.9758850213861767,
"current_ratio": 1.283454789234092,
"debt_to_equity_ratio": 0.6013411177709813,
"profit_margin": 0.25271039351853913,
"quarter": 2,
"return_on_assets": 0.24661628778334865,
"return_on_equity": 0.3167909851729378
},
{
"asset_turnover_ratio": 0.9795613330124052,
"current_ratio": 1.3007602729267294,
"debt_to_equity_ratio": 0.5908664929056484,
"profit_margin": 0.2645474783033405,
"quarter": 3,
"return_on_assets": 0.2591404804918906,
"return_on_equity": 0.3274121623100924
},
{
"asset_turnover_ratio": 0.9832515859055856,
"current_ratio": 1.7272737323039133,
"debt_to_equity_ratio": 0.5912392373915731,
"profit_margin": 0.2617512701191137,
"quarter": 4,
"return_on_assets": 0.25736735145741985,
"return_on_equity": 0.325706745596585
}
],
"income_statement": [
{
"depreciation": 208637,
"expenses": 2890563,
"income_tax": 332000,
"marketing_expense": 563173,
"net_income": 1471720,
"net_profit": 1139720,
"operational_expense": 1758262,
"product_revenue": 1666852,
"quarter": 1,
"rd_expense": 553987,
"revenue": 4362283,
"salaries_expense": 867308,
"service_revenue": 2695431
},
{
"depreciation": 250453,
"expenses": 2980675,
"income_tax": 379710,
"marketing_expense": 326057,
"net_income": 1516089,
"net_profit": 1136379,
"operational_expense": 2073259,
"product_revenue": 1083631,
"quarter": 2,
"rd_expense": 360645,
"revenue": 4496764,
"salaries_expense": 1100689,
"service_revenue": 3413133
},
{
"depreciation": 283822,
"expenses": 3073597,
"income_tax": 335513,
"marketing_expense": 504614,
"net_income": 1561794,
"net_profit": 1226281,
"operational_expense": 2020149,
"product_revenue": 1813336,
"quarter": 3,
"rd_expense": 607648,
"revenue": 4635391,
"salaries_expense": 1387994,
"service_revenue": 2822055
},
{
"depreciation": 241542,
"expenses": 3169415,
"income_tax": 358153,
"marketing_expense": 529545,
"net_income": 1608877,
"net_profit": 1250724,
"operational_expense": 1886877,
"product_revenue": 1494684,
"quarter": 4,
"rd_expense": 342541,
"revenue": 4778292,
"salaries_expense": 1048825,
"service_revenue": 3283608
}
],
"market_conditions": {
"gdp_growth": [
0.02870451774249041,
0.024308755512976378,
0.03220897241651779,
0.026077780398576927
],
"inflation_rate": [
0.02292392763996632,
0.016660302498956777,
0.02329364234493523,
0.021351513489175935
],
"interest_rate": [
0.034647093384874775,
0.03095123088082681,
0.03673770456925088,
0.03677943568427034
],
"year": 2012
},
"random_event": null,
"year": 2012
},
{
"advertising_kpis": [
{
"average_project_size": 120629,
"billable_hours_per_employee": 102,
"client_concentration": 0.31,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.76,
"gross_billings": 3831893,
"net_revenue": 3289820,
"new_client_acquisition": 2,
"organic_growth": -0.03,
"quarter": 1,
"revenue_per_employee": 5474
},
{
"average_project_size": 165991,
"billable_hours_per_employee": 158,
"client_concentration": 0.31,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.8,
"gross_billings": 3773809,
"net_revenue": 3419407,
"new_client_acquisition": 3,
"organic_growth": 0.05,
"quarter": 2,
"revenue_per_employee": 5690
},
{
"average_project_size": 67143,
"billable_hours_per_employee": 136,
"client_concentration": 0.18,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.66,
"gross_billings": 4389067,
"net_revenue": 3554100,
"new_client_acquisition": 1,
"organic_growth": 0.08,
"quarter": 3,
"revenue_per_employee": 5914
},
{
"average_project_size": 120291,
"billable_hours_per_employee": 130,
"client_concentration": 0.18,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.73,
"gross_billings": 4201735,
"net_revenue": 3694098,
"new_client_acquisition": 1,
"organic_growth": 0.03,
"quarter": 4,
"revenue_per_employee": 6147
}
],
"balance_sheet": [
{
"assets": 4699818,
"current_assets": 1993688,
"current_liabilities": 1168189,
"equity": 3407673,
"fixed_assets": 2706130,
"liabilities": 2316425,
"long_term_liabilities": 1148236,
"quarter": 1
},
{
"assets": 4791928,
"current_assets": 2337075,
"current_liabilities": 1362424,
"equity": 3369101,
"fixed_assets": 2454853,
"liabilities": 2356243,
"long_term_liabilities": 993819,
"quarter": 2
},
{
"assets": 4885844,
"current_assets": 1662614,
"current_liabilities": 1134057,
"equity": 3560258,
"fixed_assets": 3223230,
"liabilities": 2396745,
"long_term_liabilities": 1262688,
"quarter": 3
},
{
"assets": 4981600,
"current_assets": 2147640,
"current_liabilities": 1022007,
"equity": 3601758,
"fixed_assets": 2833960,
"liabilities": 2437943,
"long_term_liabilities": 1415936,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 79322,
"financing_cash_flow": 5294,
"investing_cash_flow": -381914,
"net_cash_flow": 662100,
"operating_cash_flow": 1157741,
"quarter": 1
},
{
"change_in_working_capital": -99183,
"financing_cash_flow": 198291,
"investing_cash_flow": -146277,
"net_cash_flow": 745930,
"operating_cash_flow": 1080929,
"quarter": 2
},
{
"change_in_working_capital": -69493,
"financing_cash_flow": 60931,
"investing_cash_flow": -433777,
"net_cash_flow": 857842,
"operating_cash_flow": 1195520,
"quarter": 3
},
{
"change_in_working_capital": 74714,
"financing_cash_flow": -155883,
"investing_cash_flow": -484129,
"net_cash_flow": 855773,
"operating_cash_flow": 1188889,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.699988808077249,
"current_ratio": 1.7066484960909578,
"debt_to_equity_ratio": 0.6797673955218121,
"profit_margin": 0.3113483412466336,
"quarter": 1,
"return_on_assets": 0.2179403542860596,
"return_on_equity": 0.3005804841016142
},
{
"asset_turnover_ratio": 0.7135764560736305,
"current_ratio": 1.7153800872562432,
"debt_to_equity_ratio": 0.6993684665434489,
"profit_margin": 0.2729759867719754,
"quarter": 2,
"return_on_assets": 0.19478923723394842,
"return_on_equity": 0.27705194946663814
},
{
"asset_turnover_ratio": 0.7274280554188796,
"current_ratio": 1.4660762201547188,
"debt_to_equity_ratio": 0.6731941898592743,
"profit_margin": 0.3013868489913058,
"quarter": 3,
"return_on_assets": 0.21923724949056908,
"return_on_equity": 0.30086555524908587
},
{
"asset_turnover_ratio": 0.7415484984743858,
"current_ratio": 2.101394608843188,
"debt_to_equity_ratio": 0.6768758478498555,
"profit_margin": 0.2864301380201608,
"quarter": 4,
"return_on_assets": 0.21240183876666133,
"return_on_equity": 0.2937734850592405
}
],
"income_statement": [
{
"depreciation": 133461,
"expenses": 1997835,
"income_tax": 267705,
"marketing_expense": 308306,
"net_income": 1291985,
"net_profit": 1024280,
"operational_expense": 1102016,
"product_revenue": 936052,
"quarter": 1,
"rd_expense": 317881,
"revenue": 3289820,
"salaries_expense": 679128,
"service_revenue": 2353768
},
{
"depreciation": 147513,
"expenses": 2088427,
"income_tax": 397564,
"marketing_expense": 282480,
"net_income": 1330980,
"net_profit": 933416,
"operational_expense": 1057238,
"product_revenue": 989001,
"quarter": 2,
"rd_expense": 326861,
"revenue": 3419407,
"salaries_expense": 634347,
"service_revenue": 2430406
},
{
"depreciation": 124361,
"expenses": 2183128,
"income_tax": 299813,
"marketing_expense": 328359,
"net_income": 1370972,
"net_profit": 1071159,
"operational_expense": 1220946,
"product_revenue": 1028629,
"quarter": 3,
"rd_expense": 223365,
"revenue": 3554100,
"salaries_expense": 1090012,
"service_revenue": 2525471
},
{
"depreciation": 130788,
"expenses": 2282123,
"income_tax": 353874,
"marketing_expense": 235799,
"net_income": 1411975,
"net_profit": 1058101,
"operational_expense": 1547966,
"product_revenue": 987215,
"quarter": 4,
"rd_expense": 317236,
"revenue": 3694098,
"salaries_expense": 1083636,
"service_revenue": 2706883
}
],
"market_conditions": {
"gdp_growth": [
0.01781435333131335,
0.026397276628697126,
0.013686288582702356,
0.009377358814831947
],
"inflation_rate": [
0.016157361032113,
0.015423803495476018,
0.01693343813754385,
0.017069810603024694
],
"interest_rate": [
0.039481352817188495,
0.031223490067326595,
0.032130109662865176,
0.030125293092446395
],
"year": 2013
},
"random_event": null,
"year": 2013
}
] |
{
"advertising_type": "Branding Services",
"financial_health": "Distressed",
"founding_year": 2004,
"industry": "Advertising",
"location": "Amandahaven",
"name": "Andrews, Allen and Long",
"num_employees": 411,
"region": "Europe",
"revenue_size": "Medium",
"website": "www.andrews,allenandlong.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 108375,
"billable_hours_per_employee": 160,
"client_concentration": 0.21,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.73,
"gross_billings": 19480940,
"net_revenue": 16188216,
"new_client_acquisition": 5,
"organic_growth": -0.01,
"quarter": 1,
"revenue_per_employee": 39387
},
{
"average_project_size": 104006,
"billable_hours_per_employee": 100,
"client_concentration": 0.28,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.74,
"gross_billings": 18919024,
"net_revenue": 16305618,
"new_client_acquisition": 5,
"organic_growth": 0.04,
"quarter": 2,
"revenue_per_employee": 39673
},
{
"average_project_size": 51294,
"billable_hours_per_employee": 130,
"client_concentration": 0.23,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.71,
"gross_billings": 21059030,
"net_revenue": 16423872,
"new_client_acquisition": 4,
"organic_growth": 0.02,
"quarter": 3,
"revenue_per_employee": 39961
},
{
"average_project_size": 59562,
"billable_hours_per_employee": 81,
"client_concentration": 0.35,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.68,
"gross_billings": 20519970,
"net_revenue": 16542984,
"new_client_acquisition": 5,
"organic_growth": 0.11,
"quarter": 4,
"revenue_per_employee": 40251
}
],
"balance_sheet": [
{
"assets": 21271905,
"current_assets": 8943415,
"current_liabilities": 6046679,
"equity": 13174093,
"fixed_assets": 12328490,
"liabilities": 11815279,
"long_term_liabilities": 5768600,
"quarter": 1
},
{
"assets": 22013447,
"current_assets": 8532647,
"current_liabilities": 4891943,
"equity": 14036148,
"fixed_assets": 13480800,
"liabilities": 12010933,
"long_term_liabilities": 7118990,
"quarter": 2
},
{
"assets": 22780840,
"current_assets": 9058341,
"current_liabilities": 5424002,
"equity": 14413355,
"fixed_assets": 13722499,
"liabilities": 12209827,
"long_term_liabilities": 6785825,
"quarter": 3
},
{
"assets": 23574985,
"current_assets": 8816152,
"current_liabilities": 5663317,
"equity": 15234327,
"fixed_assets": 14758833,
"liabilities": 12412015,
"long_term_liabilities": 6748698,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -82396,
"financing_cash_flow": 47933,
"investing_cash_flow": -111344,
"net_cash_flow": 4642723,
"operating_cash_flow": 4800084,
"quarter": 1
},
{
"change_in_working_capital": 19991,
"financing_cash_flow": 169175,
"investing_cash_flow": -407941,
"net_cash_flow": 4638634,
"operating_cash_flow": 4912458,
"quarter": 2
},
{
"change_in_working_capital": 12965,
"financing_cash_flow": 182999,
"investing_cash_flow": -421509,
"net_cash_flow": 4599156,
"operating_cash_flow": 4866731,
"quarter": 3
},
{
"change_in_working_capital": -30751,
"financing_cash_flow": 179759,
"investing_cash_flow": -302648,
"net_cash_flow": 4487597,
"operating_cash_flow": 4646726,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7610139289358429,
"current_ratio": 1.4790623084175627,
"debt_to_equity_ratio": 0.8968571119089565,
"profit_margin": 0.2296403136701413,
"quarter": 1,
"return_on_assets": 0.17475947734817357,
"return_on_equity": 0.2821801090974536
},
{
"asset_turnover_ratio": 0.7407117113462512,
"current_ratio": 1.744224534096166,
"debt_to_equity_ratio": 0.8557143313108411,
"profit_margin": 0.24737694701298657,
"quarter": 2,
"return_on_assets": 0.1832350017696002,
"return_on_equity": 0.28737471277732324
},
{
"asset_turnover_ratio": 0.7209511150598485,
"current_ratio": 1.6700475036697995,
"debt_to_equity_ratio": 0.8471190087248944,
"profit_margin": 0.23394860846455695,
"quarter": 3,
"return_on_assets": 0.16866551013922226,
"return_on_equity": 0.26658206919901717
},
{
"asset_turnover_ratio": 0.7017176893219657,
"current_ratio": 1.5567117291862702,
"debt_to_equity_ratio": 0.814739961929398,
"profit_margin": 0.24610777596109626,
"quarter": 4,
"return_on_assets": 0.17269817987158848,
"return_on_equity": 0.2672488912703528
}
],
"income_statement": [
{
"depreciation": 1082617,
"expenses": 11023840,
"income_tax": 1446909,
"marketing_expense": 1969390,
"net_income": 5164376,
"net_profit": 3717467,
"operational_expense": 7485448,
"product_revenue": 6179411,
"quarter": 1,
"rd_expense": 2142403,
"revenue": 16188216,
"salaries_expense": 4210567,
"service_revenue": 10008805
},
{
"depreciation": 878824,
"expenses": 11125336,
"income_tax": 1146648,
"marketing_expense": 1666942,
"net_income": 5180282,
"net_profit": 4033634,
"operational_expense": 7237838,
"product_revenue": 4606554,
"quarter": 2,
"rd_expense": 2028419,
"revenue": 16305618,
"salaries_expense": 4768097,
"service_revenue": 11699064
},
{
"depreciation": 1024389,
"expenses": 11227766,
"income_tax": 1353764,
"marketing_expense": 2118558,
"net_income": 5196106,
"net_profit": 3842342,
"operational_expense": 7683174,
"product_revenue": 6356309,
"quarter": 3,
"rd_expense": 1851510,
"revenue": 16423872,
"salaries_expense": 3706341,
"service_revenue": 10067563
},
{
"depreciation": 575369,
"expenses": 11331140,
"income_tax": 1140487,
"marketing_expense": 2113106,
"net_income": 5211844,
"net_profit": 4071357,
"operational_expense": 6536696,
"product_revenue": 6325954,
"quarter": 4,
"rd_expense": 1326531,
"revenue": 16542984,
"salaries_expense": 4539380,
"service_revenue": 10217030
}
],
"market_conditions": {
"gdp_growth": [
0.014487401270767811,
0.016611837415187368,
0.02509068603025989,
0.017565295104715026
],
"inflation_rate": [
0.019261615053584084,
0.01897033868340438,
0.020750131993937562,
0.02121906305464619
],
"interest_rate": [
0.03822238438275139,
0.03822785676725705,
0.03700714213075191,
0.03778902521845227
],
"year": 2004
},
"random_event": {
"description": "Andrews, Allen and Long Award Nomination in 2004",
"impact": -0.08,
"type": "Award Nomination"
},
"year": 2004
},
{
"advertising_kpis": [
{
"average_project_size": 164062,
"billable_hours_per_employee": 154,
"client_concentration": 0.34,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.71,
"gross_billings": 11577519,
"net_revenue": 9118889,
"new_client_acquisition": 3,
"organic_growth": 0.09,
"quarter": 1,
"revenue_per_employee": 22187
},
{
"average_project_size": 117382,
"billable_hours_per_employee": 149,
"client_concentration": 0.35,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.73,
"gross_billings": 10399936,
"net_revenue": 8958784,
"new_client_acquisition": 3,
"organic_growth": -0.02,
"quarter": 2,
"revenue_per_employee": 21798
},
{
"average_project_size": 175987,
"billable_hours_per_employee": 80,
"client_concentration": 0.38,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.73,
"gross_billings": 10495573,
"net_revenue": 8801490,
"new_client_acquisition": 4,
"organic_growth": 0.1,
"quarter": 3,
"revenue_per_employee": 21415
},
{
"average_project_size": 179361,
"billable_hours_per_employee": 153,
"client_concentration": 0.16,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.76,
"gross_billings": 10554321,
"net_revenue": 8646958,
"new_client_acquisition": 1,
"organic_growth": -0.04,
"quarter": 4,
"revenue_per_employee": 21039
}
],
"balance_sheet": [
{
"assets": 12572897,
"current_assets": 6253140,
"current_liabilities": 3053083,
"equity": 7705767,
"fixed_assets": 6319757,
"liabilities": 6743044,
"long_term_liabilities": 3689961,
"quarter": 1
},
{
"assets": 12737553,
"current_assets": 4485023,
"current_liabilities": 3233160,
"equity": 7924815,
"fixed_assets": 8252530,
"liabilities": 6815533,
"long_term_liabilities": 3582373,
"quarter": 2
},
{
"assets": 12904365,
"current_assets": 4647318,
"current_liabilities": 3514546,
"equity": 8000203,
"fixed_assets": 8257047,
"liabilities": 6888802,
"long_term_liabilities": 3374256,
"quarter": 3
},
{
"assets": 13073361,
"current_assets": 6219601,
"current_liabilities": 4077133,
"equity": 7858134,
"fixed_assets": 6853760,
"liabilities": 6962858,
"long_term_liabilities": 2885725,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 58970,
"financing_cash_flow": 19498,
"investing_cash_flow": -380282,
"net_cash_flow": 2067892,
"operating_cash_flow": 2377950,
"quarter": 1
},
{
"change_in_working_capital": -93189,
"financing_cash_flow": -6073,
"investing_cash_flow": -172913,
"net_cash_flow": 2373945,
"operating_cash_flow": 2442427,
"quarter": 2
},
{
"change_in_working_capital": 75297,
"financing_cash_flow": 43014,
"investing_cash_flow": -298997,
"net_cash_flow": 1802502,
"operating_cash_flow": 2405246,
"quarter": 3
},
{
"change_in_working_capital": -60416,
"financing_cash_flow": -59261,
"investing_cash_flow": -491796,
"net_cash_flow": 2174894,
"operating_cash_flow": 2154809,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7252814526357768,
"current_ratio": 2.048139536330981,
"debt_to_equity_ratio": 0.8750646107000121,
"profit_margin": 0.20571738508934587,
"quarter": 1,
"return_on_assets": 0.14920300389003424,
"return_on_equity": 0.2434428655836596
},
{
"asset_turnover_ratio": 0.7033363472560232,
"current_ratio": 1.3871948805502976,
"debt_to_equity_ratio": 0.8600242403134962,
"profit_margin": 0.2235565674984462,
"quarter": 2,
"return_on_assets": 0.15723545958945176,
"return_on_equity": 0.2527245115501119
},
{
"asset_turnover_ratio": 0.6820552580464052,
"current_ratio": 1.3223096240595513,
"debt_to_equity_ratio": 0.8610784001355966,
"profit_margin": 0.2254890933239713,
"quarter": 3,
"return_on_assets": 0.1537960217337312,
"return_on_equity": 0.24807370512973234
},
{
"asset_turnover_ratio": 0.661418131114103,
"current_ratio": 1.5254839614013083,
"debt_to_equity_ratio": 0.8860701535504485,
"profit_margin": 0.2021093429619989,
"quarter": 4,
"return_on_assets": 0.13367878390262458,
"return_on_equity": 0.22239770917624974
}
],
"income_statement": [
{
"depreciation": 502036,
"expenses": 6496460,
"income_tax": 746515,
"marketing_expense": 1052464,
"net_income": 2622429,
"net_profit": 1875914,
"operational_expense": 3481368,
"product_revenue": 1962762,
"quarter": 1,
"rd_expense": 720889,
"revenue": 9118889,
"salaries_expense": 3027151,
"service_revenue": 7156127
},
{
"depreciation": 439632,
"expenses": 6398772,
"income_tax": 557217,
"marketing_expense": 674865,
"net_income": 2560012,
"net_profit": 2002795,
"operational_expense": 3928279,
"product_revenue": 2609186,
"quarter": 2,
"rd_expense": 821569,
"revenue": 8958784,
"salaries_expense": 2137304,
"service_revenue": 6349598
},
{
"depreciation": 420606,
"expenses": 6302553,
"income_tax": 514297,
"marketing_expense": 651092,
"net_income": 2498937,
"net_profit": 1984640,
"operational_expense": 3921691,
"product_revenue": 3067092,
"quarter": 3,
"rd_expense": 1227043,
"revenue": 8801490,
"salaries_expense": 1992946,
"service_revenue": 5734398
},
{
"depreciation": 407178,
"expenses": 6207782,
"income_tax": 691545,
"marketing_expense": 1178465,
"net_income": 2439176,
"net_profit": 1747631,
"operational_expense": 3214461,
"product_revenue": 1793636,
"quarter": 4,
"rd_expense": 874450,
"revenue": 8646958,
"salaries_expense": 2057080,
"service_revenue": 6853322
}
],
"market_conditions": {
"gdp_growth": [
0.034940089235989416,
0.019836655926474864,
0.03625240068403515,
0.022132433005071027
],
"inflation_rate": [
0.007416643970218436,
0.009038118757206105,
0.00707253701741402,
0.016726614235433243
],
"interest_rate": [
0.029779996956885414,
0.0384413377046661,
0.038473828805024986,
0.033777193997961884
],
"year": 2005
},
"random_event": null,
"year": 2005
},
{
"advertising_kpis": [
{
"average_project_size": 145868,
"billable_hours_per_employee": 109,
"client_concentration": 0.27,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.71,
"gross_billings": 17309763,
"net_revenue": 14714834,
"new_client_acquisition": 4,
"organic_growth": 0.07,
"quarter": 1,
"revenue_per_employee": 35803
},
{
"average_project_size": 153876,
"billable_hours_per_employee": 133,
"client_concentration": 0.27,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.79,
"gross_billings": 18780873,
"net_revenue": 14592999,
"new_client_acquisition": 1,
"organic_growth": 0.13,
"quarter": 2,
"revenue_per_employee": 35506
},
{
"average_project_size": 136173,
"billable_hours_per_employee": 118,
"client_concentration": 0.21,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.78,
"gross_billings": 18714495,
"net_revenue": 14472172,
"new_client_acquisition": 4,
"organic_growth": 0.08,
"quarter": 3,
"revenue_per_employee": 35212
},
{
"average_project_size": 70141,
"billable_hours_per_employee": 89,
"client_concentration": 0.21,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.64,
"gross_billings": 17090947,
"net_revenue": 14352347,
"new_client_acquisition": 5,
"organic_growth": 0.1,
"quarter": 4,
"revenue_per_employee": 34921
}
],
"balance_sheet": [
{
"assets": 15125428,
"current_assets": 7107306,
"current_liabilities": 3821216,
"equity": 9608093,
"fixed_assets": 8018122,
"liabilities": 8320154,
"long_term_liabilities": 4498938,
"quarter": 1
},
{
"assets": 15479680,
"current_assets": 4856105,
"current_liabilities": 3537424,
"equity": 9777290,
"fixed_assets": 10623575,
"liabilities": 8527043,
"long_term_liabilities": 4989619,
"quarter": 2
},
{
"assets": 15842230,
"current_assets": 6359754,
"current_liabilities": 5202934,
"equity": 9981219,
"fixed_assets": 9482476,
"liabilities": 8739077,
"long_term_liabilities": 3536143,
"quarter": 3
},
{
"assets": 16213271,
"current_assets": 5933820,
"current_liabilities": 4960755,
"equity": 10396150,
"fixed_assets": 10279451,
"liabilities": 8956384,
"long_term_liabilities": 3995629,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -83787,
"financing_cash_flow": -197531,
"investing_cash_flow": -168901,
"net_cash_flow": 3180033,
"operating_cash_flow": 3366731,
"quarter": 1
},
{
"change_in_working_capital": 77882,
"financing_cash_flow": -86059,
"investing_cash_flow": -124143,
"net_cash_flow": 3820566,
"operating_cash_flow": 3870924,
"quarter": 2
},
{
"change_in_working_capital": -70963,
"financing_cash_flow": 126635,
"investing_cash_flow": -423351,
"net_cash_flow": 3294969,
"operating_cash_flow": 3547648,
"quarter": 3
},
{
"change_in_working_capital": -20529,
"financing_cash_flow": -73313,
"investing_cash_flow": -279481,
"net_cash_flow": 3769220,
"operating_cash_flow": 3987629,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9728540574190694,
"current_ratio": 1.8599592381064038,
"debt_to_equity_ratio": 0.8659526921731503,
"profit_margin": 0.19047574712701482,
"quarter": 1,
"return_on_assets": 0.18530510343244502,
"return_on_equity": 0.29171439119084297
},
{
"asset_turnover_ratio": 0.9427196815438045,
"current_ratio": 1.372780022977172,
"debt_to_equity_ratio": 0.8721274504489486,
"profit_margin": 0.1935622006141438,
"quarter": 2,
"return_on_assets": 0.18247489612188367,
"return_on_equity": 0.28889937804851856
},
{
"asset_turnover_ratio": 0.9135186144879855,
"current_ratio": 1.222339933583628,
"debt_to_equity_ratio": 0.8755520743508383,
"profit_margin": 0.19886897419406016,
"quarter": 3,
"return_on_assets": 0.1816705097704048,
"return_on_equity": 0.2883481466542313
},
{
"asset_turnover_ratio": 0.8852221738599201,
"current_ratio": 1.196152601771303,
"debt_to_equity_ratio": 0.8615096934923024,
"profit_margin": 0.21872819825217438,
"quarter": 4,
"return_on_assets": 0.19362305114125336,
"return_on_equity": 0.30196399628708703
}
],
"income_statement": [
{
"depreciation": 563912,
"expenses": 10742772,
"income_tax": 1169243,
"marketing_expense": 1263272,
"net_income": 3972062,
"net_profit": 2802819,
"operational_expense": 6146488,
"product_revenue": 3664944,
"quarter": 1,
"rd_expense": 1214956,
"revenue": 14714834,
"salaries_expense": 3818757,
"service_revenue": 11049890
},
{
"depreciation": 1046271,
"expenses": 10606140,
"income_tax": 1162206,
"marketing_expense": 1265056,
"net_income": 3986859,
"net_profit": 2824653,
"operational_expense": 5958921,
"product_revenue": 3121975,
"quarter": 2,
"rd_expense": 2003499,
"revenue": 14592999,
"salaries_expense": 4394730,
"service_revenue": 11471024
},
{
"depreciation": 669582,
"expenses": 10471246,
"income_tax": 1122860,
"marketing_expense": 1295051,
"net_income": 4000926,
"net_profit": 2878066,
"operational_expense": 5649146,
"product_revenue": 4783793,
"quarter": 3,
"rd_expense": 1466033,
"revenue": 14472172,
"salaries_expense": 4957971,
"service_revenue": 9688379
},
{
"depreciation": 848366,
"expenses": 10338068,
"income_tax": 875016,
"marketing_expense": 1570541,
"net_income": 4014279,
"net_profit": 3139263,
"operational_expense": 5191134,
"product_revenue": 3918158,
"quarter": 4,
"rd_expense": 1558375,
"revenue": 14352347,
"salaries_expense": 3984309,
"service_revenue": 10434189
}
],
"market_conditions": {
"gdp_growth": [
0.023653069045312277,
0.038215825275998566,
0.028787727255760315,
0.028258737256644323
],
"inflation_rate": [
0.009500978252586676,
0.006305972440205861,
0.005412169647637875,
0.012658397437819486
],
"interest_rate": [
0.036416850423297994,
0.03963045002260769,
0.031098776113687852,
0.030754162159493947
],
"year": 2006
},
"random_event": null,
"year": 2006
},
{
"advertising_kpis": [
{
"average_project_size": 62020,
"billable_hours_per_employee": 97,
"client_concentration": 0.18,
"client_retention_rate": 0.9,
"employee_utilization_rate": 0.7,
"gross_billings": 16087771,
"net_revenue": 12595142,
"new_client_acquisition": 3,
"organic_growth": 0.12,
"quarter": 1,
"revenue_per_employee": 30645
},
{
"average_project_size": 103219,
"billable_hours_per_employee": 90,
"client_concentration": 0.19,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.73,
"gross_billings": 15003018,
"net_revenue": 12395745,
"new_client_acquisition": 1,
"organic_growth": 0.06,
"quarter": 2,
"revenue_per_employee": 30160
},
{
"average_project_size": 175360,
"billable_hours_per_employee": 123,
"client_concentration": 0.31,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.66,
"gross_billings": 14034987,
"net_revenue": 12199504,
"new_client_acquisition": 4,
"organic_growth": 0.11,
"quarter": 3,
"revenue_per_employee": 29682
},
{
"average_project_size": 69909,
"billable_hours_per_employee": 152,
"client_concentration": 0.27,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.61,
"gross_billings": 15092370,
"net_revenue": 12006371,
"new_client_acquisition": 5,
"organic_growth": 0.04,
"quarter": 4,
"revenue_per_employee": 29213
}
],
"balance_sheet": [
{
"assets": 13694532,
"current_assets": 5310588,
"current_liabilities": 2796044,
"equity": 9596194,
"fixed_assets": 8383944,
"liabilities": 6579815,
"long_term_liabilities": 3783771,
"quarter": 1
},
{
"assets": 14030258,
"current_assets": 6897129,
"current_liabilities": 3223850,
"equity": 9766891,
"fixed_assets": 7133129,
"liabilities": 6715762,
"long_term_liabilities": 3491912,
"quarter": 2
},
{
"assets": 14374215,
"current_assets": 4696389,
"current_liabilities": 3566131,
"equity": 9806985,
"fixed_assets": 9677826,
"liabilities": 6854519,
"long_term_liabilities": 3288388,
"quarter": 3
},
{
"assets": 14726604,
"current_assets": 4656024,
"current_liabilities": 3833716,
"equity": 10010546,
"fixed_assets": 10070580,
"liabilities": 6996142,
"long_term_liabilities": 3162426,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -34263,
"financing_cash_flow": 85856,
"investing_cash_flow": -426065,
"net_cash_flow": 3029417,
"operating_cash_flow": 3215848,
"quarter": 1
},
{
"change_in_working_capital": -95747,
"financing_cash_flow": 20039,
"investing_cash_flow": -491259,
"net_cash_flow": 3076452,
"operating_cash_flow": 3356015,
"quarter": 2
},
{
"change_in_working_capital": -91576,
"financing_cash_flow": 49352,
"investing_cash_flow": -182185,
"net_cash_flow": 2646581,
"operating_cash_flow": 3094257,
"quarter": 3
},
{
"change_in_working_capital": 62762,
"financing_cash_flow": 2792,
"investing_cash_flow": -187561,
"net_cash_flow": 2376422,
"operating_cash_flow": 2753614,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9197205132676312,
"current_ratio": 1.8993220421423984,
"debt_to_equity_ratio": 0.6856692351155051,
"profit_margin": 0.1970185806559386,
"quarter": 1,
"return_on_assets": 0.18120203012414005,
"return_on_equity": 0.25858970754447025
},
{
"asset_turnover_ratio": 0.8835008593569698,
"current_ratio": 2.1394075406734183,
"debt_to_equity_ratio": 0.6876048888023835,
"profit_margin": 0.19784167873734093,
"quarter": 2,
"return_on_assets": 0.17479329318106623,
"return_on_equity": 0.2510926967445424
},
{
"asset_turnover_ratio": 0.8487074946353592,
"current_ratio": 1.3169423669517468,
"debt_to_equity_ratio": 0.698942539424706,
"profit_margin": 0.18749032747560884,
"quarter": 3,
"return_on_assets": 0.15912444610018703,
"return_on_equity": 0.2332306004342823
},
{
"asset_turnover_ratio": 0.8152844335326732,
"current_ratio": 1.2144937183662015,
"debt_to_equity_ratio": 0.6988771641426951,
"profit_margin": 0.18990617564624648,
"quarter": 4,
"return_on_assets": 0.15482754883610642,
"return_on_equity": 0.22776819566085607
}
],
"income_statement": [
{
"depreciation": 734371,
"expenses": 9465883,
"income_tax": 647782,
"marketing_expense": 1054984,
"net_income": 3129259,
"net_profit": 2481477,
"operational_expense": 5816443,
"product_revenue": 4908690,
"quarter": 1,
"rd_expense": 1117920,
"revenue": 12595142,
"salaries_expense": 3089582,
"service_revenue": 7686452
},
{
"depreciation": 903620,
"expenses": 9273615,
"income_tax": 669735,
"marketing_expense": 1237908,
"net_income": 3122130,
"net_profit": 2452395,
"operational_expense": 5378154,
"product_revenue": 3205337,
"quarter": 2,
"rd_expense": 968197,
"revenue": 12395745,
"salaries_expense": 2996317,
"service_revenue": 9190408
},
{
"depreciation": 806968,
"expenses": 9085253,
"income_tax": 826962,
"marketing_expense": 1770104,
"net_income": 3114251,
"net_profit": 2287289,
"operational_expense": 5513644,
"product_revenue": 2694838,
"quarter": 3,
"rd_expense": 1081249,
"revenue": 12199504,
"salaries_expense": 3384314,
"service_revenue": 9504666
},
{
"depreciation": 473530,
"expenses": 8900717,
"income_tax": 825570,
"marketing_expense": 1056041,
"net_income": 3105654,
"net_profit": 2280084,
"operational_expense": 4968319,
"product_revenue": 4406558,
"quarter": 4,
"rd_expense": 1609294,
"revenue": 12006371,
"salaries_expense": 3743086,
"service_revenue": 7599813
}
],
"market_conditions": {
"gdp_growth": [
0.020188559215471084,
0.019143716304215703,
0.010573358611627257,
0.014231457635626072
],
"inflation_rate": [
0.01812556250745754,
0.015040115925109572,
0.020305369797016845,
0.014184812497199635
],
"interest_rate": [
0.037911016397679506,
0.04080070696943762,
0.04183431805804004,
0.04171842609629512
],
"year": 2007
},
"random_event": null,
"year": 2007
},
{
"advertising_kpis": [
{
"average_project_size": 190780,
"billable_hours_per_employee": 112,
"client_concentration": 0.21,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.61,
"gross_billings": 19793132,
"net_revenue": 15908064,
"new_client_acquisition": 5,
"organic_growth": 0.06,
"quarter": 1,
"revenue_per_employee": 38706
},
{
"average_project_size": 95197,
"billable_hours_per_employee": 87,
"client_concentration": 0.23,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.68,
"gross_billings": 19914486,
"net_revenue": 15964189,
"new_client_acquisition": 1,
"organic_growth": -0.01,
"quarter": 2,
"revenue_per_employee": 38842
},
{
"average_project_size": 161257,
"billable_hours_per_employee": 118,
"client_concentration": 0.11,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.74,
"gross_billings": 18103103,
"net_revenue": 16020512,
"new_client_acquisition": 5,
"organic_growth": -0.03,
"quarter": 3,
"revenue_per_employee": 38979
},
{
"average_project_size": 86629,
"billable_hours_per_employee": 86,
"client_concentration": 0.35,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.72,
"gross_billings": 20693534,
"net_revenue": 16077034,
"new_client_acquisition": 2,
"organic_growth": 0.05,
"quarter": 4,
"revenue_per_employee": 39117
}
],
"balance_sheet": [
{
"assets": 16579777,
"current_assets": 7420693,
"current_liabilities": 4025504,
"equity": 12822989,
"fixed_assets": 9159084,
"liabilities": 8009066,
"long_term_liabilities": 3983562,
"quarter": 1
},
{
"assets": 17073734,
"current_assets": 7745925,
"current_liabilities": 3348310,
"equity": 12712300,
"fixed_assets": 9327809,
"liabilities": 8233834,
"long_term_liabilities": 4885524,
"quarter": 2
},
{
"assets": 17582408,
"current_assets": 5958807,
"current_liabilities": 3904262,
"equity": 13303749,
"fixed_assets": 11623601,
"liabilities": 8464909,
"long_term_liabilities": 4560647,
"quarter": 3
},
{
"assets": 18106236,
"current_assets": 5456812,
"current_liabilities": 4579566,
"equity": 13635598,
"fixed_assets": 12649424,
"liabilities": 8702469,
"long_term_liabilities": 4122903,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 66799,
"financing_cash_flow": 138439,
"investing_cash_flow": -222628,
"net_cash_flow": 4538100,
"operating_cash_flow": 4965007,
"quarter": 1
},
{
"change_in_working_capital": -38298,
"financing_cash_flow": 5401,
"investing_cash_flow": -295020,
"net_cash_flow": 4054071,
"operating_cash_flow": 4440281,
"quarter": 2
},
{
"change_in_working_capital": -10355,
"financing_cash_flow": 125304,
"investing_cash_flow": -482699,
"net_cash_flow": 4593860,
"operating_cash_flow": 4872390,
"quarter": 3
},
{
"change_in_working_capital": -49724,
"financing_cash_flow": -124577,
"investing_cash_flow": -255945,
"net_cash_flow": 4713865,
"operating_cash_flow": 5157851,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9594860051495264,
"current_ratio": 1.8434196065883923,
"debt_to_equity_ratio": 0.6245865141114915,
"profit_margin": 0.2673032997604234,
"quarter": 1,
"return_on_assets": 0.256473775250415,
"return_on_equity": 0.3316136354792163
},
{
"asset_turnover_ratio": 0.9350145082499235,
"current_ratio": 2.3133834680779257,
"debt_to_equity_ratio": 0.6477060799383274,
"profit_margin": 0.24256791246959053,
"quarter": 2,
"return_on_assets": 0.22680451739496468,
"return_on_equity": 0.3046183617441376
},
{
"asset_turnover_ratio": 0.9111671165860785,
"current_ratio": 1.5262313338602789,
"debt_to_equity_ratio": 0.636279968901999,
"profit_margin": 0.26130563118082617,
"quarter": 3,
"return_on_assets": 0.23809309851073868,
"return_on_equity": 0.3146669408750872
},
{
"asset_turnover_ratio": 0.887928004473155,
"current_ratio": 1.191556579815642,
"debt_to_equity_ratio": 0.6382168937511945,
"profit_margin": 0.263222121692347,
"quarter": 4,
"return_on_assets": 0.23372229324747562,
"return_on_equity": 0.3103516985467011
}
],
"income_statement": [
{
"depreciation": 712729,
"expenses": 10554012,
"income_tax": 1101774,
"marketing_expense": 1267593,
"net_income": 5354052,
"net_profit": 4252278,
"operational_expense": 7341057,
"product_revenue": 4637246,
"quarter": 1,
"rd_expense": 1316849,
"revenue": 15908064,
"salaries_expense": 3269950,
"service_revenue": 11270818
},
{
"depreciation": 567881,
"expenses": 10559027,
"income_tax": 1532762,
"marketing_expense": 1681137,
"net_income": 5405162,
"net_profit": 3872400,
"operational_expense": 7105333,
"product_revenue": 5057548,
"quarter": 2,
"rd_expense": 1647272,
"revenue": 15964189,
"salaries_expense": 3373107,
"service_revenue": 10906641
},
{
"depreciation": 686140,
"expenses": 10564045,
"income_tax": 1270217,
"marketing_expense": 1623105,
"net_income": 5456467,
"net_profit": 4186250,
"operational_expense": 6484888,
"product_revenue": 3544166,
"quarter": 3,
"rd_expense": 1503081,
"revenue": 16020512,
"salaries_expense": 4300149,
"service_revenue": 12476346
},
{
"depreciation": 926020,
"expenses": 10569066,
"income_tax": 1276137,
"marketing_expense": 1404241,
"net_income": 5507968,
"net_profit": 4231831,
"operational_expense": 5804018,
"product_revenue": 3548281,
"quarter": 4,
"rd_expense": 1920122,
"revenue": 16077034,
"salaries_expense": 4136471,
"service_revenue": 12528753
}
],
"market_conditions": {
"gdp_growth": [
0.03012334729990323,
0.02954890313308596,
0.029489646361816658,
0.01932462577223437
],
"inflation_rate": [
0.019667367298203356,
0.016916792894317238,
0.013352900829509715,
0.020371500679762858
],
"interest_rate": [
0.021887353978817897,
0.01770812077838604,
0.01967429398417007,
0.017172782302724038
],
"year": 2008
},
"random_event": null,
"year": 2008
},
{
"advertising_kpis": [
{
"average_project_size": 140941,
"billable_hours_per_employee": 147,
"client_concentration": 0.33,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.78,
"gross_billings": 9259517,
"net_revenue": 8017476,
"new_client_acquisition": 5,
"organic_growth": 0.04,
"quarter": 1,
"revenue_per_employee": 19507
},
{
"average_project_size": 167225,
"billable_hours_per_employee": 89,
"client_concentration": 0.38,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.63,
"gross_billings": 9767903,
"net_revenue": 8118532,
"new_client_acquisition": 4,
"organic_growth": 0.13,
"quarter": 2,
"revenue_per_employee": 19753
},
{
"average_project_size": 93808,
"billable_hours_per_employee": 114,
"client_concentration": 0.29,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.66,
"gross_billings": 9201463,
"net_revenue": 8220863,
"new_client_acquisition": 1,
"organic_growth": -0.01,
"quarter": 3,
"revenue_per_employee": 20002
},
{
"average_project_size": 97864,
"billable_hours_per_employee": 88,
"client_concentration": 0.17,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.69,
"gross_billings": 9411832,
"net_revenue": 8324483,
"new_client_acquisition": 5,
"organic_growth": 0.05,
"quarter": 4,
"revenue_per_employee": 20254
}
],
"balance_sheet": [
{
"assets": 11961861,
"current_assets": 3855259,
"current_liabilities": 3446295,
"equity": 7386300,
"fixed_assets": 8106602,
"liabilities": 5943625,
"long_term_liabilities": 2497330,
"quarter": 1
},
{
"assets": 12171924,
"current_assets": 4689724,
"current_liabilities": 3138530,
"equity": 7650065,
"fixed_assets": 7482200,
"liabilities": 6084191,
"long_term_liabilities": 2945661,
"quarter": 2
},
{
"assets": 12385676,
"current_assets": 4712465,
"current_liabilities": 2832727,
"equity": 7674898,
"fixed_assets": 7673211,
"liabilities": 6228082,
"long_term_liabilities": 3395355,
"quarter": 3
},
{
"assets": 12603182,
"current_assets": 5382126,
"current_liabilities": 2727223,
"equity": 7740762,
"fixed_assets": 7221056,
"liabilities": 6375375,
"long_term_liabilities": 3648152,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 92783,
"financing_cash_flow": -9951,
"investing_cash_flow": -438812,
"net_cash_flow": 1361380,
"operating_cash_flow": 1688505,
"quarter": 1
},
{
"change_in_working_capital": 99205,
"financing_cash_flow": -198299,
"investing_cash_flow": -226425,
"net_cash_flow": 1637904,
"operating_cash_flow": 2082130,
"quarter": 2
},
{
"change_in_working_capital": 51947,
"financing_cash_flow": -184814,
"investing_cash_flow": -284923,
"net_cash_flow": 1677042,
"operating_cash_flow": 2098623,
"quarter": 3
},
{
"change_in_working_capital": -49833,
"financing_cash_flow": 189734,
"investing_cash_flow": -381149,
"net_cash_flow": 1477376,
"operating_cash_flow": 1829302,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6702532323356708,
"current_ratio": 1.1186677286767384,
"debt_to_equity_ratio": 0.8046823172630411,
"profit_margin": 0.1706352473022682,
"quarter": 1,
"return_on_assets": 0.11436882605474182,
"return_on_equity": 0.18521641417218362
},
{
"asset_turnover_ratio": 0.6669883906603427,
"current_ratio": 1.4942422089322072,
"debt_to_equity_ratio": 0.7953123274115972,
"profit_margin": 0.19244020963395844,
"quarter": 2,
"return_on_assets": 0.1283553857220929,
"return_on_equity": 0.20422466998646416
},
{
"asset_turnover_ratio": 0.6637395488142916,
"current_ratio": 1.6635789470711437,
"debt_to_equity_ratio": 0.8114872666711662,
"profit_margin": 0.18456748397339792,
"quarter": 3,
"return_on_assets": 0.12250473853829213,
"return_on_equity": 0.19769695962083145
},
{
"asset_turnover_ratio": 0.6605064498790861,
"current_ratio": 1.973482183158473,
"debt_to_equity_ratio": 0.8236107763034182,
"profit_margin": 0.18174762324579197,
"quarter": 4,
"return_on_assets": 0.12004547740403972,
"return_on_equity": 0.1954529799521029
}
],
"income_statement": [
{
"depreciation": 320441,
"expenses": 6102368,
"income_tax": 547044,
"marketing_expense": 961519,
"net_income": 1915108,
"net_profit": 1368064,
"operational_expense": 3907873,
"product_revenue": 1606483,
"quarter": 1,
"rd_expense": 1200014,
"revenue": 8017476,
"salaries_expense": 1857631,
"service_revenue": 6410993
},
{
"depreciation": 519798,
"expenses": 6150095,
"income_tax": 406105,
"marketing_expense": 954657,
"net_income": 1968437,
"net_profit": 1562332,
"operational_expense": 3161470,
"product_revenue": 2282209,
"quarter": 2,
"rd_expense": 1150295,
"revenue": 8118532,
"salaries_expense": 2415053,
"service_revenue": 5836323
},
{
"depreciation": 581319,
"expenses": 6198197,
"income_tax": 505362,
"marketing_expense": 1121810,
"net_income": 2022666,
"net_profit": 1517304,
"operational_expense": 3475719,
"product_revenue": 3083732,
"quarter": 3,
"rd_expense": 733146,
"revenue": 8220863,
"salaries_expense": 2971837,
"service_revenue": 5137131
},
{
"depreciation": 316347,
"expenses": 6246674,
"income_tax": 564854,
"marketing_expense": 744167,
"net_income": 2077809,
"net_profit": 1512955,
"operational_expense": 4057328,
"product_revenue": 2989189,
"quarter": 4,
"rd_expense": 1018180,
"revenue": 8324483,
"salaries_expense": 2166209,
"service_revenue": 5335294
}
],
"market_conditions": {
"gdp_growth": [
0.021030375450669138,
0.026205800492449458,
0.03315203713363162,
0.022697225384320962
],
"inflation_rate": [
0.012014442291350031,
0.013162426076433018,
0.012672101898275832,
0.017848887476751105
],
"interest_rate": [
0.028001037757502935,
0.030326721039017686,
0.025361007720638852,
0.027207501712993225
],
"year": 2009
},
"random_event": {
"description": "Andrews, Allen and Long Partnership with Major Brand in 2009",
"impact": 0.09,
"type": "Partnership with Major Brand"
},
"year": 2009
}
] |
{
"advertising_type": "Branding Services",
"financial_health": "Average",
"founding_year": 2007,
"industry": "Advertising",
"location": "Conleyton",
"name": "Perez-Jordan",
"num_employees": 634,
"region": "Middle East & Africa",
"revenue_size": "Medium",
"website": "www.perez-jordan.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 148972,
"billable_hours_per_employee": 99,
"client_concentration": 0.35,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.63,
"gross_billings": 22479446,
"net_revenue": 19137467,
"new_client_acquisition": 2,
"organic_growth": 0,
"quarter": 1,
"revenue_per_employee": 30185
},
{
"average_project_size": 73218,
"billable_hours_per_employee": 129,
"client_concentration": 0.17,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.62,
"gross_billings": 24678940,
"net_revenue": 19100478,
"new_client_acquisition": 2,
"organic_growth": 0,
"quarter": 2,
"revenue_per_employee": 30127
},
{
"average_project_size": 79574,
"billable_hours_per_employee": 102,
"client_concentration": 0.29,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.63,
"gross_billings": 22460246,
"net_revenue": 19063560,
"new_client_acquisition": 3,
"organic_growth": 0.08,
"quarter": 3,
"revenue_per_employee": 30069
},
{
"average_project_size": 184100,
"billable_hours_per_employee": 129,
"client_concentration": 0.3,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.71,
"gross_billings": 23105593,
"net_revenue": 19026714,
"new_client_acquisition": 5,
"organic_growth": 0,
"quarter": 4,
"revenue_per_employee": 30011
}
],
"balance_sheet": [
{
"assets": 24470709,
"current_assets": 8434285,
"current_liabilities": 7248587,
"equity": 15485693,
"fixed_assets": 16036424,
"liabilities": 13986368,
"long_term_liabilities": 6737781,
"quarter": 1
},
{
"assets": 25079680,
"current_assets": 12437180,
"current_liabilities": 7946493,
"equity": 16315236,
"fixed_assets": 12642500,
"liabilities": 14093121,
"long_term_liabilities": 6146628,
"quarter": 2
},
{
"assets": 25703806,
"current_assets": 9121368,
"current_liabilities": 8123561,
"equity": 16948926,
"fixed_assets": 16582438,
"liabilities": 14200689,
"long_term_liabilities": 6077128,
"quarter": 3
},
{
"assets": 26343464,
"current_assets": 10844873,
"current_liabilities": 6042660,
"equity": 17347004,
"fixed_assets": 15498591,
"liabilities": 14309078,
"long_term_liabilities": 8266418,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 42585,
"financing_cash_flow": 127439,
"investing_cash_flow": -462203,
"net_cash_flow": 5816326,
"operating_cash_flow": 6146308,
"quarter": 1
},
{
"change_in_working_capital": -66771,
"financing_cash_flow": 34364,
"investing_cash_flow": -196846,
"net_cash_flow": 5706945,
"operating_cash_flow": 6053298,
"quarter": 2
},
{
"change_in_working_capital": 20707,
"financing_cash_flow": 103657,
"investing_cash_flow": -426373,
"net_cash_flow": 6245106,
"operating_cash_flow": 6366707,
"quarter": 3
},
{
"change_in_working_capital": 8549,
"financing_cash_flow": -18427,
"investing_cash_flow": -255080,
"net_cash_flow": 5772886,
"operating_cash_flow": 6063830,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.782056089997229,
"current_ratio": 1.1635764322067184,
"debt_to_equity_ratio": 0.9031799868433399,
"profit_margin": 0.26133824293465796,
"quarter": 1,
"return_on_assets": 0.20438116443622456,
"return_on_equity": 0.3229659789846021
},
{
"asset_turnover_ratio": 0.76159177469569,
"current_ratio": 1.5651155799168261,
"debt_to_equity_ratio": 0.8638012346251075,
"profit_margin": 0.27898134277058406,
"quarter": 2,
"return_on_assets": 0.21246989594763568,
"return_on_equity": 0.32660741162432466
},
{
"asset_turnover_ratio": 0.7416629272723269,
"current_ratio": 1.1228287693044958,
"debt_to_equity_ratio": 0.8378518497278235,
"profit_margin": 0.28566589870937015,
"quarter": 3,
"return_on_assets": 0.21186780665867147,
"return_on_equity": 0.32130702558970403
},
{
"asset_turnover_ratio": 0.722255584914725,
"current_ratio": 1.7947183856116347,
"debt_to_equity_ratio": 0.8248731596533903,
"profit_margin": 0.279218891922168,
"quarter": 4,
"return_on_assets": 0.2016674041044868,
"return_on_equity": 0.30625565083169404
}
],
"income_statement": [
{
"depreciation": 1144956,
"expenses": 12239964,
"income_tax": 1896151,
"marketing_expense": 2005660,
"net_income": 6897503,
"net_profit": 5001352,
"operational_expense": 7981827,
"product_revenue": 7653312,
"quarter": 1,
"rd_expense": 2374478,
"revenue": 19137467,
"salaries_expense": 5067823,
"service_revenue": 11484155
},
{
"depreciation": 724621,
"expenses": 12214982,
"income_tax": 1556819,
"marketing_expense": 2355544,
"net_income": 6885496,
"net_profit": 5328677,
"operational_expense": 6516080,
"product_revenue": 5704149,
"quarter": 2,
"rd_expense": 1327207,
"revenue": 19100478,
"salaries_expense": 4910190,
"service_revenue": 13396329
},
{
"depreciation": 920898,
"expenses": 12190052,
"income_tax": 1427699,
"marketing_expense": 1391650,
"net_income": 6873508,
"net_profit": 5445809,
"operational_expense": 6789431,
"product_revenue": 4992803,
"quarter": 3,
"rd_expense": 1239304,
"revenue": 19063560,
"salaries_expense": 4365879,
"service_revenue": 14070757
},
{
"depreciation": 751212,
"expenses": 12165173,
"income_tax": 1548923,
"marketing_expense": 2430840,
"net_income": 6861541,
"net_profit": 5312618,
"operational_expense": 6120122,
"product_revenue": 7570924,
"quarter": 4,
"rd_expense": 2382764,
"revenue": 19026714,
"salaries_expense": 5381071,
"service_revenue": 11455790
}
],
"market_conditions": {
"gdp_growth": [
0.011666204172647892,
0.016432611119323686,
0.008759313276777092,
0.015414334066833834
],
"inflation_rate": [
0.018648387263296772,
0.013329176408704763,
0.010416962752684507,
0.012101100554762928
],
"interest_rate": [
0.03824268466622785,
0.028499503623337218,
0.03210766239484146,
0.030115652203486422
],
"year": 2007
},
"random_event": {
"description": "Perez-Jordan Introduction of New Service in 2007",
"impact": -0.06,
"type": "Introduction of New Service"
},
"year": 2007
},
{
"advertising_kpis": [
{
"average_project_size": 107607,
"billable_hours_per_employee": 106,
"client_concentration": 0.4,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.73,
"gross_billings": 24691791,
"net_revenue": 19507077,
"new_client_acquisition": 3,
"organic_growth": 0.05,
"quarter": 1,
"revenue_per_employee": 30768
},
{
"average_project_size": 175076,
"billable_hours_per_employee": 155,
"client_concentration": 0.34,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.72,
"gross_billings": 23194046,
"net_revenue": 19241715,
"new_client_acquisition": 2,
"organic_growth": 0.12,
"quarter": 2,
"revenue_per_employee": 30350
},
{
"average_project_size": 156451,
"billable_hours_per_employee": 103,
"client_concentration": 0.12,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.79,
"gross_billings": 24158663,
"net_revenue": 18979963,
"new_client_acquisition": 2,
"organic_growth": 0.07,
"quarter": 3,
"revenue_per_employee": 29937
},
{
"average_project_size": 51253,
"billable_hours_per_employee": 95,
"client_concentration": 0.37,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.72,
"gross_billings": 20849580,
"net_revenue": 18721772,
"new_client_acquisition": 2,
"organic_growth": 0.11,
"quarter": 4,
"revenue_per_employee": 29530
}
],
"balance_sheet": [
{
"assets": 22944214,
"current_assets": 7428918,
"current_liabilities": 6143688,
"equity": 13563624,
"fixed_assets": 15515296,
"liabilities": 13051757,
"long_term_liabilities": 6908069,
"quarter": 1
},
{
"assets": 23451077,
"current_assets": 10272284,
"current_liabilities": 5540533,
"equity": 13597902,
"fixed_assets": 13178793,
"liabilities": 13343304,
"long_term_liabilities": 7802771,
"quarter": 2
},
{
"assets": 23969138,
"current_assets": 11108155,
"current_liabilities": 6365231,
"equity": 14095233,
"fixed_assets": 12860983,
"liabilities": 13641364,
"long_term_liabilities": 7276133,
"quarter": 3
},
{
"assets": 24498643,
"current_assets": 8493286,
"current_liabilities": 6283984,
"equity": 14057471,
"fixed_assets": 16005357,
"liabilities": 13946082,
"long_term_liabilities": 7662098,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -61751,
"financing_cash_flow": -150914,
"investing_cash_flow": -391336,
"net_cash_flow": 5012747,
"operating_cash_flow": 4969297,
"quarter": 1
},
{
"change_in_working_capital": -95946,
"financing_cash_flow": 135845,
"investing_cash_flow": -203999,
"net_cash_flow": 4508588,
"operating_cash_flow": 4756413,
"quarter": 2
},
{
"change_in_working_capital": -48667,
"financing_cash_flow": 38119,
"investing_cash_flow": -340395,
"net_cash_flow": 4918566,
"operating_cash_flow": 4991329,
"quarter": 3
},
{
"change_in_working_capital": 45760,
"financing_cash_flow": 81288,
"investing_cash_flow": -181741,
"net_cash_flow": 4415194,
"operating_cash_flow": 4386680,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8501959143163501,
"current_ratio": 1.2091951935059202,
"debt_to_equity_ratio": 0.9622617819544393,
"profit_margin": 0.18819667344318167,
"quarter": 1,
"return_on_assets": 0.1600040428493214,
"return_on_equity": 0.270662693097361
},
{
"asset_turnover_ratio": 0.8205045337576606,
"current_ratio": 1.8540245135260451,
"debt_to_equity_ratio": 0.9812766704746071,
"profit_margin": 0.18138346815759407,
"quarter": 2,
"return_on_assets": 0.14882595797199422,
"return_on_equity": 0.256666726970087
},
{
"asset_turnover_ratio": 0.7918500448368231,
"current_ratio": 1.7451299096607806,
"debt_to_equity_ratio": 0.9677998228195306,
"profit_margin": 0.19849664617365165,
"quarter": 3,
"return_on_assets": 0.15717957817256506,
"return_on_equity": 0.26728603918785876
},
{
"asset_turnover_ratio": 0.764196286300429,
"current_ratio": 1.3515766430977545,
"debt_to_equity_ratio": 0.9920761707422338,
"profit_margin": 0.1872103773083018,
"quarter": 4,
"return_on_assets": 0.14306547509590634,
"return_on_equity": 0.24932720828661145
}
],
"income_statement": [
{
"depreciation": 1298130,
"expenses": 14499128,
"income_tax": 1336782,
"marketing_expense": 2786325,
"net_income": 5007949,
"net_profit": 3671167,
"operational_expense": 9256235,
"product_revenue": 5316016,
"quarter": 1,
"rd_expense": 1850957,
"revenue": 19507077,
"salaries_expense": 4842537,
"service_revenue": 14191061
},
{
"depreciation": 1266284,
"expenses": 14381456,
"income_tax": 1370130,
"marketing_expense": 1869361,
"net_income": 4860259,
"net_profit": 3490129,
"operational_expense": 9246847,
"product_revenue": 4921989,
"quarter": 2,
"rd_expense": 2314122,
"revenue": 19241715,
"salaries_expense": 4627313,
"service_revenue": 14319726
},
{
"depreciation": 1223870,
"expenses": 14264739,
"income_tax": 947765,
"marketing_expense": 1867397,
"net_income": 4715224,
"net_profit": 3767459,
"operational_expense": 9898523,
"product_revenue": 6230236,
"quarter": 3,
"rd_expense": 1644796,
"revenue": 18979963,
"salaries_expense": 6821209,
"service_revenue": 12749727
},
{
"depreciation": 881770,
"expenses": 14148969,
"income_tax": 1067893,
"marketing_expense": 2669936,
"net_income": 4572803,
"net_profit": 3504910,
"operational_expense": 8171324,
"product_revenue": 4104254,
"quarter": 4,
"rd_expense": 1679820,
"revenue": 18721772,
"salaries_expense": 4252316,
"service_revenue": 14617518
}
],
"market_conditions": {
"gdp_growth": [
0.022351518086310106,
0.03278581533652887,
0.025185908260744475,
0.020419145733546723
],
"inflation_rate": [
0.017056826639169076,
0.016865892883524757,
0.01783041448483989,
0.011989243242861165
],
"interest_rate": [
0.0369363868639121,
0.035023648103338995,
0.033035313653401115,
0.03657701710009343
],
"year": 2008
},
"random_event": null,
"year": 2008
},
{
"advertising_kpis": [
{
"average_project_size": 110770,
"billable_hours_per_employee": 137,
"client_concentration": 0.22,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.75,
"gross_billings": 8315817,
"net_revenue": 6659462,
"new_client_acquisition": 5,
"organic_growth": 0.04,
"quarter": 1,
"revenue_per_employee": 10504
},
{
"average_project_size": 61828,
"billable_hours_per_employee": 80,
"client_concentration": 0.25,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.76,
"gross_billings": 7711252,
"net_revenue": 6524969,
"new_client_acquisition": 4,
"organic_growth": 0.03,
"quarter": 2,
"revenue_per_employee": 10292
},
{
"average_project_size": 96412,
"billable_hours_per_employee": 99,
"client_concentration": 0.26,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.77,
"gross_billings": 8300299,
"net_revenue": 6393192,
"new_client_acquisition": 1,
"organic_growth": 0.13,
"quarter": 3,
"revenue_per_employee": 10084
},
{
"average_project_size": 188794,
"billable_hours_per_employee": 147,
"client_concentration": 0.23,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.77,
"gross_billings": 7959714,
"net_revenue": 6264077,
"new_client_acquisition": 5,
"organic_growth": -0.04,
"quarter": 4,
"revenue_per_employee": 9880
}
],
"balance_sheet": [
{
"assets": 8867778,
"current_assets": 2868909,
"current_liabilities": 2449663,
"equity": 5831143,
"fixed_assets": 5998869,
"liabilities": 4139219,
"long_term_liabilities": 1689556,
"quarter": 1
},
{
"assets": 9077518,
"current_assets": 3247516,
"current_liabilities": 2016469,
"equity": 5941939,
"fixed_assets": 5830002,
"liabilities": 4230612,
"long_term_liabilities": 2214143,
"quarter": 2
},
{
"assets": 9292218,
"current_assets": 3219397,
"current_liabilities": 2457041,
"equity": 6039325,
"fixed_assets": 6072821,
"liabilities": 4324024,
"long_term_liabilities": 1866983,
"quarter": 3
},
{
"assets": 9511997,
"current_assets": 4528499,
"current_liabilities": 2630401,
"equity": 6127200,
"fixed_assets": 4983498,
"liabilities": 4419497,
"long_term_liabilities": 1789096,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 59628,
"financing_cash_flow": -20814,
"investing_cash_flow": -381504,
"net_cash_flow": 1167504,
"operating_cash_flow": 1413861,
"quarter": 1
},
{
"change_in_working_capital": 55833,
"financing_cash_flow": -76662,
"investing_cash_flow": -172603,
"net_cash_flow": 1218487,
"operating_cash_flow": 1449285,
"quarter": 2
},
{
"change_in_working_capital": -21068,
"financing_cash_flow": -41578,
"investing_cash_flow": -316706,
"net_cash_flow": 1328150,
"operating_cash_flow": 1508295,
"quarter": 3
},
{
"change_in_working_capital": -65020,
"financing_cash_flow": -28087,
"investing_cash_flow": -337038,
"net_cash_flow": 975996,
"operating_cash_flow": 1324714,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7509730171413853,
"current_ratio": 1.171144357407529,
"debt_to_equity_ratio": 0.7098469373843173,
"profit_margin": 0.16556652774653569,
"quarter": 1,
"return_on_assets": 0.12433599487943879,
"return_on_equity": 0.18908539886605422
},
{
"asset_turnover_ratio": 0.7188054047372862,
"current_ratio": 1.6104963676604995,
"debt_to_equity_ratio": 0.7119918262371929,
"profit_margin": 0.16782194674028336,
"quarter": 2,
"return_on_assets": 0.12063132235044866,
"return_on_equity": 0.18428883231551182
},
{
"asset_turnover_ratio": 0.6880157137940587,
"current_ratio": 1.310274024731374,
"debt_to_equity_ratio": 0.7159780273457712,
"profit_margin": 0.16754244202270166,
"quarter": 3,
"return_on_assets": 0.11527183283904877,
"return_on_equity": 0.17735939032921724
},
{
"asset_turnover_ratio": 0.6585448881028874,
"current_ratio": 1.7216002427006376,
"debt_to_equity_ratio": 0.7212914544979763,
"profit_margin": 0.16517996186828482,
"quarter": 4,
"return_on_assets": 0.10877841950538883,
"return_on_equity": 0.16886995691343518
}
],
"income_statement": [
{
"depreciation": 311277,
"expenses": 5170529,
"income_tax": 386349,
"marketing_expense": 979050,
"net_income": 1488933,
"net_profit": 1102584,
"operational_expense": 2749827,
"product_revenue": 2407463,
"quarter": 1,
"rd_expense": 775935,
"revenue": 6659462,
"salaries_expense": 2338148,
"service_revenue": 4251999
},
{
"depreciation": 354252,
"expenses": 5064421,
"income_tax": 365515,
"marketing_expense": 529924,
"net_income": 1460548,
"net_profit": 1095033,
"operational_expense": 2628123,
"product_revenue": 2555317,
"quarter": 2,
"rd_expense": 833669,
"revenue": 6524969,
"salaries_expense": 1800539,
"service_revenue": 3969652
},
{
"depreciation": 437164,
"expenses": 4960491,
"income_tax": 361570,
"marketing_expense": 501587,
"net_income": 1432701,
"net_profit": 1071131,
"operational_expense": 2828950,
"product_revenue": 2183690,
"quarter": 3,
"rd_expense": 590542,
"revenue": 6393192,
"salaries_expense": 2473829,
"service_revenue": 4209502
},
{
"depreciation": 290014,
"expenses": 4858693,
"income_tax": 370684,
"marketing_expense": 617253,
"net_income": 1405384,
"net_profit": 1034700,
"operational_expense": 3113581,
"product_revenue": 1872087,
"quarter": 4,
"rd_expense": 853094,
"revenue": 6264077,
"salaries_expense": 2384333,
"service_revenue": 4391990
}
],
"market_conditions": {
"gdp_growth": [
0.024143285999510482,
0.023443228506942814,
0.02305746272384901,
0.02139213880756808
],
"inflation_rate": [
0.02021500701859067,
0.019333479552907467,
0.011579166514759934,
0.01812671737218185
],
"interest_rate": [
0.0391841817075608,
0.036001485371141215,
0.03840869609153777,
0.03919408147175418
],
"year": 2009
},
"random_event": null,
"year": 2009
},
{
"advertising_kpis": [
{
"average_project_size": 190334,
"billable_hours_per_employee": 120,
"client_concentration": 0.17,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.62,
"gross_billings": 9222011,
"net_revenue": 7395323,
"new_client_acquisition": 1,
"organic_growth": 0.11,
"quarter": 1,
"revenue_per_employee": 11665
},
{
"average_project_size": 171153,
"billable_hours_per_employee": 118,
"client_concentration": 0.19,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.6,
"gross_billings": 9378574,
"net_revenue": 7300035,
"new_client_acquisition": 2,
"organic_growth": 0.1,
"quarter": 2,
"revenue_per_employee": 11514
},
{
"average_project_size": 120619,
"billable_hours_per_employee": 80,
"client_concentration": 0.26,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.63,
"gross_billings": 8475052,
"net_revenue": 7205976,
"new_client_acquisition": 5,
"organic_growth": 0.04,
"quarter": 3,
"revenue_per_employee": 11366
},
{
"average_project_size": 176880,
"billable_hours_per_employee": 115,
"client_concentration": 0.23,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.62,
"gross_billings": 9004201,
"net_revenue": 7113128,
"new_client_acquisition": 1,
"organic_growth": 0.07,
"quarter": 4,
"revenue_per_employee": 11219
}
],
"balance_sheet": [
{
"assets": 9225213,
"current_assets": 4457479,
"current_liabilities": 2269634,
"equity": 5987692,
"fixed_assets": 4767734,
"liabilities": 4551519,
"long_term_liabilities": 2281885,
"quarter": 1
},
{
"assets": 9475369,
"current_assets": 3541258,
"current_liabilities": 2281884,
"equity": 6042406,
"fixed_assets": 5934111,
"liabilities": 4589965,
"long_term_liabilities": 2308081,
"quarter": 2
},
{
"assets": 9732308,
"current_assets": 3496592,
"current_liabilities": 2403013,
"equity": 6206161,
"fixed_assets": 6235716,
"liabilities": 4628736,
"long_term_liabilities": 2225723,
"quarter": 3
},
{
"assets": 9996214,
"current_assets": 3286852,
"current_liabilities": 2026199,
"equity": 6476731,
"fixed_assets": 6709362,
"liabilities": 4667834,
"long_term_liabilities": 2641635,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -38507,
"financing_cash_flow": 107907,
"investing_cash_flow": -322675,
"net_cash_flow": 1854362,
"operating_cash_flow": 1840896,
"quarter": 1
},
{
"change_in_working_capital": 1054,
"financing_cash_flow": -176511,
"investing_cash_flow": -213244,
"net_cash_flow": 1207977,
"operating_cash_flow": 1637582,
"quarter": 2
},
{
"change_in_working_capital": -95095,
"financing_cash_flow": -22923,
"investing_cash_flow": -323790,
"net_cash_flow": 1245004,
"operating_cash_flow": 1573740,
"quarter": 3
},
{
"change_in_working_capital": 97979,
"financing_cash_flow": -60272,
"investing_cash_flow": -338549,
"net_cash_flow": 1371242,
"operating_cash_flow": 1487041,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8016425203407228,
"current_ratio": 1.9639637932812075,
"debt_to_equity_ratio": 0.7601458124432586,
"profit_margin": 0.17767959560387017,
"quarter": 1,
"return_on_assets": 0.1424355188330069,
"return_on_equity": 0.21944983142085464
},
{
"asset_turnover_ratio": 0.7704222389650471,
"current_ratio": 1.551900973055598,
"debt_to_equity_ratio": 0.7596253876353227,
"profit_margin": 0.15849266476119636,
"quarter": 2,
"return_on_assets": 0.12210627364485753,
"return_on_equity": 0.1914803473980398
},
{
"asset_turnover_ratio": 0.7404179974575404,
"current_ratio": 1.4550865933725703,
"debt_to_equity_ratio": 0.7458291849019063,
"profit_margin": 0.15301036251022762,
"quarter": 3,
"return_on_assets": 0.11329162620007505,
"return_on_equity": 0.177660392632418
},
{
"asset_turnover_ratio": 0.7115822050228217,
"current_ratio": 1.6221763015380029,
"debt_to_equity_ratio": 0.7207083326449717,
"profit_margin": 0.1614410706513365,
"quarter": 4,
"return_on_assets": 0.11487859303532318,
"return_on_equity": 0.1773041060374439
}
],
"income_statement": [
{
"depreciation": 526898,
"expenses": 5751873,
"income_tax": 329452,
"marketing_expense": 907119,
"net_income": 1643450,
"net_profit": 1313998,
"operational_expense": 3074532,
"product_revenue": 1771637,
"quarter": 1,
"rd_expense": 989462,
"revenue": 7395323,
"salaries_expense": 2402209,
"service_revenue": 5623686
},
{
"depreciation": 480580,
"expenses": 5710932,
"income_tax": 432101,
"marketing_expense": 794237,
"net_income": 1589103,
"net_profit": 1157002,
"operational_expense": 2956547,
"product_revenue": 1535726,
"quarter": 2,
"rd_expense": 751235,
"revenue": 7300035,
"salaries_expense": 2355230,
"service_revenue": 5764309
},
{
"depreciation": 471151,
"expenses": 5670283,
"income_tax": 433104,
"marketing_expense": 731622,
"net_income": 1535693,
"net_profit": 1102589,
"operational_expense": 3690483,
"product_revenue": 2562217,
"quarter": 3,
"rd_expense": 630766,
"revenue": 7205976,
"salaries_expense": 2819327,
"service_revenue": 4643759
},
{
"depreciation": 338690,
"expenses": 5629924,
"income_tax": 334853,
"marketing_expense": 655202,
"net_income": 1483204,
"net_profit": 1148351,
"operational_expense": 3084129,
"product_revenue": 2624093,
"quarter": 4,
"rd_expense": 1100352,
"revenue": 7113128,
"salaries_expense": 2746903,
"service_revenue": 4489035
}
],
"market_conditions": {
"gdp_growth": [
0.020707147255337413,
0.017204335254583446,
0.019438683581359608,
0.012552071661486064
],
"inflation_rate": [
0.015927726344106146,
0.017487502622474352,
0.022367077693949466,
0.01534485351675429
],
"interest_rate": [
0.03151499286628156,
0.03135367040616367,
0.03191000947430122,
0.03182084360833024
],
"year": 2010
},
"random_event": null,
"year": 2010
},
{
"advertising_kpis": [
{
"average_project_size": 124622,
"billable_hours_per_employee": 116,
"client_concentration": 0.19,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.65,
"gross_billings": 18011435,
"net_revenue": 16306437,
"new_client_acquisition": 1,
"organic_growth": -0.01,
"quarter": 1,
"revenue_per_employee": 25720
},
{
"average_project_size": 116583,
"billable_hours_per_employee": 150,
"client_concentration": 0.1,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.74,
"gross_billings": 19740995,
"net_revenue": 16173253,
"new_client_acquisition": 4,
"organic_growth": -0.01,
"quarter": 2,
"revenue_per_employee": 25510
},
{
"average_project_size": 162566,
"billable_hours_per_employee": 101,
"client_concentration": 0.18,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.74,
"gross_billings": 18161284,
"net_revenue": 16041157,
"new_client_acquisition": 1,
"organic_growth": 0.15,
"quarter": 3,
"revenue_per_employee": 25302
},
{
"average_project_size": 90281,
"billable_hours_per_employee": 112,
"client_concentration": 0.15,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.77,
"gross_billings": 19921398,
"net_revenue": 15910140,
"new_client_acquisition": 5,
"organic_growth": 0.06,
"quarter": 4,
"revenue_per_employee": 25095
}
],
"balance_sheet": [
{
"assets": 22105922,
"current_assets": 10453921,
"current_liabilities": 3904753,
"equity": 17550282,
"fixed_assets": 11652001,
"liabilities": 9215329,
"long_term_liabilities": 5310576,
"quarter": 1
},
{
"assets": 22398253,
"current_assets": 7506907,
"current_liabilities": 5161165,
"equity": 17964925,
"fixed_assets": 14891346,
"liabilities": 9419650,
"long_term_liabilities": 4258485,
"quarter": 2
},
{
"assets": 22694450,
"current_assets": 8096060,
"current_liabilities": 5126454,
"equity": 17793623,
"fixed_assets": 14598390,
"liabilities": 9628501,
"long_term_liabilities": 4502047,
"quarter": 3
},
{
"assets": 22994564,
"current_assets": 10449765,
"current_liabilities": 4833273,
"equity": 17562926,
"fixed_assets": 12544799,
"liabilities": 9841982,
"long_term_liabilities": 5008709,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -86114,
"financing_cash_flow": -164705,
"investing_cash_flow": -433810,
"net_cash_flow": 5353267,
"operating_cash_flow": 5589259,
"quarter": 1
},
{
"change_in_working_capital": -72337,
"financing_cash_flow": 107430,
"investing_cash_flow": -345647,
"net_cash_flow": 5160024,
"operating_cash_flow": 5628280,
"quarter": 2
},
{
"change_in_working_capital": 86173,
"financing_cash_flow": 6538,
"investing_cash_flow": -262532,
"net_cash_flow": 5044136,
"operating_cash_flow": 5408162,
"quarter": 3
},
{
"change_in_working_capital": 78980,
"financing_cash_flow": -37850,
"investing_cash_flow": -336329,
"net_cash_flow": 4871491,
"operating_cash_flow": 5119528,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7376501645124777,
"current_ratio": 2.6772297761215627,
"debt_to_equity_ratio": 0.5250815343024118,
"profit_margin": 0.2857576428253456,
"quarter": 1,
"return_on_assets": 0.21078917224081403,
"return_on_equity": 0.26550507849389543
},
{
"asset_turnover_ratio": 0.7220765387371952,
"current_ratio": 1.4544985482928758,
"debt_to_equity_ratio": 0.5243356150944132,
"profit_margin": 0.3083066838810968,
"quarter": 2,
"return_on_assets": 0.22262102316640497,
"return_on_equity": 0.27755874293936655
},
{
"asset_turnover_ratio": 0.7068317143618814,
"current_ratio": 1.5792709736593755,
"debt_to_equity_ratio": 0.5411208835884631,
"profit_margin": 0.2947215091779228,
"quarter": 3,
"return_on_assets": 0.20831850959155213,
"return_on_equity": 0.26569485034048435
},
{
"asset_turnover_ratio": 0.6919087485198676,
"current_ratio": 2.1620473331425725,
"debt_to_equity_ratio": 0.5603839588004869,
"profit_margin": 0.2772033432766776,
"quarter": 4,
"return_on_assets": 0.19179941833208927,
"return_on_equity": 0.25111669889174504
}
],
"income_statement": [
{
"depreciation": 929570,
"expenses": 9872235,
"income_tax": 1774513,
"marketing_expense": 1535147,
"net_income": 6434202,
"net_profit": 4659689,
"operational_expense": 6516756,
"product_revenue": 5518766,
"quarter": 1,
"rd_expense": 1544220,
"revenue": 16306437,
"salaries_expense": 3808475,
"service_revenue": 10787671
},
{
"depreciation": 641958,
"expenses": 9838011,
"income_tax": 1348920,
"marketing_expense": 1588762,
"net_income": 6335242,
"net_profit": 4986322,
"operational_expense": 4995271,
"product_revenue": 3828169,
"quarter": 2,
"rd_expense": 1749881,
"revenue": 16173253,
"salaries_expense": 3197355,
"service_revenue": 12345084
},
{
"depreciation": 680488,
"expenses": 9803907,
"income_tax": 1509576,
"marketing_expense": 1632277,
"net_income": 6237250,
"net_profit": 4727674,
"operational_expense": 5655087,
"product_revenue": 4746781,
"quarter": 3,
"rd_expense": 1424685,
"revenue": 16041157,
"salaries_expense": 3581763,
"service_revenue": 11294376
},
{
"depreciation": 709184,
"expenses": 9769921,
"income_tax": 1729875,
"marketing_expense": 1857294,
"net_income": 6140219,
"net_profit": 4410344,
"operational_expense": 6086162,
"product_revenue": 3924436,
"quarter": 4,
"rd_expense": 1749068,
"revenue": 15910140,
"salaries_expense": 3875967,
"service_revenue": 11985704
}
],
"market_conditions": {
"gdp_growth": [
0.01852698394278219,
0.036598835219308096,
0.03108967731541093,
0.028697202237698484
],
"inflation_rate": [
0.019323604109068387,
0.01768727392178356,
0.016623733136079462,
0.010308897936331243
],
"interest_rate": [
0.024379492374262728,
0.025540376558282805,
0.027836828881488314,
0.031535930457161535
],
"year": 2011
},
"random_event": null,
"year": 2011
},
{
"advertising_kpis": [
{
"average_project_size": 101045,
"billable_hours_per_employee": 80,
"client_concentration": 0.14,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.68,
"gross_billings": 24112057,
"net_revenue": 19259683,
"new_client_acquisition": 2,
"organic_growth": 0.03,
"quarter": 1,
"revenue_per_employee": 30378
},
{
"average_project_size": 130143,
"billable_hours_per_employee": 114,
"client_concentration": 0.18,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.66,
"gross_billings": 22424664,
"net_revenue": 19255688,
"new_client_acquisition": 4,
"organic_growth": 0.06,
"quarter": 2,
"revenue_per_employee": 30372
},
{
"average_project_size": 198107,
"billable_hours_per_employee": 94,
"client_concentration": 0.16,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.64,
"gross_billings": 24140902,
"net_revenue": 19251694,
"new_client_acquisition": 3,
"organic_growth": 0.14,
"quarter": 3,
"revenue_per_employee": 30365
},
{
"average_project_size": 129829,
"billable_hours_per_employee": 141,
"client_concentration": 0.36,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.7,
"gross_billings": 24953229,
"net_revenue": 19247702,
"new_client_acquisition": 2,
"organic_growth": 0.13,
"quarter": 4,
"revenue_per_employee": 30359
}
],
"balance_sheet": [
{
"assets": 25611596,
"current_assets": 10518789,
"current_liabilities": 6051293,
"equity": 18756221,
"fixed_assets": 15092807,
"liabilities": 11945725,
"long_term_liabilities": 5894432,
"quarter": 1
},
{
"assets": 25992124,
"current_assets": 9322013,
"current_liabilities": 6844979,
"equity": 18463338,
"fixed_assets": 16670111,
"liabilities": 12092488,
"long_term_liabilities": 5247509,
"quarter": 2
},
{
"assets": 26378305,
"current_assets": 9060905,
"current_liabilities": 5518907,
"equity": 18521534,
"fixed_assets": 17317400,
"liabilities": 12241055,
"long_term_liabilities": 6722148,
"quarter": 3
},
{
"assets": 26770224,
"current_assets": 9069360,
"current_liabilities": 5550596,
"equity": 19186413,
"fixed_assets": 17700864,
"liabilities": 12391446,
"long_term_liabilities": 6840850,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -72374,
"financing_cash_flow": -135950,
"investing_cash_flow": -106010,
"net_cash_flow": 5829970,
"operating_cash_flow": 6042101,
"quarter": 1
},
{
"change_in_working_capital": -99486,
"financing_cash_flow": -86406,
"investing_cash_flow": -232927,
"net_cash_flow": 5244215,
"operating_cash_flow": 5692129,
"quarter": 2
},
{
"change_in_working_capital": 14897,
"financing_cash_flow": 134788,
"investing_cash_flow": -373280,
"net_cash_flow": 5388614,
"operating_cash_flow": 5659697,
"quarter": 3
},
{
"change_in_working_capital": 67470,
"financing_cash_flow": -169239,
"investing_cash_flow": -103279,
"net_cash_flow": 5636492,
"operating_cash_flow": 5840901,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7519907388824968,
"current_ratio": 1.7382713082972514,
"debt_to_equity_ratio": 0.6368940203892884,
"profit_margin": 0.26430081948908507,
"quarter": 1,
"return_on_assets": 0.19875176853484647,
"return_on_equity": 0.2713952879953803
},
{
"asset_turnover_ratio": 0.7408277984515617,
"current_ratio": 1.361876055426905,
"debt_to_equity_ratio": 0.6549459258125481,
"profit_margin": 0.23700539809328028,
"quarter": 2,
"return_on_assets": 0.17558018729058078,
"return_on_equity": 0.24717643147734175
},
{
"asset_turnover_ratio": 0.7298305937398176,
"current_ratio": 1.6417933840885524,
"debt_to_equity_ratio": 0.6609093501650565,
"profit_margin": 0.22773497230944975,
"quarter": 3,
"return_on_assets": 0.16620795005592665,
"return_on_equity": 0.236712790636024
},
{
"asset_turnover_ratio": 0.7189966733188337,
"current_ratio": 1.633943454000255,
"debt_to_equity_ratio": 0.645844848643673,
"profit_margin": 0.24977709027290634,
"quarter": 4,
"return_on_assets": 0.17958889697747765,
"return_on_equity": 0.25057497719870825
}
],
"income_statement": [
{
"depreciation": 951751,
"expenses": 12873085,
"income_tax": 1296248,
"marketing_expense": 2209398,
"net_income": 6386598,
"net_profit": 5090350,
"operational_expense": 8622365,
"product_revenue": 4296738,
"quarter": 1,
"rd_expense": 2317157,
"revenue": 19259683,
"salaries_expense": 6069476,
"service_revenue": 14962945
},
{
"depreciation": 1128427,
"expenses": 12953998,
"income_tax": 1737988,
"marketing_expense": 2166472,
"net_income": 6301690,
"net_profit": 4563702,
"operational_expense": 8108067,
"product_revenue": 6875475,
"quarter": 2,
"rd_expense": 1872841,
"revenue": 19255688,
"salaries_expense": 6336039,
"service_revenue": 12380213
},
{
"depreciation": 1275413,
"expenses": 13035419,
"income_tax": 1831991,
"marketing_expense": 2343195,
"net_income": 6216275,
"net_profit": 4384284,
"operational_expense": 8294330,
"product_revenue": 7066224,
"quarter": 3,
"rd_expense": 2473595,
"revenue": 19251694,
"salaries_expense": 5662979,
"service_revenue": 12185470
},
{
"depreciation": 1033266,
"expenses": 13117353,
"income_tax": 1322714,
"marketing_expense": 2299064,
"net_income": 6130349,
"net_profit": 4807635,
"operational_expense": 8519984,
"product_revenue": 7077684,
"quarter": 4,
"rd_expense": 2089946,
"revenue": 19247702,
"salaries_expense": 4057930,
"service_revenue": 12170018
}
],
"market_conditions": {
"gdp_growth": [
0.03159830020028722,
0.019817380609829356,
0.013092818720326865,
0.015637009519942416
],
"inflation_rate": [
0.020636236505919416,
0.02115560306822207,
0.019067625328093713,
0.023025834497498076
],
"interest_rate": [
0.03431136519900099,
0.03610625297532696,
0.034058782122641566,
0.03962706061880712
],
"year": 2012
},
"random_event": {
"description": "Perez-Jordan New Ad Campaign Launch in 2012",
"impact": 0.09,
"type": "New Ad Campaign Launch"
},
"year": 2012
},
{
"advertising_kpis": [
{
"average_project_size": 133089,
"billable_hours_per_employee": 105,
"client_concentration": 0.4,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.64,
"gross_billings": 17407353,
"net_revenue": 15240970,
"new_client_acquisition": 3,
"organic_growth": 0.11,
"quarter": 1,
"revenue_per_employee": 24039
},
{
"average_project_size": 156165,
"billable_hours_per_employee": 98,
"client_concentration": 0.29,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.63,
"gross_billings": 17910961,
"net_revenue": 14894805,
"new_client_acquisition": 1,
"organic_growth": 0.04,
"quarter": 2,
"revenue_per_employee": 23493
},
{
"average_project_size": 163902,
"billable_hours_per_employee": 107,
"client_concentration": 0.12,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.79,
"gross_billings": 18307267,
"net_revenue": 14556502,
"new_client_acquisition": 5,
"organic_growth": 0.11,
"quarter": 3,
"revenue_per_employee": 22960
},
{
"average_project_size": 153580,
"billable_hours_per_employee": 96,
"client_concentration": 0.23,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.74,
"gross_billings": 17740925,
"net_revenue": 14225883,
"new_client_acquisition": 5,
"organic_growth": 0.09,
"quarter": 4,
"revenue_per_employee": 22438
}
],
"balance_sheet": [
{
"assets": 22571689,
"current_assets": 8783344,
"current_liabilities": 6528339,
"equity": 12470655,
"fixed_assets": 13788345,
"liabilities": 12611216,
"long_term_liabilities": 6082877,
"quarter": 1
},
{
"assets": 23163990,
"current_assets": 11477633,
"current_liabilities": 7477553,
"equity": 12508202,
"fixed_assets": 11686357,
"liabilities": 12830400,
"long_term_liabilities": 5352847,
"quarter": 2
},
{
"assets": 23771835,
"current_assets": 10206292,
"current_liabilities": 5980319,
"equity": 12724490,
"fixed_assets": 13565543,
"liabilities": 13053393,
"long_term_liabilities": 7073074,
"quarter": 3
},
{
"assets": 24395629,
"current_assets": 9834948,
"current_liabilities": 5536471,
"equity": 12996994,
"fixed_assets": 14560681,
"liabilities": 13280262,
"long_term_liabilities": 7743791,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 68112,
"financing_cash_flow": 168941,
"investing_cash_flow": -160311,
"net_cash_flow": 2718720,
"operating_cash_flow": 3136771,
"quarter": 1
},
{
"change_in_working_capital": -15830,
"financing_cash_flow": 54793,
"investing_cash_flow": -306677,
"net_cash_flow": 2827080,
"operating_cash_flow": 2902725,
"quarter": 2
},
{
"change_in_working_capital": 41763,
"financing_cash_flow": -173550,
"investing_cash_flow": -257041,
"net_cash_flow": 2344404,
"operating_cash_flow": 2774694,
"quarter": 3
},
{
"change_in_working_capital": -94582,
"financing_cash_flow": 149207,
"investing_cash_flow": -100200,
"net_cash_flow": 2422209,
"operating_cash_flow": 2821299,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6752250573716482,
"current_ratio": 1.3454178773498129,
"debt_to_equity_ratio": 1.0112713405991907,
"profit_margin": 0.16469962213691122,
"quarter": 1,
"return_on_assets": 0.11120931180648466,
"return_on_equity": 0.2012871015997155
},
{
"asset_turnover_ratio": 0.6430155167568281,
"current_ratio": 1.5349450548862709,
"debt_to_equity_ratio": 1.0257589380152319,
"profit_margin": 0.1459980174295669,
"quarter": 2,
"return_on_assets": 0.09387899062294536,
"return_on_equity": 0.17385488337972158
},
{
"asset_turnover_ratio": 0.6123423791221839,
"current_ratio": 1.7066467524558473,
"debt_to_equity_ratio": 1.0258480300585722,
"profit_margin": 0.13781113072357631,
"quarter": 3,
"return_on_assets": 0.084387595656793,
"return_on_equity": 0.15765252674173974
},
{
"asset_turnover_ratio": 0.5831324537686648,
"current_ratio": 1.7763929405572612,
"debt_to_equity_ratio": 1.0217948858020554,
"profit_margin": 0.13226785289883236,
"quarter": 4,
"return_on_assets": 0.07712967761560893,
"return_on_equity": 0.14477401466831485
}
],
"income_statement": [
{
"depreciation": 626589,
"expenses": 12068585,
"income_tax": 662203,
"marketing_expense": 1316389,
"net_income": 3172385,
"net_profit": 2510182,
"operational_expense": 8381779,
"product_revenue": 3832697,
"quarter": 1,
"rd_expense": 2310376,
"revenue": 15240970,
"salaries_expense": 4314342,
"service_revenue": 11408273
},
{
"depreciation": 728113,
"expenses": 11947034,
"income_tax": 773159,
"marketing_expense": 2284327,
"net_income": 2947771,
"net_profit": 2174612,
"operational_expense": 7717296,
"product_revenue": 4801653,
"quarter": 2,
"rd_expense": 2136160,
"revenue": 14894805,
"salaries_expense": 3966525,
"service_revenue": 10093152
},
{
"depreciation": 768646,
"expenses": 11826708,
"income_tax": 723746,
"marketing_expense": 2224425,
"net_income": 2729794,
"net_profit": 2006048,
"operational_expense": 7025111,
"product_revenue": 4644609,
"quarter": 3,
"rd_expense": 1765248,
"revenue": 14556502,
"salaries_expense": 3846626,
"service_revenue": 9911893
},
{
"depreciation": 939672,
"expenses": 11707594,
"income_tax": 636662,
"marketing_expense": 2111708,
"net_income": 2518289,
"net_profit": 1881627,
"operational_expense": 7351887,
"product_revenue": 4811428,
"quarter": 4,
"rd_expense": 1952951,
"revenue": 14225883,
"salaries_expense": 3641821,
"service_revenue": 9414455
}
],
"market_conditions": {
"gdp_growth": [
0.017575045453999287,
0.0064244926277377745,
0.007553377925491105,
0.006669984037697376
],
"inflation_rate": [
0.007880921178933308,
0.014934102600786349,
0.014469876293093372,
0.010204217456698281
],
"interest_rate": [
0.03488446809407946,
0.028185249647993196,
0.027316198709552864,
0.03526726616236876
],
"year": 2013
},
"random_event": null,
"year": 2013
},
{
"advertising_kpis": [
{
"average_project_size": 82098,
"billable_hours_per_employee": 157,
"client_concentration": 0.38,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.67,
"gross_billings": 23554002,
"net_revenue": 18920608,
"new_client_acquisition": 2,
"organic_growth": 0.1,
"quarter": 1,
"revenue_per_employee": 29843
},
{
"average_project_size": 147011,
"billable_hours_per_employee": 139,
"client_concentration": 0.19,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.79,
"gross_billings": 22316495,
"net_revenue": 18707239,
"new_client_acquisition": 4,
"organic_growth": 0.1,
"quarter": 2,
"revenue_per_employee": 29507
},
{
"average_project_size": 114213,
"billable_hours_per_employee": 141,
"client_concentration": 0.16,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.6,
"gross_billings": 23814834,
"net_revenue": 18496277,
"new_client_acquisition": 2,
"organic_growth": 0.1,
"quarter": 3,
"revenue_per_employee": 29174
},
{
"average_project_size": 90581,
"billable_hours_per_employee": 110,
"client_concentration": 0.16,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.73,
"gross_billings": 22354605,
"net_revenue": 18287693,
"new_client_acquisition": 2,
"organic_growth": 0,
"quarter": 4,
"revenue_per_employee": 28845
}
],
"balance_sheet": [
{
"assets": 24729670,
"current_assets": 9909119,
"current_liabilities": 5565556,
"equity": 16870451,
"fixed_assets": 14820551,
"liabilities": 12678486,
"long_term_liabilities": 7112930,
"quarter": 1
},
{
"assets": 25256128,
"current_assets": 9910466,
"current_liabilities": 6394131,
"equity": 17224006,
"fixed_assets": 15345662,
"liabilities": 12961635,
"long_term_liabilities": 6567504,
"quarter": 2
},
{
"assets": 25793793,
"current_assets": 7931766,
"current_liabilities": 5614325,
"equity": 17355184,
"fixed_assets": 17862027,
"liabilities": 13251107,
"long_term_liabilities": 7636782,
"quarter": 3
},
{
"assets": 26342905,
"current_assets": 9015708,
"current_liabilities": 7861535,
"equity": 17622352,
"fixed_assets": 17327197,
"liabilities": 13547044,
"long_term_liabilities": 5685509,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 8955,
"financing_cash_flow": -131934,
"investing_cash_flow": -255848,
"net_cash_flow": 5277783,
"operating_cash_flow": 5683274,
"quarter": 1
},
{
"change_in_working_capital": -98720,
"financing_cash_flow": -64757,
"investing_cash_flow": -364640,
"net_cash_flow": 5512858,
"operating_cash_flow": 5899208,
"quarter": 2
},
{
"change_in_working_capital": 92009,
"financing_cash_flow": 133590,
"investing_cash_flow": -153484,
"net_cash_flow": 5140911,
"operating_cash_flow": 5565424,
"quarter": 3
},
{
"change_in_working_capital": 83956,
"financing_cash_flow": -151531,
"investing_cash_flow": -176775,
"net_cash_flow": 5595990,
"operating_cash_flow": 5777950,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.765097471984058,
"current_ratio": 1.780436491879697,
"debt_to_equity_ratio": 0.7515202764881627,
"profit_margin": 0.25470994378193346,
"quarter": 1,
"return_on_assets": 0.1948779340767588,
"return_on_equity": 0.2856631989269285
},
{
"asset_turnover_ratio": 0.7407009894786722,
"current_ratio": 1.5499316482568155,
"debt_to_equity_ratio": 0.7525331215049507,
"profit_margin": 0.2635083135464298,
"quarter": 2,
"return_on_assets": 0.19518086857969677,
"return_on_equity": 0.28620014414765066
},
{
"asset_turnover_ratio": 0.7170824779434339,
"current_ratio": 1.412772862276409,
"debt_to_equity_ratio": 0.7635244316626087,
"profit_margin": 0.2601873879808353,
"quarter": 3,
"return_on_assets": 0.186575816902927,
"return_on_equity": 0.2772945536042718
},
{
"asset_turnover_ratio": 0.6942170197250455,
"current_ratio": 1.1468126771680085,
"debt_to_equity_ratio": 0.7687421066155073,
"profit_margin": 0.2639201675137482,
"quarter": 4,
"return_on_assets": 0.18321787213672905,
"return_on_equity": 0.2738846097274643
}
],
"income_statement": [
{
"depreciation": 864007,
"expenses": 12150976,
"income_tax": 1950365,
"marketing_expense": 2138305,
"net_income": 6769632,
"net_profit": 4819267,
"operational_expense": 7619583,
"product_revenue": 6323334,
"quarter": 1,
"rd_expense": 2129519,
"revenue": 18920608,
"salaries_expense": 4266725,
"service_revenue": 12597274
},
{
"depreciation": 969695,
"expenses": 12062342,
"income_tax": 1715384,
"marketing_expense": 2323006,
"net_income": 6644897,
"net_profit": 4929513,
"operational_expense": 8113129,
"product_revenue": 4378475,
"quarter": 2,
"rd_expense": 2224009,
"revenue": 18707239,
"salaries_expense": 4211839,
"service_revenue": 14328764
},
{
"depreciation": 752926,
"expenses": 11974356,
"income_tax": 1709423,
"marketing_expense": 2047321,
"net_income": 6521921,
"net_profit": 4812498,
"operational_expense": 6169171,
"product_revenue": 7030714,
"quarter": 3,
"rd_expense": 1685763,
"revenue": 18496277,
"salaries_expense": 3694824,
"service_revenue": 11465563
},
{
"depreciation": 951459,
"expenses": 11887011,
"income_tax": 1574191,
"marketing_expense": 2194459,
"net_income": 6400682,
"net_profit": 4826491,
"operational_expense": 6310325,
"product_revenue": 3940194,
"quarter": 4,
"rd_expense": 1511251,
"revenue": 18287693,
"salaries_expense": 5263864,
"service_revenue": 14347499
}
],
"market_conditions": {
"gdp_growth": [
0.021393273943106368,
0.029125275102877247,
0.026174930393703753,
0.02888874142029141
],
"inflation_rate": [
0.021633146904693867,
0.020809758342992563,
0.021869729513463006,
0.01683091070291918
],
"interest_rate": [
0.026534048526976557,
0.024925550994480846,
0.021486983171642497,
0.022317849642538256
],
"year": 2014
},
"random_event": null,
"year": 2014
},
{
"advertising_kpis": [
{
"average_project_size": 167292,
"billable_hours_per_employee": 122,
"client_concentration": 0.17,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.75,
"gross_billings": 21256095,
"net_revenue": 16551048,
"new_client_acquisition": 2,
"organic_growth": 0.14,
"quarter": 1,
"revenue_per_employee": 26106
},
{
"average_project_size": 99231,
"billable_hours_per_employee": 94,
"client_concentration": 0.27,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.75,
"gross_billings": 19600427,
"net_revenue": 16371443,
"new_client_acquisition": 3,
"organic_growth": 0.1,
"quarter": 2,
"revenue_per_employee": 25822
},
{
"average_project_size": 87013,
"billable_hours_per_employee": 119,
"client_concentration": 0.37,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.77,
"gross_billings": 18049652,
"net_revenue": 16193788,
"new_client_acquisition": 2,
"organic_growth": 0.11,
"quarter": 3,
"revenue_per_employee": 25542
},
{
"average_project_size": 130992,
"billable_hours_per_employee": 130,
"client_concentration": 0.24,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.6,
"gross_billings": 20736333,
"net_revenue": 16018060,
"new_client_acquisition": 2,
"organic_growth": 0.08,
"quarter": 4,
"revenue_per_employee": 25265
}
],
"balance_sheet": [
{
"assets": 16692825,
"current_assets": 5810720,
"current_liabilities": 3803402,
"equity": 13530801,
"fixed_assets": 10882105,
"liabilities": 6825580,
"long_term_liabilities": 3022178,
"quarter": 1
},
{
"assets": 16986207,
"current_assets": 6025814,
"current_liabilities": 4046633,
"equity": 13879005,
"fixed_assets": 10960393,
"liabilities": 6879931,
"long_term_liabilities": 2833298,
"quarter": 2
},
{
"assets": 17284746,
"current_assets": 5444113,
"current_liabilities": 3469495,
"equity": 13782510,
"fixed_assets": 11840633,
"liabilities": 6934715,
"long_term_liabilities": 3465220,
"quarter": 3
},
{
"assets": 17588532,
"current_assets": 5984092,
"current_liabilities": 4068864,
"equity": 13911926,
"fixed_assets": 11604440,
"liabilities": 6989935,
"long_term_liabilities": 2921071,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 37973,
"financing_cash_flow": 62997,
"investing_cash_flow": -133466,
"net_cash_flow": 4244734,
"operating_cash_flow": 4711590,
"quarter": 1
},
{
"change_in_working_capital": 10423,
"financing_cash_flow": 37155,
"investing_cash_flow": -494685,
"net_cash_flow": 4073911,
"operating_cash_flow": 4721793,
"quarter": 2
},
{
"change_in_working_capital": 38026,
"financing_cash_flow": -189147,
"investing_cash_flow": -409921,
"net_cash_flow": 3753151,
"operating_cash_flow": 4108031,
"quarter": 3
},
{
"change_in_working_capital": 8072,
"financing_cash_flow": 161363,
"investing_cash_flow": -383822,
"net_cash_flow": 4180002,
"operating_cash_flow": 4395195,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9915067102183124,
"current_ratio": 1.527769086728145,
"debt_to_equity_ratio": 0.5044475933095166,
"profit_margin": 0.22134888376856862,
"quarter": 1,
"return_on_assets": 0.21946890355586907,
"return_on_equity": 0.27075677190138264
},
{
"asset_turnover_ratio": 0.96380804731745,
"current_ratio": 1.4890932782883943,
"debt_to_equity_ratio": 0.49570779749701077,
"profit_margin": 0.23044572185848247,
"quarter": 2,
"return_on_assets": 0.2221054411970842,
"return_on_equity": 0.27182993305355824
},
{
"asset_turnover_ratio": 0.9368831916882088,
"current_ratio": 1.569137006970755,
"debt_to_equity_ratio": 0.5031532717915678,
"profit_margin": 0.21196269828899822,
"quarter": 3,
"return_on_assets": 0.1985842892918415,
"return_on_equity": 0.24904600105496025
},
{
"asset_turnover_ratio": 0.9107104561085598,
"current_ratio": 1.4707033707688435,
"debt_to_equity_ratio": 0.502441933633057,
"profit_margin": 0.2068495810354063,
"quarter": 4,
"return_on_assets": 0.18838007629061937,
"return_on_equity": 0.23816465096205947
}
],
"income_statement": [
{
"depreciation": 1048034,
"expenses": 11580195,
"income_tax": 1307297,
"marketing_expense": 1502941,
"net_income": 4970853,
"net_profit": 3663556,
"operational_expense": 7662424,
"product_revenue": 3552499,
"quarter": 1,
"rd_expense": 1791062,
"revenue": 16551048,
"salaries_expense": 4484732,
"service_revenue": 12998549
},
{
"depreciation": 949064,
"expenses": 11534431,
"income_tax": 1064283,
"marketing_expense": 1479571,
"net_income": 4837012,
"net_profit": 3772729,
"operational_expense": 7333266,
"product_revenue": 5826472,
"quarter": 2,
"rd_expense": 2279745,
"revenue": 16371443,
"salaries_expense": 4642211,
"service_revenue": 10544971
},
{
"depreciation": 675552,
"expenses": 11488848,
"income_tax": 1272461,
"marketing_expense": 1502009,
"net_income": 4704940,
"net_profit": 3432479,
"operational_expense": 6593779,
"product_revenue": 4818086,
"quarter": 3,
"rd_expense": 1484109,
"revenue": 16193788,
"salaries_expense": 4409547,
"service_revenue": 11375702
},
{
"depreciation": 1081866,
"expenses": 11443445,
"income_tax": 1261286,
"marketing_expense": 1287691,
"net_income": 4574615,
"net_profit": 3313329,
"operational_expense": 6074026,
"product_revenue": 3334003,
"quarter": 4,
"rd_expense": 1324124,
"revenue": 16018060,
"salaries_expense": 4252748,
"service_revenue": 12684057
}
],
"market_conditions": {
"gdp_growth": [
0.02583923282485152,
0.02042669802628626,
0.03531744329597691,
0.0385461033889464
],
"inflation_rate": [
0.019855617808329826,
0.021451909724936866,
0.02300958211529145,
0.018933934198437523
],
"interest_rate": [
0.019133256070551007,
0.02477041548454493,
0.019027239281953205,
0.020986354271839522
],
"year": 2015
},
"random_event": {
"description": "Perez-Jordan Award Nomination in 2015",
"impact": 0.01,
"type": "Award Nomination"
},
"year": 2015
},
{
"advertising_kpis": [
{
"average_project_size": 112632,
"billable_hours_per_employee": 97,
"client_concentration": 0.39,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.78,
"gross_billings": 15889692,
"net_revenue": 13050100,
"new_client_acquisition": 2,
"organic_growth": 0.03,
"quarter": 1,
"revenue_per_employee": 20584
},
{
"average_project_size": 130860,
"billable_hours_per_employee": 147,
"client_concentration": 0.39,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.66,
"gross_billings": 15236403,
"net_revenue": 13100650,
"new_client_acquisition": 5,
"organic_growth": 0.11,
"quarter": 2,
"revenue_per_employee": 20663
},
{
"average_project_size": 106855,
"billable_hours_per_employee": 98,
"client_concentration": 0.31,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.72,
"gross_billings": 15942069,
"net_revenue": 13151397,
"new_client_acquisition": 1,
"organic_growth": -0.01,
"quarter": 3,
"revenue_per_employee": 20744
},
{
"average_project_size": 52027,
"billable_hours_per_employee": 105,
"client_concentration": 0.24,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.67,
"gross_billings": 14830757,
"net_revenue": 13202340,
"new_client_acquisition": 5,
"organic_growth": -0.04,
"quarter": 4,
"revenue_per_employee": 20824
}
],
"balance_sheet": [
{
"assets": 18625827,
"current_assets": 5984460,
"current_liabilities": 5140006,
"equity": 11987522,
"fixed_assets": 12641367,
"liabilities": 9243048,
"long_term_liabilities": 4103042,
"quarter": 1
},
{
"assets": 19281409,
"current_assets": 6115574,
"current_liabilities": 5583934,
"equity": 12808134,
"fixed_assets": 13165835,
"liabilities": 9358158,
"long_term_liabilities": 3774224,
"quarter": 2
},
{
"assets": 19960064,
"current_assets": 9544535,
"current_liabilities": 4550839,
"equity": 13337697,
"fixed_assets": 10415529,
"liabilities": 9474702,
"long_term_liabilities": 4923863,
"quarter": 3
},
{
"assets": 20662607,
"current_assets": 8296005,
"current_liabilities": 5323207,
"equity": 13834411,
"fixed_assets": 12366602,
"liabilities": 9592696,
"long_term_liabilities": 4269489,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 30316,
"financing_cash_flow": -88889,
"investing_cash_flow": -349833,
"net_cash_flow": 3016996,
"operating_cash_flow": 3381435,
"quarter": 1
},
{
"change_in_working_capital": -19812,
"financing_cash_flow": 48939,
"investing_cash_flow": -111047,
"net_cash_flow": 3046210,
"operating_cash_flow": 3580251,
"quarter": 2
},
{
"change_in_working_capital": 45181,
"financing_cash_flow": 81456,
"investing_cash_flow": -103270,
"net_cash_flow": 3353387,
"operating_cash_flow": 3796130,
"quarter": 3
},
{
"change_in_working_capital": -14134,
"financing_cash_flow": 38458,
"investing_cash_flow": -349074,
"net_cash_flow": 3323338,
"operating_cash_flow": 3561452,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7006453995304477,
"current_ratio": 1.1642904696998408,
"debt_to_equity_ratio": 0.7710557694909757,
"profit_margin": 0.19959563528248825,
"quarter": 1,
"return_on_assets": 0.1398457636270325,
"return_on_equity": 0.21728785982624266
},
{
"asset_turnover_ratio": 0.6794446401712655,
"current_ratio": 1.0952088617093254,
"debt_to_equity_ratio": 0.7306417937226453,
"profit_margin": 0.22020914992767535,
"quarter": 2,
"return_on_assets": 0.14961992663502963,
"return_on_equity": 0.22523835244072243
},
{
"asset_turnover_ratio": 0.6588855125915428,
"current_ratio": 2.0973132646529575,
"debt_to_equity_ratio": 0.7103701636047063,
"profit_margin": 0.21688456367030817,
"quarter": 3,
"return_on_assets": 0.1429020969071041,
"return_on_equity": 0.21385513556050945
},
{
"asset_turnover_ratio": 0.6389484153669477,
"current_ratio": 1.5584599659566123,
"debt_to_equity_ratio": 0.6933938857245169,
"profit_margin": 0.20939469821258958,
"quarter": 4,
"return_on_assets": 0.13379241060917435,
"return_on_equity": 0.19982780618560486
}
],
"income_statement": [
{
"depreciation": 776692,
"expenses": 9443558,
"income_tax": 1001799,
"marketing_expense": 1811138,
"net_income": 3606542,
"net_profit": 2604743,
"operational_expense": 6545172,
"product_revenue": 4075575,
"quarter": 1,
"rd_expense": 1811979,
"revenue": 13050100,
"salaries_expense": 3455987,
"service_revenue": 8974525
},
{
"depreciation": 695368,
"expenses": 9457294,
"income_tax": 758473,
"marketing_expense": 1247450,
"net_income": 3643356,
"net_profit": 2884883,
"operational_expense": 5203106,
"product_revenue": 3420937,
"quarter": 2,
"rd_expense": 1275120,
"revenue": 13100650,
"salaries_expense": 4220146,
"service_revenue": 9679713
},
{
"depreciation": 943795,
"expenses": 9471051,
"income_tax": 828011,
"marketing_expense": 1085795,
"net_income": 3680346,
"net_profit": 2852335,
"operational_expense": 5752972,
"product_revenue": 3153868,
"quarter": 3,
"rd_expense": 1036833,
"revenue": 13151397,
"salaries_expense": 4000590,
"service_revenue": 9997529
},
{
"depreciation": 796952,
"expenses": 9484828,
"income_tax": 953012,
"marketing_expense": 1003964,
"net_income": 3717512,
"net_profit": 2764500,
"operational_expense": 5688828,
"product_revenue": 4597731,
"quarter": 4,
"rd_expense": 1266227,
"revenue": 13202340,
"salaries_expense": 4162007,
"service_revenue": 8604609
}
],
"market_conditions": {
"gdp_growth": [
0.017669299911211456,
0.020627789523288774,
0.008764839559321426,
0.010160736114413395
],
"inflation_rate": [
0.015287193847049563,
0.008461230152345942,
0.00694532717391111,
0.014158769348787476
],
"interest_rate": [
0.02957837233742444,
0.034335359661838996,
0.029438038641479564,
0.032162249403757455
],
"year": 2016
},
"random_event": null,
"year": 2016
}
] |
{
"advertising_type": "Traditional Advertising",
"financial_health": "Excellent",
"founding_year": 1998,
"industry": "Advertising",
"location": "Debraport",
"name": "Harris, Hoffman and Miller",
"num_employees": 391,
"region": "North America",
"revenue_size": "Small",
"website": "www.harris,hoffmanandmiller.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 53688,
"billable_hours_per_employee": 144,
"client_concentration": 0.11,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.77,
"gross_billings": 860812,
"net_revenue": 688430,
"new_client_acquisition": 2,
"organic_growth": -0.01,
"quarter": 1,
"revenue_per_employee": 1761
},
{
"average_project_size": 157324,
"billable_hours_per_employee": 81,
"client_concentration": 0.36,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.78,
"gross_billings": 816988,
"net_revenue": 704401,
"new_client_acquisition": 2,
"organic_growth": 0.13,
"quarter": 2,
"revenue_per_employee": 1802
},
{
"average_project_size": 194827,
"billable_hours_per_employee": 85,
"client_concentration": 0.28,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.67,
"gross_billings": 889523,
"net_revenue": 720743,
"new_client_acquisition": 2,
"organic_growth": 0.06,
"quarter": 3,
"revenue_per_employee": 1843
},
{
"average_project_size": 159320,
"billable_hours_per_employee": 133,
"client_concentration": 0.39,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.73,
"gross_billings": 861831,
"net_revenue": 737465,
"new_client_acquisition": 2,
"organic_growth": 0.02,
"quarter": 4,
"revenue_per_employee": 1886
}
],
"balance_sheet": [
{
"assets": 851332,
"current_assets": 410767,
"current_liabilities": 210432,
"equity": 546101,
"fixed_assets": 440565,
"liabilities": 427837,
"long_term_liabilities": 217405,
"quarter": 1
},
{
"assets": 864244,
"current_assets": 358293,
"current_liabilities": 173483,
"equity": 558045,
"fixed_assets": 505951,
"liabilities": 433272,
"long_term_liabilities": 259789,
"quarter": 2
},
{
"assets": 877353,
"current_assets": 321791,
"current_liabilities": 213629,
"equity": 565391,
"fixed_assets": 555562,
"liabilities": 438776,
"long_term_liabilities": 225147,
"quarter": 3
},
{
"assets": 890660,
"current_assets": 406643,
"current_liabilities": 195676,
"equity": 565142,
"fixed_assets": 484017,
"liabilities": 444350,
"long_term_liabilities": 248674,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -91153,
"financing_cash_flow": -189799,
"investing_cash_flow": -302802,
"net_cash_flow": 104954,
"operating_cash_flow": 155543,
"quarter": 1
},
{
"change_in_working_capital": 11041,
"financing_cash_flow": 72211,
"investing_cash_flow": -138047,
"net_cash_flow": 19177,
"operating_cash_flow": 157896,
"quarter": 2
},
{
"change_in_working_capital": -23583,
"financing_cash_flow": -141149,
"investing_cash_flow": -415342,
"net_cash_flow": -188106,
"operating_cash_flow": 178979,
"quarter": 3
},
{
"change_in_working_capital": 89004,
"financing_cash_flow": -36934,
"investing_cash_flow": -396490,
"net_cash_flow": 97753,
"operating_cash_flow": 148590,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8086504442450184,
"current_ratio": 1.9520177539537713,
"debt_to_equity_ratio": 0.7834393271574306,
"profit_margin": 0.17809508592013712,
"quarter": 1,
"return_on_assets": 0.1440166703471736,
"return_on_equity": 0.2245115830221882
},
{
"asset_turnover_ratio": 0.8150487593781386,
"current_ratio": 2.065291700051302,
"debt_to_equity_ratio": 0.7764105045292047,
"profit_margin": 0.18039866496498444,
"quarter": 2,
"return_on_assets": 0.14703370807318303,
"return_on_equity": 0.22771102688851258
},
{
"asset_turnover_ratio": 0.8214971624876191,
"current_ratio": 1.5063076642216178,
"debt_to_equity_ratio": 0.7760576309138277,
"profit_margin": 0.17594898597697098,
"quarter": 3,
"return_on_assets": 0.14454159272265554,
"return_on_equity": 0.22429433790067405
},
{
"asset_turnover_ratio": 0.8279983383109155,
"current_ratio": 2.078144483738425,
"debt_to_equity_ratio": 0.7862625676378681,
"profit_margin": 0.1611357827151119,
"quarter": 4,
"return_on_assets": 0.1334201603305414,
"return_on_equity": 0.21026927745593144
}
],
"income_statement": [
{
"depreciation": 32937,
"expenses": 523428,
"income_tax": 42396,
"marketing_expense": 61040,
"net_income": 165002,
"net_profit": 122606,
"operational_expense": 365823,
"product_revenue": 168883,
"quarter": 1,
"rd_expense": 53275,
"revenue": 688430,
"salaries_expense": 177153,
"service_revenue": 519547
},
{
"depreciation": 30823,
"expenses": 540699,
"income_tax": 36629,
"marketing_expense": 68592,
"net_income": 163702,
"net_profit": 127073,
"operational_expense": 314459,
"product_revenue": 280913,
"quarter": 2,
"rd_expense": 58850,
"revenue": 704401,
"salaries_expense": 205006,
"service_revenue": 423488
},
{
"depreciation": 52165,
"expenses": 558540,
"income_tax": 35389,
"marketing_expense": 72005,
"net_income": 162203,
"net_profit": 126814,
"operational_expense": 374587,
"product_revenue": 268075,
"quarter": 3,
"rd_expense": 83575,
"revenue": 720743,
"salaries_expense": 236894,
"service_revenue": 452668
},
{
"depreciation": 29758,
"expenses": 576969,
"income_tax": 41664,
"marketing_expense": 90138,
"net_income": 160496,
"net_profit": 118832,
"operational_expense": 335695,
"product_revenue": 246295,
"quarter": 4,
"rd_expense": 71755,
"revenue": 737465,
"salaries_expense": 179518,
"service_revenue": 491170
}
],
"market_conditions": {
"gdp_growth": [
0.02502993823541249,
0.026197788130965828,
0.01913432659634772,
0.02470651266891625
],
"inflation_rate": [
0.016236640073529637,
0.020155252365611342,
0.017881603453615467,
0.020261649761686824
],
"interest_rate": [
0.026925515303463172,
0.027611513528547064,
0.030184184784497293,
0.02147889207481695
],
"year": 1998
},
"random_event": {
"description": "Harris, Hoffman and Miller Industry Recognition in 1998",
"impact": -0.08,
"type": "Industry Recognition"
},
"year": 1998
},
{
"advertising_kpis": [
{
"average_project_size": 114153,
"billable_hours_per_employee": 96,
"client_concentration": 0.12,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.74,
"gross_billings": 898395,
"net_revenue": 745295,
"new_client_acquisition": 4,
"organic_growth": 0.11,
"quarter": 1,
"revenue_per_employee": 1906
},
{
"average_project_size": 185287,
"billable_hours_per_employee": 111,
"client_concentration": 0.19,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.75,
"gross_billings": 908736,
"net_revenue": 768565,
"new_client_acquisition": 2,
"organic_growth": -0.03,
"quarter": 2,
"revenue_per_employee": 1966
},
{
"average_project_size": 199147,
"billable_hours_per_employee": 92,
"client_concentration": 0.17,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.76,
"gross_billings": 877441,
"net_revenue": 792563,
"new_client_acquisition": 5,
"organic_growth": -0.01,
"quarter": 3,
"revenue_per_employee": 2027
},
{
"average_project_size": 155308,
"billable_hours_per_employee": 122,
"client_concentration": 0.38,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.69,
"gross_billings": 945970,
"net_revenue": 817310,
"new_client_acquisition": 2,
"organic_growth": 0.08,
"quarter": 4,
"revenue_per_employee": 2090
}
],
"balance_sheet": [
{
"assets": 758390,
"current_assets": 326992,
"current_liabilities": 259689,
"equity": 443839,
"fixed_assets": 431398,
"liabilities": 451289,
"long_term_liabilities": 191600,
"quarter": 1
},
{
"assets": 774833,
"current_assets": 342271,
"current_liabilities": 195707,
"equity": 451927,
"fixed_assets": 432562,
"liabilities": 455246,
"long_term_liabilities": 259539,
"quarter": 2
},
{
"assets": 791633,
"current_assets": 381004,
"current_liabilities": 198964,
"equity": 471630,
"fixed_assets": 410629,
"liabilities": 459237,
"long_term_liabilities": 260273,
"quarter": 3
},
{
"assets": 808796,
"current_assets": 318300,
"current_liabilities": 263183,
"equity": 485517,
"fixed_assets": 490496,
"liabilities": 463263,
"long_term_liabilities": 200080,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 43945,
"financing_cash_flow": 156919,
"investing_cash_flow": -138861,
"net_cash_flow": -129279,
"operating_cash_flow": 174376,
"quarter": 1
},
{
"change_in_working_capital": 89672,
"financing_cash_flow": 79421,
"investing_cash_flow": -134874,
"net_cash_flow": -282560,
"operating_cash_flow": 181488,
"quarter": 2
},
{
"change_in_working_capital": -48757,
"financing_cash_flow": 102839,
"investing_cash_flow": -316046,
"net_cash_flow": -134761,
"operating_cash_flow": 181338,
"quarter": 3
},
{
"change_in_working_capital": -75105,
"financing_cash_flow": 118677,
"investing_cash_flow": -336982,
"net_cash_flow": -1384,
"operating_cash_flow": 175030,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9827331584013502,
"current_ratio": 1.2591676967449525,
"debt_to_equity_ratio": 1.016785365864649,
"profit_margin": 0.18346829107937127,
"quarter": 1,
"return_on_assets": 0.18030037315892877,
"return_on_equity": 0.3080801822282404
},
{
"asset_turnover_ratio": 0.991910514910955,
"current_ratio": 1.7488950318588503,
"debt_to_equity_ratio": 1.0073441064596715,
"profit_margin": 0.1721910313376227,
"quarter": 2,
"return_on_assets": 0.17079809455714973,
"return_on_equity": 0.2928349047523162
},
{
"asset_turnover_ratio": 1.0011747868014598,
"current_ratio": 1.9149393860195814,
"debt_to_equity_ratio": 0.9737230456077858,
"profit_margin": 0.17567562452448576,
"quarter": 3,
"return_on_assets": 0.1758820059295153,
"return_on_equity": 0.2952187095816636
},
{
"asset_turnover_ratio": 1.0105267582925732,
"current_ratio": 1.209424620891167,
"debt_to_equity_ratio": 0.954164323803286,
"profit_margin": 0.17127405757913153,
"quarter": 4,
"return_on_assets": 0.1730770181850553,
"return_on_equity": 0.2883194615224596
}
],
"income_statement": [
{
"depreciation": 37638,
"expenses": 564120,
"income_tax": 44437,
"marketing_expense": 101595,
"net_income": 181175,
"net_profit": 136738,
"operational_expense": 375771,
"product_revenue": 196888,
"quarter": 1,
"rd_expense": 66703,
"revenue": 745295,
"salaries_expense": 191943,
"service_revenue": 548407
},
{
"depreciation": 49148,
"expenses": 584634,
"income_tax": 51591,
"marketing_expense": 77074,
"net_income": 183931,
"net_profit": 132340,
"operational_expense": 369495,
"product_revenue": 213801,
"quarter": 2,
"rd_expense": 63034,
"revenue": 768565,
"salaries_expense": 276181,
"service_revenue": 554764
},
{
"depreciation": 42104,
"expenses": 605896,
"income_tax": 47433,
"marketing_expense": 91556,
"net_income": 186667,
"net_profit": 139234,
"operational_expense": 379448,
"product_revenue": 307606,
"quarter": 3,
"rd_expense": 95852,
"revenue": 792563,
"salaries_expense": 298456,
"service_revenue": 484957
},
{
"depreciation": 35046,
"expenses": 627930,
"income_tax": 49396,
"marketing_expense": 110111,
"net_income": 189380,
"net_profit": 139984,
"operational_expense": 409386,
"product_revenue": 219514,
"quarter": 4,
"rd_expense": 110544,
"revenue": 817310,
"salaries_expense": 240971,
"service_revenue": 597796
}
],
"market_conditions": {
"gdp_growth": [
0.017725090096716464,
0.01799778846818606,
0.027792342340131976,
0.029047889016366187
],
"inflation_rate": [
0.013886807718355123,
0.020131061121366266,
0.013026414505986275,
0.014216473797585335
],
"interest_rate": [
0.021953623021732375,
0.018959536871563175,
0.020046401952588666,
0.022731199349881003
],
"year": 1999
},
"random_event": null,
"year": 1999
},
{
"advertising_kpis": [
{
"average_project_size": 106218,
"billable_hours_per_employee": 114,
"client_concentration": 0.27,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.6,
"gross_billings": 2579418,
"net_revenue": 2199882,
"new_client_acquisition": 3,
"organic_growth": -0.02,
"quarter": 1,
"revenue_per_employee": 5626
},
{
"average_project_size": 110777,
"billable_hours_per_employee": 123,
"client_concentration": 0.39,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.72,
"gross_billings": 2521815,
"net_revenue": 2288100,
"new_client_acquisition": 1,
"organic_growth": 0,
"quarter": 2,
"revenue_per_employee": 5852
},
{
"average_project_size": 140207,
"billable_hours_per_employee": 84,
"client_concentration": 0.11,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.71,
"gross_billings": 2978105,
"net_revenue": 2379857,
"new_client_acquisition": 3,
"organic_growth": 0.05,
"quarter": 3,
"revenue_per_employee": 6087
},
{
"average_project_size": 156206,
"billable_hours_per_employee": 104,
"client_concentration": 0.22,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.64,
"gross_billings": 3194146,
"net_revenue": 2475293,
"new_client_acquisition": 5,
"organic_growth": 0.1,
"quarter": 4,
"revenue_per_employee": 6331
}
],
"balance_sheet": [
{
"assets": 3135191,
"current_assets": 1481677,
"current_liabilities": 669481,
"equity": 2292813,
"fixed_assets": 1653514,
"liabilities": 1347202,
"long_term_liabilities": 677721,
"quarter": 1
},
{
"assets": 3233190,
"current_assets": 1271007,
"current_liabilities": 661206,
"equity": 2344472,
"fixed_assets": 1962183,
"liabilities": 1361180,
"long_term_liabilities": 699974,
"quarter": 2
},
{
"assets": 3334253,
"current_assets": 1167712,
"current_liabilities": 788299,
"equity": 2498193,
"fixed_assets": 2166541,
"liabilities": 1375303,
"long_term_liabilities": 587004,
"quarter": 3
},
{
"assets": 3438474,
"current_assets": 1690913,
"current_liabilities": 780352,
"equity": 2560376,
"fixed_assets": 1747561,
"liabilities": 1389573,
"long_term_liabilities": 609221,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 95767,
"financing_cash_flow": -158396,
"investing_cash_flow": -259421,
"net_cash_flow": 81241,
"operating_cash_flow": 652827,
"quarter": 1
},
{
"change_in_working_capital": 93225,
"financing_cash_flow": 81960,
"investing_cash_flow": -124629,
"net_cash_flow": 457714,
"operating_cash_flow": 601456,
"quarter": 2
},
{
"change_in_working_capital": -97622,
"financing_cash_flow": -110288,
"investing_cash_flow": -435725,
"net_cash_flow": 168015,
"operating_cash_flow": 699571,
"quarter": 3
},
{
"change_in_working_capital": -61385,
"financing_cash_flow": -17306,
"investing_cash_flow": -252026,
"net_cash_flow": 320448,
"operating_cash_flow": 685126,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.701673996895245,
"current_ratio": 2.2131725919032803,
"debt_to_equity_ratio": 0.5875760474142462,
"profit_margin": 0.2294777628981918,
"quarter": 1,
"return_on_assets": 0.16101857909135361,
"return_on_equity": 0.2201766999750961
},
{
"asset_turnover_ratio": 0.7076911656908502,
"current_ratio": 1.9222556964092885,
"debt_to_equity_ratio": 0.5805912802541467,
"profit_margin": 0.20648660460644203,
"quarter": 2,
"return_on_assets": 0.14612874591347863,
"return_on_equity": 0.20152170723301452
},
{
"asset_turnover_ratio": 0.7137601735681126,
"current_ratio": 1.481305951168275,
"debt_to_equity_ratio": 0.5505191152164784,
"profit_margin": 0.22658630329469376,
"quarter": 3,
"return_on_assets": 0.1617282791677776,
"return_on_equity": 0.21585321870648105
},
{
"asset_turnover_ratio": 0.71988126128044,
"current_ratio": 2.16685931477077,
"debt_to_equity_ratio": 0.5427222407958832,
"profit_margin": 0.2066321037549898,
"quarter": 4,
"return_on_assets": 0.14875057947217282,
"return_on_equity": 0.1997655813052458
}
],
"income_statement": [
{
"depreciation": 148003,
"expenses": 1558878,
"income_tax": 136180,
"marketing_expense": 211586,
"net_income": 641004,
"net_profit": 504824,
"operational_expense": 936524,
"product_revenue": 612337,
"quarter": 1,
"rd_expense": 214001,
"revenue": 2199882,
"salaries_expense": 736998,
"service_revenue": 1587545
},
{
"depreciation": 128994,
"expenses": 1623797,
"income_tax": 191841,
"marketing_expense": 305490,
"net_income": 664303,
"net_profit": 472462,
"operational_expense": 954368,
"product_revenue": 582743,
"quarter": 2,
"rd_expense": 247315,
"revenue": 2288100,
"salaries_expense": 513082,
"service_revenue": 1705357
},
{
"depreciation": 160328,
"expenses": 1691420,
"income_tax": 149194,
"marketing_expense": 204770,
"net_income": 688437,
"net_profit": 539243,
"operational_expense": 1096964,
"product_revenue": 505528,
"quarter": 3,
"rd_expense": 263704,
"revenue": 2379857,
"salaries_expense": 818288,
"service_revenue": 1874329
},
{
"depreciation": 173651,
"expenses": 1761859,
"income_tax": 201959,
"marketing_expense": 191163,
"net_income": 713434,
"net_profit": 511475,
"operational_expense": 957781,
"product_revenue": 860091,
"quarter": 4,
"rd_expense": 350943,
"revenue": 2475293,
"salaries_expense": 701660,
"service_revenue": 1615202
}
],
"market_conditions": {
"gdp_growth": [
0.018611007602249083,
0.02602533964098537,
0.028566008718569035,
0.029540673893461336
],
"inflation_rate": [
0.014346166468480078,
0.01596416409785474,
0.012793204082846878,
0.012339242901629549
],
"interest_rate": [
0.03994859804790611,
0.03881644411365337,
0.0420365689612672,
0.03679592851565789
],
"year": 2000
},
"random_event": null,
"year": 2000
},
{
"advertising_kpis": [
{
"average_project_size": 187777,
"billable_hours_per_employee": 155,
"client_concentration": 0.14,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.69,
"gross_billings": 4174536,
"net_revenue": 3373544,
"new_client_acquisition": 4,
"organic_growth": 0.1,
"quarter": 1,
"revenue_per_employee": 8628
},
{
"average_project_size": 51409,
"billable_hours_per_employee": 91,
"client_concentration": 0.12,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.71,
"gross_billings": 4130460,
"net_revenue": 3473118,
"new_client_acquisition": 1,
"organic_growth": -0.01,
"quarter": 2,
"revenue_per_employee": 8883
},
{
"average_project_size": 156560,
"billable_hours_per_employee": 87,
"client_concentration": 0.2,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.64,
"gross_billings": 4036622,
"net_revenue": 3575632,
"new_client_acquisition": 1,
"organic_growth": 0.11,
"quarter": 3,
"revenue_per_employee": 9145
},
{
"average_project_size": 185935,
"billable_hours_per_employee": 152,
"client_concentration": 0.18,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.68,
"gross_billings": 4065182,
"net_revenue": 3681171,
"new_client_acquisition": 5,
"organic_growth": 0.11,
"quarter": 4,
"revenue_per_employee": 9415
}
],
"balance_sheet": [
{
"assets": 3632276,
"current_assets": 1470090,
"current_liabilities": 1143423,
"equity": 2560306,
"fixed_assets": 2162186,
"liabilities": 1976517,
"long_term_liabilities": 833094,
"quarter": 1
},
{
"assets": 3752789,
"current_assets": 1737620,
"current_liabilities": 880103,
"equity": 2674981,
"fixed_assets": 2015169,
"liabilities": 2023578,
"long_term_liabilities": 1143475,
"quarter": 2
},
{
"assets": 3877302,
"current_assets": 1308451,
"current_liabilities": 1008638,
"equity": 2825775,
"fixed_assets": 2568851,
"liabilities": 2071760,
"long_term_liabilities": 1063122,
"quarter": 3
},
{
"assets": 4005945,
"current_assets": 1475512,
"current_liabilities": 860824,
"equity": 2940284,
"fixed_assets": 2530433,
"liabilities": 2121090,
"long_term_liabilities": 1260266,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 68180,
"financing_cash_flow": -11493,
"investing_cash_flow": -218345,
"net_cash_flow": 447861,
"operating_cash_flow": 1056667,
"quarter": 1
},
{
"change_in_working_capital": 48614,
"financing_cash_flow": -92140,
"investing_cash_flow": -262731,
"net_cash_flow": 1054691,
"operating_cash_flow": 1133539,
"quarter": 2
},
{
"change_in_working_capital": 82182,
"financing_cash_flow": 161079,
"investing_cash_flow": -416246,
"net_cash_flow": 795151,
"operating_cash_flow": 1139780,
"quarter": 3
},
{
"change_in_working_capital": 52198,
"financing_cash_flow": 82627,
"investing_cash_flow": -183811,
"net_cash_flow": 678519,
"operating_cash_flow": 1224637,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9287686288156517,
"current_ratio": 1.285692171663505,
"debt_to_equity_ratio": 0.7719846768315974,
"profit_margin": 0.2681295990210888,
"quarter": 1,
"return_on_assets": 0.24903036002770715,
"return_on_equity": 0.35329644190967796
},
{
"asset_turnover_ratio": 0.9254764922834724,
"current_ratio": 1.9743370946355143,
"debt_to_equity_ratio": 0.7564831301605507,
"profit_margin": 0.27231150798792325,
"quarter": 2,
"return_on_assets": 0.252017899221086,
"return_on_equity": 0.353561389781834
},
{
"asset_turnover_ratio": 0.9221958980755175,
"current_ratio": 1.2972453942841733,
"debt_to_equity_ratio": 0.7331652378551017,
"profit_margin": 0.2853294186873817,
"quarter": 3,
"return_on_assets": 0.2631296195137753,
"return_on_equity": 0.3610453769319921
},
{
"asset_turnover_ratio": 0.9189269947540468,
"current_ratio": 1.7140693103352136,
"debt_to_equity_ratio": 0.7213894984294034,
"profit_margin": 0.2867101256638173,
"quarter": 4,
"return_on_assets": 0.2634656741418067,
"return_on_equity": 0.35895478123881913
}
],
"income_statement": [
{
"depreciation": 152120,
"expenses": 2183275,
"income_tax": 285722,
"marketing_expense": 367072,
"net_income": 1190269,
"net_profit": 904547,
"operational_expense": 1346795,
"product_revenue": 1119544,
"quarter": 1,
"rd_expense": 254672,
"revenue": 3373544,
"salaries_expense": 769116,
"service_revenue": 2254000
},
{
"depreciation": 187769,
"expenses": 2235337,
"income_tax": 292011,
"marketing_expense": 308812,
"net_income": 1237781,
"net_profit": 945770,
"operational_expense": 1550269,
"product_revenue": 869105,
"quarter": 2,
"rd_expense": 354308,
"revenue": 3473118,
"salaries_expense": 896053,
"service_revenue": 2604013
},
{
"depreciation": 119547,
"expenses": 2288641,
"income_tax": 266758,
"marketing_expense": 431698,
"net_income": 1286991,
"net_profit": 1020233,
"operational_expense": 1216122,
"product_revenue": 1429247,
"quarter": 3,
"rd_expense": 335408,
"revenue": 3575632,
"salaries_expense": 772128,
"service_revenue": 2146385
},
{
"depreciation": 169208,
"expenses": 2343216,
"income_tax": 282526,
"marketing_expense": 250062,
"net_income": 1337955,
"net_profit": 1055429,
"operational_expense": 1389162,
"product_revenue": 1237766,
"quarter": 4,
"rd_expense": 403119,
"revenue": 3681171,
"salaries_expense": 858075,
"service_revenue": 2443405
}
],
"market_conditions": {
"gdp_growth": [
0.01902490465608684,
0.0279564545348126,
0.021935207467849317,
0.03193781262440955
],
"inflation_rate": [
0.018120203887046743,
0.017385795541383437,
0.023257810875153162,
0.018382190482041965
],
"interest_rate": [
0.032044390020173015,
0.03209490062322897,
0.03164784844538441,
0.032802203088198985
],
"year": 2001
},
"random_event": {
"description": "Harris, Hoffman and Miller Industry Recognition in 2001",
"impact": 0.08,
"type": "Industry Recognition"
},
"year": 2001
},
{
"advertising_kpis": [
{
"average_project_size": 97228,
"billable_hours_per_employee": 146,
"client_concentration": 0.32,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.66,
"gross_billings": 4108247,
"net_revenue": 3214692,
"new_client_acquisition": 1,
"organic_growth": 0.05,
"quarter": 1,
"revenue_per_employee": 8222
},
{
"average_project_size": 112954,
"billable_hours_per_employee": 80,
"client_concentration": 0.16,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.63,
"gross_billings": 3931624,
"net_revenue": 3338989,
"new_client_acquisition": 2,
"organic_growth": 0.06,
"quarter": 2,
"revenue_per_employee": 8540
},
{
"average_project_size": 161287,
"billable_hours_per_employee": 138,
"client_concentration": 0.21,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.74,
"gross_billings": 4080183,
"net_revenue": 3468093,
"new_client_acquisition": 2,
"organic_growth": -0.01,
"quarter": 3,
"revenue_per_employee": 8870
},
{
"average_project_size": 116805,
"billable_hours_per_employee": 81,
"client_concentration": 0.32,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.68,
"gross_billings": 4172151,
"net_revenue": 3602189,
"new_client_acquisition": 2,
"organic_growth": 0.15,
"quarter": 4,
"revenue_per_employee": 9213
}
],
"balance_sheet": [
{
"assets": 4568637,
"current_assets": 1605411,
"current_liabilities": 1445680,
"equity": 2779604,
"fixed_assets": 2963226,
"liabilities": 2707171,
"long_term_liabilities": 1261491,
"quarter": 1
},
{
"assets": 4674079,
"current_assets": 1764445,
"current_liabilities": 1102983,
"equity": 2888508,
"fixed_assets": 2909634,
"liabilities": 2750752,
"long_term_liabilities": 1647769,
"quarter": 2
},
{
"assets": 4781955,
"current_assets": 1858484,
"current_liabilities": 1458096,
"equity": 2986250,
"fixed_assets": 2923471,
"liabilities": 2795034,
"long_term_liabilities": 1336938,
"quarter": 3
},
{
"assets": 4892320,
"current_assets": 2184858,
"current_liabilities": 1166052,
"equity": 3199267,
"fixed_assets": 2707462,
"liabilities": 2840029,
"long_term_liabilities": 1673977,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -57049,
"financing_cash_flow": 25048,
"investing_cash_flow": -414795,
"net_cash_flow": 807429,
"operating_cash_flow": 1020419,
"quarter": 1
},
{
"change_in_working_capital": -80101,
"financing_cash_flow": -170898,
"investing_cash_flow": -486202,
"net_cash_flow": 847917,
"operating_cash_flow": 1162742,
"quarter": 2
},
{
"change_in_working_capital": 857,
"financing_cash_flow": 125117,
"investing_cash_flow": -471025,
"net_cash_flow": 966773,
"operating_cash_flow": 1104354,
"quarter": 3
},
{
"change_in_working_capital": -91874,
"financing_cash_flow": 184810,
"investing_cash_flow": -101541,
"net_cash_flow": 1037161,
"operating_cash_flow": 1360091,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7036435593372815,
"current_ratio": 1.1104884898456089,
"debt_to_equity_ratio": 0.9739412520632436,
"profit_margin": 0.28560683262968894,
"quarter": 1,
"return_on_assets": 0.20096540828260157,
"return_on_equity": 0.3303125193372869
},
{
"asset_turnover_ratio": 0.7143629793163531,
"current_ratio": 1.5997028059362655,
"debt_to_equity_ratio": 0.9523089428867776,
"profit_margin": 0.2890638453735547,
"quarter": 2,
"return_on_assets": 0.2064965097936941,
"return_on_equity": 0.3341451711402565
},
{
"asset_turnover_ratio": 0.7252458461026923,
"current_ratio": 1.2745964600410398,
"debt_to_equity_ratio": 0.9359678526580159,
"profit_margin": 0.28814942390529896,
"quarter": 3,
"return_on_assets": 0.2089791727442019,
"return_on_equity": 0.33464344914190036
},
{
"asset_turnover_ratio": 0.7362946413971285,
"current_ratio": 1.8737226127136697,
"debt_to_equity_ratio": 0.8877124041225694,
"profit_margin": 0.31841083296850886,
"quarter": 4,
"return_on_assets": 0.23444419007750925,
"return_on_equity": 0.358512121682873
}
],
"income_statement": [
{
"depreciation": 102281,
"expenses": 1942062,
"income_tax": 354492,
"marketing_expense": 304571,
"net_income": 1272630,
"net_profit": 918138,
"operational_expense": 1236527,
"product_revenue": 785590,
"quarter": 1,
"rd_expense": 331442,
"revenue": 3214692,
"salaries_expense": 887671,
"service_revenue": 2429102
},
{
"depreciation": 197561,
"expenses": 2013145,
"income_tax": 360663,
"marketing_expense": 210564,
"net_income": 1325844,
"net_profit": 965181,
"operational_expense": 1225229,
"product_revenue": 1054855,
"quarter": 2,
"rd_expense": 250816,
"revenue": 3338989,
"salaries_expense": 800123,
"service_revenue": 2284134
},
{
"depreciation": 105025,
"expenses": 2086830,
"income_tax": 381934,
"marketing_expense": 413237,
"net_income": 1381263,
"net_profit": 999329,
"operational_expense": 1208260,
"product_revenue": 1189526,
"quarter": 3,
"rd_expense": 384153,
"revenue": 3468093,
"salaries_expense": 731691,
"service_revenue": 2278567
},
{
"depreciation": 213115,
"expenses": 2163212,
"income_tax": 292001,
"marketing_expense": 275235,
"net_income": 1438977,
"net_profit": 1146976,
"operational_expense": 1106041,
"product_revenue": 964268,
"quarter": 4,
"rd_expense": 247994,
"revenue": 3602189,
"salaries_expense": 715639,
"service_revenue": 2637921
}
],
"market_conditions": {
"gdp_growth": [
0.007739417750515548,
0.008323235366220413,
0.0031885918121931194,
0.01852515715068504
],
"inflation_rate": [
0.013179378615723257,
0.018772217675748184,
0.017006186729932052,
0.012771337931401734
],
"interest_rate": [
0.03088252442122843,
0.0269373496897076,
0.026338265056980555,
0.030505838150808436
],
"year": 2002
},
"random_event": null,
"year": 2002
},
{
"advertising_kpis": [
{
"average_project_size": 159213,
"billable_hours_per_employee": 115,
"client_concentration": 0.19,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.71,
"gross_billings": 3720429,
"net_revenue": 3171271,
"new_client_acquisition": 4,
"organic_growth": 0.03,
"quarter": 1,
"revenue_per_employee": 8111
},
{
"average_project_size": 59866,
"billable_hours_per_employee": 114,
"client_concentration": 0.25,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.68,
"gross_billings": 3667340,
"net_revenue": 3224554,
"new_client_acquisition": 4,
"organic_growth": 0.12,
"quarter": 2,
"revenue_per_employee": 8247
},
{
"average_project_size": 158202,
"billable_hours_per_employee": 117,
"client_concentration": 0.3,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.68,
"gross_billings": 4243184,
"net_revenue": 3278732,
"new_client_acquisition": 2,
"organic_growth": 0.11,
"quarter": 3,
"revenue_per_employee": 8386
},
{
"average_project_size": 135927,
"billable_hours_per_employee": 139,
"client_concentration": 0.25,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.79,
"gross_billings": 4164208,
"net_revenue": 3333821,
"new_client_acquisition": 1,
"organic_growth": 0.08,
"quarter": 4,
"revenue_per_employee": 8526
}
],
"balance_sheet": [
{
"assets": 3850642,
"current_assets": 1870642,
"current_liabilities": 1017913,
"equity": 2901831,
"fixed_assets": 1980000,
"liabilities": 1852572,
"long_term_liabilities": 834659,
"quarter": 1
},
{
"assets": 3976763,
"current_assets": 1561856,
"current_liabilities": 980555,
"equity": 3024025,
"fixed_assets": 2414907,
"liabilities": 1902793,
"long_term_liabilities": 922238,
"quarter": 2
},
{
"assets": 4107015,
"current_assets": 1493335,
"current_liabilities": 1023368,
"equity": 3073070,
"fixed_assets": 2613680,
"liabilities": 1954374,
"long_term_liabilities": 931006,
"quarter": 3
},
{
"assets": 4241533,
"current_assets": 1851611,
"current_liabilities": 1113923,
"equity": 3183551,
"fixed_assets": 2389922,
"liabilities": 2007354,
"long_term_liabilities": 893431,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -85310,
"financing_cash_flow": 5867,
"investing_cash_flow": -319463,
"net_cash_flow": 895572,
"operating_cash_flow": 1084892,
"quarter": 1
},
{
"change_in_working_capital": -56957,
"financing_cash_flow": -92903,
"investing_cash_flow": -371402,
"net_cash_flow": 814016,
"operating_cash_flow": 1126138,
"quarter": 2
},
{
"change_in_working_capital": 99119,
"financing_cash_flow": 104104,
"investing_cash_flow": -314301,
"net_cash_flow": 615140,
"operating_cash_flow": 1104172,
"quarter": 3
},
{
"change_in_working_capital": 16608,
"financing_cash_flow": -61824,
"investing_cash_flow": -311369,
"net_cash_flow": 434770,
"operating_cash_flow": 1073920,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8235694203719796,
"current_ratio": 1.837722870225648,
"debt_to_equity_ratio": 0.6384148491073395,
"profit_margin": 0.2849838440171149,
"quarter": 1,
"return_on_assets": 0.23470397923255396,
"return_on_equity": 0.31144508415548666
},
{
"asset_turnover_ratio": 0.8108489241124,
"current_ratio": 1.5928285511776494,
"debt_to_equity_ratio": 0.629225287489356,
"profit_margin": 0.29463144360429383,
"quarter": 2,
"return_on_assets": 0.23890158905622488,
"return_on_equity": 0.3141690296872546
},
{
"asset_turnover_ratio": 0.7983248174160552,
"current_ratio": 1.4592355828988204,
"debt_to_equity_ratio": 0.6359679408539344,
"profit_margin": 0.28072712255835486,
"quarter": 3,
"return_on_assets": 0.22411142886013322,
"return_on_equity": 0.29951449202263536
},
{
"asset_turnover_ratio": 0.7859943562858052,
"current_ratio": 1.6622432609794393,
"debt_to_equity_ratio": 0.6305392940147653,
"profit_margin": 0.28476993815804746,
"quarter": 4,
"return_on_assets": 0.22382756423208308,
"return_on_equity": 0.2982116510776802
}
],
"income_statement": [
{
"depreciation": 181131,
"expenses": 1960428,
"income_tax": 307082,
"marketing_expense": 239932,
"net_income": 1210843,
"net_profit": 903761,
"operational_expense": 1209441,
"product_revenue": 1174302,
"quarter": 1,
"rd_expense": 209435,
"revenue": 3171271,
"salaries_expense": 725230,
"service_revenue": 1996969
},
{
"depreciation": 176083,
"expenses": 1992758,
"income_tax": 281741,
"marketing_expense": 343091,
"net_income": 1231796,
"net_profit": 950055,
"operational_expense": 1248004,
"product_revenue": 1202665,
"quarter": 2,
"rd_expense": 301383,
"revenue": 3224554,
"salaries_expense": 640677,
"service_revenue": 2021889
},
{
"depreciation": 183743,
"expenses": 2025622,
"income_tax": 332681,
"marketing_expense": 250506,
"net_income": 1253110,
"net_profit": 920429,
"operational_expense": 1255562,
"product_revenue": 1138346,
"quarter": 3,
"rd_expense": 395310,
"revenue": 3278732,
"salaries_expense": 930843,
"service_revenue": 2140386
},
{
"depreciation": 124548,
"expenses": 2059028,
"income_tax": 325421,
"marketing_expense": 291021,
"net_income": 1274793,
"net_profit": 949372,
"operational_expense": 1286026,
"product_revenue": 985576,
"quarter": 4,
"rd_expense": 277475,
"revenue": 3333821,
"salaries_expense": 830945,
"service_revenue": 2348245
}
],
"market_conditions": {
"gdp_growth": [
0.026794359072836914,
0.026015897106862994,
0.019068716238470743,
0.02242472254656235
],
"inflation_rate": [
0.010134311204952413,
0.01661002585337285,
0.01593558341308875,
0.01024932270657311
],
"interest_rate": [
0.03641563891967228,
0.03557003873114378,
0.03546772082225898,
0.03762959233706505
],
"year": 2003
},
"random_event": null,
"year": 2003
}
] |
{
"advertising_type": "Event Marketing",
"financial_health": "Distressed",
"founding_year": 1999,
"industry": "Advertising",
"location": "Port Ashleybury",
"name": "Green Group",
"num_employees": 325,
"region": "Middle East & Africa",
"revenue_size": "Large",
"website": "www.greengroup.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 111810,
"billable_hours_per_employee": 88,
"client_concentration": 0.39,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.76,
"gross_billings": 39877681,
"net_revenue": 30946568,
"new_client_acquisition": 1,
"organic_growth": 0.09,
"quarter": 1,
"revenue_per_employee": 95220
},
{
"average_project_size": 57392,
"billable_hours_per_employee": 123,
"client_concentration": 0.21,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.74,
"gross_billings": 37549540,
"net_revenue": 30598060,
"new_client_acquisition": 2,
"organic_growth": 0.12,
"quarter": 2,
"revenue_per_employee": 94148
},
{
"average_project_size": 137228,
"billable_hours_per_employee": 92,
"client_concentration": 0.4,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.65,
"gross_billings": 37747087,
"net_revenue": 30253478,
"new_client_acquisition": 4,
"organic_growth": 0.05,
"quarter": 3,
"revenue_per_employee": 93088
},
{
"average_project_size": 167149,
"billable_hours_per_employee": 94,
"client_concentration": 0.22,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.77,
"gross_billings": 35294892,
"net_revenue": 29912776,
"new_client_acquisition": 1,
"organic_growth": 0.09,
"quarter": 4,
"revenue_per_employee": 92039
}
],
"balance_sheet": [
{
"assets": 40001408,
"current_assets": 13770412,
"current_liabilities": 10324143,
"equity": 25459876,
"fixed_assets": 26230996,
"liabilities": 21733915,
"long_term_liabilities": 11409772,
"quarter": 1
},
{
"assets": 40694496,
"current_assets": 17435166,
"current_liabilities": 9108594,
"equity": 25553204,
"fixed_assets": 23259330,
"liabilities": 21988565,
"long_term_liabilities": 12879971,
"quarter": 2
},
{
"assets": 41399594,
"current_assets": 17711276,
"current_liabilities": 10442938,
"equity": 25798105,
"fixed_assets": 23688318,
"liabilities": 22246199,
"long_term_liabilities": 11803261,
"quarter": 3
},
{
"assets": 42116908,
"current_assets": 13112923,
"current_liabilities": 9582850,
"equity": 26184048,
"fixed_assets": 29003985,
"liabilities": 22506851,
"long_term_liabilities": 12924001,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 91932,
"financing_cash_flow": 118012,
"investing_cash_flow": -348051,
"net_cash_flow": 8359819,
"operating_cash_flow": 8678340,
"quarter": 1
},
{
"change_in_working_capital": 55772,
"financing_cash_flow": -120466,
"investing_cash_flow": -333290,
"net_cash_flow": 8470590,
"operating_cash_flow": 8963484,
"quarter": 2
},
{
"change_in_working_capital": -13655,
"financing_cash_flow": 155683,
"investing_cash_flow": -164202,
"net_cash_flow": 7581434,
"operating_cash_flow": 8236618,
"quarter": 3
},
{
"change_in_working_capital": 33344,
"financing_cash_flow": 65697,
"investing_cash_flow": -483617,
"net_cash_flow": 7515807,
"operating_cash_flow": 7724587,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7736369679787272,
"current_ratio": 1.3338067866746905,
"debt_to_equity_ratio": 0.8536536077394878,
"profit_margin": 0.23241294478922508,
"quarter": 1,
"return_on_assets": 0.17980324592574343,
"return_on_equity": 0.2824987442986761
},
{
"asset_turnover_ratio": 0.7518967675628665,
"current_ratio": 1.9141445979478282,
"debt_to_equity_ratio": 0.8605012897795518,
"profit_margin": 0.22378127894382846,
"quarter": 2,
"return_on_assets": 0.16826042027894877,
"return_on_equity": 0.2679614266766704
},
{
"asset_turnover_ratio": 0.7307675046281855,
"current_ratio": 1.6960050897553927,
"debt_to_equity_ratio": 0.8623191121983572,
"profit_margin": 0.2196345821792787,
"quarter": 3,
"return_on_assets": 0.16050181554920562,
"return_on_equity": 0.2575658173342577
},
{
"asset_turnover_ratio": 0.7102320046856241,
"current_ratio": 1.3683740223419965,
"debt_to_equity_ratio": 0.859563463983873,
"profit_margin": 0.21977201313579187,
"quarter": 4,
"return_on_assets": 0.1560891174632288,
"return_on_equity": 0.25106855135615397
}
],
"income_statement": [
{
"depreciation": 1485957,
"expenses": 21670765,
"income_tax": 2083420,
"marketing_expense": 2258431,
"net_income": 9275803,
"net_profit": 7192383,
"operational_expense": 11991808,
"product_revenue": 6973375,
"quarter": 1,
"rd_expense": 4199294,
"revenue": 30946568,
"salaries_expense": 7714795,
"service_revenue": 23973193
},
{
"depreciation": 2116211,
"expenses": 21459908,
"income_tax": 2290879,
"marketing_expense": 3560792,
"net_income": 9138152,
"net_profit": 6847273,
"operational_expense": 12931438,
"product_revenue": 7145674,
"quarter": 2,
"rd_expense": 4157690,
"revenue": 30598060,
"salaries_expense": 7364898,
"service_revenue": 23452386
},
{
"depreciation": 1591908,
"expenses": 21251102,
"income_tax": 2357666,
"marketing_expense": 2918523,
"net_income": 9002376,
"net_profit": 6644710,
"operational_expense": 12462911,
"product_revenue": 9193642,
"quarter": 3,
"rd_expense": 2148116,
"revenue": 30253478,
"salaries_expense": 10318055,
"service_revenue": 21059836
},
{
"depreciation": 1150596,
"expenses": 21044329,
"income_tax": 2294456,
"marketing_expense": 2641044,
"net_income": 8868447,
"net_profit": 6573991,
"operational_expense": 13161441,
"product_revenue": 10596717,
"quarter": 4,
"rd_expense": 2932117,
"revenue": 29912776,
"salaries_expense": 7387203,
"service_revenue": 19316059
}
],
"market_conditions": {
"gdp_growth": [
0.02989064744912248,
0.0314421885283272,
0.02802813723878124,
0.02107966561530123
],
"inflation_rate": [
0.01403053982350361,
0.015156965249353645,
0.018103251076129746,
0.01479156435774211
],
"interest_rate": [
0.03494426975543736,
0.03740216225059796,
0.037801164542084625,
0.04024207068407306
],
"year": 1999
},
"random_event": {
"description": "Green Group Introduction of New Service in 1999",
"impact": 0.08,
"type": "Introduction of New Service"
},
"year": 1999
},
{
"advertising_kpis": [
{
"average_project_size": 149073,
"billable_hours_per_employee": 97,
"client_concentration": 0.37,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.78,
"gross_billings": 88136001,
"net_revenue": 75539862,
"new_client_acquisition": 3,
"organic_growth": -0.05,
"quarter": 1,
"revenue_per_employee": 232430
},
{
"average_project_size": 119713,
"billable_hours_per_employee": 82,
"client_concentration": 0.34,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.66,
"gross_billings": 86699225,
"net_revenue": 74026153,
"new_client_acquisition": 1,
"organic_growth": 0,
"quarter": 2,
"revenue_per_employee": 227773
},
{
"average_project_size": 192492,
"billable_hours_per_employee": 159,
"client_concentration": 0.39,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.78,
"gross_billings": 86568957,
"net_revenue": 72542778,
"new_client_acquisition": 5,
"organic_growth": 0.06,
"quarter": 3,
"revenue_per_employee": 223209
},
{
"average_project_size": 181295,
"billable_hours_per_employee": 114,
"client_concentration": 0.23,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.77,
"gross_billings": 78372064,
"net_revenue": 71089127,
"new_client_acquisition": 3,
"organic_growth": -0.02,
"quarter": 4,
"revenue_per_employee": 218736
}
],
"balance_sheet": [
{
"assets": 77051608,
"current_assets": 29840971,
"current_liabilities": 21024122,
"equity": 62771945,
"fixed_assets": 47210637,
"liabilities": 36526417,
"long_term_liabilities": 15502295,
"quarter": 1
},
{
"assets": 79251470,
"current_assets": 24102904,
"current_liabilities": 15709525,
"equity": 61651541,
"fixed_assets": 55148566,
"liabilities": 37484775,
"long_term_liabilities": 21775250,
"quarter": 2
},
{
"assets": 81514138,
"current_assets": 29540753,
"current_liabilities": 16511422,
"equity": 64128936,
"fixed_assets": 51973385,
"liabilities": 38468278,
"long_term_liabilities": 21956856,
"quarter": 3
},
{
"assets": 83841407,
"current_assets": 36175240,
"current_liabilities": 17136928,
"equity": 63995500,
"fixed_assets": 47666167,
"liabilities": 39477585,
"long_term_liabilities": 22340657,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -47924,
"financing_cash_flow": -12525,
"investing_cash_flow": -263219,
"net_cash_flow": 24211297,
"operating_cash_flow": 24645259,
"quarter": 1
},
{
"change_in_working_capital": -23196,
"financing_cash_flow": 22807,
"investing_cash_flow": -420727,
"net_cash_flow": 23702091,
"operating_cash_flow": 24137868,
"quarter": 2
},
{
"change_in_working_capital": 6494,
"financing_cash_flow": -36692,
"investing_cash_flow": -485012,
"net_cash_flow": 24997658,
"operating_cash_flow": 25360894,
"quarter": 3
},
{
"change_in_working_capital": 42199,
"financing_cash_flow": 65886,
"investing_cash_flow": -364681,
"net_cash_flow": 23768101,
"operating_cash_flow": 23874702,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9803800849944624,
"current_ratio": 1.4193682380648285,
"debt_to_equity_ratio": 0.5818907953226556,
"profit_margin": 0.294503503329143,
"quarter": 1,
"return_on_assets": 0.2887253696249921,
"return_on_equity": 0.35440600096109814
},
{
"asset_turnover_ratio": 0.9340666236222496,
"current_ratio": 1.534285982548804,
"debt_to_equity_ratio": 0.6080103496520873,
"profit_margin": 0.26861920002786044,
"quarter": 2,
"return_on_assets": 0.2509082292101333,
"return_on_equity": 0.32253607415911956
},
{
"asset_turnover_ratio": 0.8899410553786388,
"current_ratio": 1.7891101687062447,
"debt_to_equity_ratio": 0.5998583541133444,
"profit_margin": 0.29062956480657526,
"quarter": 3,
"return_on_assets": 0.25864318162819805,
"return_on_equity": 0.3287607329084643
},
{
"asset_turnover_ratio": 0.8478999762014967,
"current_ratio": 2.1109524414177385,
"debt_to_equity_ratio": 0.6168806400450032,
"profit_margin": 0.27615584588624925,
"quarter": 4,
"return_on_assets": 0.23415253515485493,
"return_on_equity": 0.3067665382722223
}
],
"income_statement": [
{
"depreciation": 2398505,
"expenses": 46674186,
"income_tax": 6618922,
"marketing_expense": 7769938,
"net_income": 28865676,
"net_profit": 22246754,
"operational_expense": 31691775,
"product_revenue": 28923422,
"quarter": 1,
"rd_expense": 5903520,
"revenue": 75539862,
"salaries_expense": 18225959,
"service_revenue": 46616440
},
{
"depreciation": 4253022,
"expenses": 46027882,
"income_tax": 8113425,
"marketing_expense": 5869851,
"net_income": 27998271,
"net_profit": 19884846,
"operational_expense": 29288900,
"product_revenue": 16966404,
"quarter": 2,
"rd_expense": 6049706,
"revenue": 74026153,
"salaries_expense": 14822190,
"service_revenue": 57059749
},
{
"depreciation": 4277818,
"expenses": 45390528,
"income_tax": 6069174,
"marketing_expense": 8763280,
"net_income": 27152250,
"net_profit": 21083076,
"operational_expense": 23975324,
"product_revenue": 20833380,
"quarter": 3,
"rd_expense": 7859402,
"revenue": 72542778,
"salaries_expense": 21452729,
"service_revenue": 51709398
},
{
"depreciation": 4243024,
"expenses": 44762000,
"income_tax": 6695449,
"marketing_expense": 8927078,
"net_income": 26327127,
"net_profit": 19631678,
"operational_expense": 26239276,
"product_revenue": 17312330,
"quarter": 4,
"rd_expense": 8548998,
"revenue": 71089127,
"salaries_expense": 22200155,
"service_revenue": 53776797
}
],
"market_conditions": {
"gdp_growth": [
0.03276290710611012,
0.021810740258768238,
0.025686816846956263,
0.015874365652345734
],
"inflation_rate": [
0.009899545541844742,
0.01646801413473927,
0.016284998410561677,
0.009233157579865542
],
"interest_rate": [
0.028380264722984747,
0.02664113265651152,
0.03534780622661982,
0.031402480042039486
],
"year": 2000
},
"random_event": {
"description": "Green Group Economic Slowdown Impact in 2000",
"impact": 0.03,
"type": "Economic Slowdown Impact"
},
"year": 2000
},
{
"advertising_kpis": [
{
"average_project_size": 123711,
"billable_hours_per_employee": 106,
"client_concentration": 0.26,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.61,
"gross_billings": 60939772,
"net_revenue": 48547986,
"new_client_acquisition": 1,
"organic_growth": 0.02,
"quarter": 1,
"revenue_per_employee": 149378
},
{
"average_project_size": 76347,
"billable_hours_per_employee": 157,
"client_concentration": 0.16,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.79,
"gross_billings": 62291694,
"net_revenue": 48413544,
"new_client_acquisition": 1,
"organic_growth": 0.13,
"quarter": 2,
"revenue_per_employee": 148965
},
{
"average_project_size": 68377,
"billable_hours_per_employee": 110,
"client_concentration": 0.28,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.6,
"gross_billings": 57421573,
"net_revenue": 48279475,
"new_client_acquisition": 3,
"organic_growth": 0.05,
"quarter": 3,
"revenue_per_employee": 148552
},
{
"average_project_size": 58855,
"billable_hours_per_employee": 114,
"client_concentration": 0.19,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.68,
"gross_billings": 56640544,
"net_revenue": 48145778,
"new_client_acquisition": 4,
"organic_growth": 0.05,
"quarter": 4,
"revenue_per_employee": 148141
}
],
"balance_sheet": [
{
"assets": 59311331,
"current_assets": 20682171,
"current_liabilities": 20490531,
"equity": 36604889,
"fixed_assets": 38629160,
"liabilities": 35304798,
"long_term_liabilities": 14814267,
"quarter": 1
},
{
"assets": 61247325,
"current_assets": 21985915,
"current_liabilities": 20204112,
"equity": 38455949,
"fixed_assets": 39261410,
"liabilities": 35934399,
"long_term_liabilities": 15730287,
"quarter": 2
},
{
"assets": 63246513,
"current_assets": 21280775,
"current_liabilities": 17648451,
"equity": 40150067,
"fixed_assets": 41965738,
"liabilities": 36575229,
"long_term_liabilities": 18926778,
"quarter": 3
},
{
"assets": 65310957,
"current_assets": 24020657,
"current_liabilities": 19974818,
"equity": 39792011,
"fixed_assets": 41290300,
"liabilities": 37227487,
"long_term_liabilities": 17252669,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 76991,
"financing_cash_flow": -93757,
"investing_cash_flow": -131518,
"net_cash_flow": 14507982,
"operating_cash_flow": 14639336,
"quarter": 1
},
{
"change_in_working_capital": -20168,
"financing_cash_flow": -181721,
"investing_cash_flow": -206485,
"net_cash_flow": 15393553,
"operating_cash_flow": 15743892,
"quarter": 2
},
{
"change_in_working_capital": -86008,
"financing_cash_flow": 184391,
"investing_cash_flow": -257798,
"net_cash_flow": 14842514,
"operating_cash_flow": 15412554,
"quarter": 3
},
{
"change_in_working_capital": 10660,
"financing_cash_flow": 127009,
"investing_cash_flow": -172284,
"net_cash_flow": 13559332,
"operating_cash_flow": 13485821,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8185280144868103,
"current_ratio": 1.0093526126775338,
"debt_to_equity_ratio": 0.9644831322941588,
"profit_margin": 0.25950316455969974,
"quarter": 1,
"return_on_assets": 0.21241061004009504,
"return_on_equity": 0.34417140289648196
},
{
"asset_turnover_ratio": 0.790459730282098,
"current_ratio": 1.0881901169425312,
"debt_to_equity_ratio": 0.9344301709990306,
"profit_margin": 0.2714740941088717,
"quarter": 2,
"return_on_assets": 0.2145893392078756,
"return_on_equity": 0.3417682658149978
},
{
"asset_turnover_ratio": 0.7633539417422112,
"current_ratio": 1.2058154565519659,
"debt_to_equity_ratio": 0.910963087558484,
"profit_margin": 0.27918246832634364,
"quarter": 3,
"return_on_assets": 0.21311503766223444,
"return_on_equity": 0.33571009981129046
},
{
"asset_turnover_ratio": 0.7371776530544484,
"current_ratio": 1.202546976898613,
"debt_to_equity_ratio": 0.9355517870157404,
"profit_margin": 0.24318936127691196,
"quarter": 4,
"return_on_assets": 0.17927376259392433,
"return_on_equity": 0.2942435103367859
}
],
"income_statement": [
{
"depreciation": 2040980,
"expenses": 30955739,
"income_tax": 4993891,
"marketing_expense": 3885848,
"net_income": 17592247,
"net_profit": 12598356,
"operational_expense": 15903676,
"product_revenue": 10441702,
"quarter": 1,
"rd_expense": 4483113,
"revenue": 48547986,
"salaries_expense": 9560165,
"service_revenue": 38106284
},
{
"depreciation": 2600869,
"expenses": 31122245,
"income_tax": 4148276,
"marketing_expense": 4817114,
"net_income": 17291299,
"net_profit": 13143023,
"operational_expense": 18807401,
"product_revenue": 14878530,
"quarter": 2,
"rd_expense": 5092722,
"revenue": 48413544,
"salaries_expense": 9630856,
"service_revenue": 33535014
},
{
"depreciation": 1933771,
"expenses": 31289647,
"income_tax": 3511045,
"marketing_expense": 3551432,
"net_income": 16989828,
"net_profit": 13478783,
"operational_expense": 21239273,
"product_revenue": 15637293,
"quarter": 3,
"rd_expense": 3648548,
"revenue": 48279475,
"salaries_expense": 15183182,
"service_revenue": 32642182
},
{
"depreciation": 1777280,
"expenses": 31457949,
"income_tax": 4979288,
"marketing_expense": 5418726,
"net_income": 16687829,
"net_profit": 11708541,
"operational_expense": 16539542,
"product_revenue": 10684112,
"quarter": 4,
"rd_expense": 6042912,
"revenue": 48145778,
"salaries_expense": 9633786,
"service_revenue": 37461666
}
],
"market_conditions": {
"gdp_growth": [
0.004795626954356912,
0.016345287370202913,
0.006798155001667455,
0.015057863940961064
],
"inflation_rate": [
0.019365431159688275,
0.01149898354584395,
0.016276287835870113,
0.0139776627221204
],
"interest_rate": [
0.03538025585571252,
0.03533337105859081,
0.0405782974890164,
0.043943696689878645
],
"year": 2001
},
"random_event": {
"description": "Green Group Economic Slowdown Impact in 2001",
"impact": -0.09,
"type": "Economic Slowdown Impact"
},
"year": 2001
},
{
"advertising_kpis": [
{
"average_project_size": 135660,
"billable_hours_per_employee": 124,
"client_concentration": 0.28,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.64,
"gross_billings": 121764120,
"net_revenue": 95278819,
"new_client_acquisition": 2,
"organic_growth": 0.13,
"quarter": 1,
"revenue_per_employee": 293166
},
{
"average_project_size": 132941,
"billable_hours_per_employee": 85,
"client_concentration": 0.22,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.78,
"gross_billings": 118000024,
"net_revenue": 93881521,
"new_client_acquisition": 5,
"organic_growth": 0.13,
"quarter": 2,
"revenue_per_employee": 288866
},
{
"average_project_size": 82670,
"billable_hours_per_employee": 140,
"client_concentration": 0.16,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.69,
"gross_billings": 115675168,
"net_revenue": 92504715,
"new_client_acquisition": 5,
"organic_growth": 0,
"quarter": 3,
"revenue_per_employee": 284630
},
{
"average_project_size": 69214,
"billable_hours_per_employee": 116,
"client_concentration": 0.34,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.62,
"gross_billings": 113508507,
"net_revenue": 91148100,
"new_client_acquisition": 2,
"organic_growth": 0.08,
"quarter": 4,
"revenue_per_employee": 280456
}
],
"balance_sheet": [
{
"assets": 139228301,
"current_assets": 42005171,
"current_liabilities": 32808110,
"equity": 92929251,
"fixed_assets": 97223130,
"liabilities": 63955916,
"long_term_liabilities": 31147806,
"quarter": 1
},
{
"assets": 143701853,
"current_assets": 54379873,
"current_liabilities": 29568205,
"equity": 96799142,
"fixed_assets": 89321980,
"liabilities": 64860227,
"long_term_liabilities": 35292022,
"quarter": 2
},
{
"assets": 148319146,
"current_assets": 60990057,
"current_liabilities": 30906987,
"equity": 100575451,
"fixed_assets": 87329089,
"liabilities": 65777326,
"long_term_liabilities": 34870339,
"quarter": 3
},
{
"assets": 153084796,
"current_assets": 70089886,
"current_liabilities": 37498328,
"equity": 104183346,
"fixed_assets": 82994910,
"liabilities": 66707392,
"long_term_liabilities": 29209064,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -65787,
"financing_cash_flow": -50868,
"investing_cash_flow": -415827,
"net_cash_flow": 22594985,
"operating_cash_flow": 23100695,
"quarter": 1
},
{
"change_in_working_capital": -59897,
"financing_cash_flow": -192737,
"investing_cash_flow": -464596,
"net_cash_flow": 22498165,
"operating_cash_flow": 22817621,
"quarter": 2
},
{
"change_in_working_capital": 77805,
"financing_cash_flow": -178142,
"investing_cash_flow": -191311,
"net_cash_flow": 22454581,
"operating_cash_flow": 22727445,
"quarter": 3
},
{
"change_in_working_capital": -66131,
"financing_cash_flow": 186610,
"investing_cash_flow": -414408,
"net_cash_flow": 23096887,
"operating_cash_flow": 23760074,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6843351410285471,
"current_ratio": 1.280328888192584,
"debt_to_equity_ratio": 0.6882215805225849,
"profit_margin": 0.18531785117949456,
"quarter": 1,
"return_on_assets": 0.12681951782202672,
"return_on_equity": 0.19000331768519257
},
{
"asset_turnover_ratio": 0.6533076577655543,
"current_ratio": 1.8391333866901964,
"debt_to_equity_ratio": 0.6700496064314289,
"profit_margin": 0.1912784945186391,
"quarter": 2,
"return_on_assets": 0.12496370523489353,
"return_on_equity": 0.18551317324692815
},
{
"asset_turnover_ratio": 0.6236869446376128,
"current_ratio": 1.9733420472205847,
"debt_to_equity_ratio": 0.6540097543286184,
"profit_margin": 0.19494823588181423,
"quarter": 3,
"return_on_assets": 0.12158666959962135,
"return_on_equity": 0.17930450045906332
},
{
"asset_turnover_ratio": 0.5954092266615425,
"current_ratio": 1.8691469656993773,
"debt_to_equity_ratio": 0.6402884391906553,
"profit_margin": 0.19535176268073606,
"quarter": 4,
"return_on_assets": 0.11631424194470626,
"return_on_equity": 0.17090967686908423
}
],
"income_statement": [
{
"depreciation": 5443829,
"expenses": 72826367,
"income_tax": 4795586,
"marketing_expense": 10634845,
"net_income": 22452452,
"net_profit": 17656866,
"operational_expense": 46824754,
"product_revenue": 21505449,
"quarter": 1,
"rd_expense": 14359596,
"revenue": 95278819,
"salaries_expense": 34569838,
"service_revenue": 73773370
},
{
"depreciation": 4860105,
"expenses": 71008889,
"income_tax": 4915116,
"marketing_expense": 14201084,
"net_income": 22872632,
"net_profit": 17957516,
"operational_expense": 43658645,
"product_revenue": 29189969,
"quarter": 2,
"rd_expense": 10285950,
"revenue": 93881521,
"salaries_expense": 26774834,
"service_revenue": 64691552
},
{
"depreciation": 4693814,
"expenses": 69236769,
"income_tax": 5234315,
"marketing_expense": 12257827,
"net_income": 23267946,
"net_profit": 18033631,
"operational_expense": 48455948,
"product_revenue": 27627464,
"quarter": 3,
"rd_expense": 8809993,
"revenue": 92504715,
"salaries_expense": 26032748,
"service_revenue": 64877251
},
{
"depreciation": 5954132,
"expenses": 67508874,
"income_tax": 5833284,
"marketing_expense": 7626024,
"net_income": 23639226,
"net_profit": 17805942,
"operational_expense": 37592870,
"product_revenue": 22948534,
"quarter": 4,
"rd_expense": 7635505,
"revenue": 91148100,
"salaries_expense": 27957092,
"service_revenue": 68199566
}
],
"market_conditions": {
"gdp_growth": [
0.02654456515330576,
0.024525902127633763,
0.03271501335971031,
0.023733127537290094
],
"inflation_rate": [
0.01721406449021253,
0.016387087202444608,
0.017932929575155708,
0.01833989761143999
],
"interest_rate": [
0.03576154992141116,
0.029043768023330224,
0.030667434464634873,
0.03351002833236111
],
"year": 2002
},
"random_event": null,
"year": 2002
},
{
"advertising_kpis": [
{
"average_project_size": 63829,
"billable_hours_per_employee": 147,
"client_concentration": 0.1,
"client_retention_rate": 0.9,
"employee_utilization_rate": 0.75,
"gross_billings": 70566926,
"net_revenue": 59144107,
"new_client_acquisition": 3,
"organic_growth": -0.02,
"quarter": 1,
"revenue_per_employee": 181982
},
{
"average_project_size": 145019,
"billable_hours_per_employee": 88,
"client_concentration": 0.21,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.74,
"gross_billings": 70638758,
"net_revenue": 58390127,
"new_client_acquisition": 1,
"organic_growth": 0.06,
"quarter": 2,
"revenue_per_employee": 179662
},
{
"average_project_size": 174118,
"billable_hours_per_employee": 94,
"client_concentration": 0.1,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.71,
"gross_billings": 74811007,
"net_revenue": 57645759,
"new_client_acquisition": 3,
"organic_growth": 0.06,
"quarter": 3,
"revenue_per_employee": 177372
},
{
"average_project_size": 184603,
"billable_hours_per_employee": 141,
"client_concentration": 0.39,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.6,
"gross_billings": 72412710,
"net_revenue": 56910880,
"new_client_acquisition": 4,
"organic_growth": 0.05,
"quarter": 4,
"revenue_per_employee": 175110
}
],
"balance_sheet": [
{
"assets": 67554634,
"current_assets": 32211744,
"current_liabilities": 18083715,
"equity": 43892314,
"fixed_assets": 35342890,
"liabilities": 35842931,
"long_term_liabilities": 17759216,
"quarter": 1
},
{
"assets": 69792120,
"current_assets": 24134000,
"current_liabilities": 21349362,
"equity": 44947927,
"fixed_assets": 45658120,
"liabilities": 36244425,
"long_term_liabilities": 14895063,
"quarter": 2
},
{
"assets": 72103714,
"current_assets": 26262161,
"current_liabilities": 20430953,
"equity": 47515330,
"fixed_assets": 45841553,
"liabilities": 36650417,
"long_term_liabilities": 16219464,
"quarter": 3
},
{
"assets": 74491870,
"current_assets": 32355401,
"current_liabilities": 15150368,
"equity": 48697710,
"fixed_assets": 42136469,
"liabilities": 37060956,
"long_term_liabilities": 21910588,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 39653,
"financing_cash_flow": 108348,
"investing_cash_flow": -387406,
"net_cash_flow": 14389679,
"operating_cash_flow": 14908303,
"quarter": 1
},
{
"change_in_working_capital": -92113,
"financing_cash_flow": 136509,
"investing_cash_flow": -375841,
"net_cash_flow": 14281256,
"operating_cash_flow": 14391008,
"quarter": 2
},
{
"change_in_working_capital": -27582,
"financing_cash_flow": -120874,
"investing_cash_flow": -303532,
"net_cash_flow": 14766806,
"operating_cash_flow": 15169828,
"quarter": 3
},
{
"change_in_working_capital": -55534,
"financing_cash_flow": -110823,
"investing_cash_flow": -350020,
"net_cash_flow": 14075461,
"operating_cash_flow": 14486686,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8755003690790479,
"current_ratio": 1.7812570038844342,
"debt_to_equity_ratio": 0.8166106485067066,
"profit_margin": 0.20594800763497875,
"quarter": 1,
"return_on_assets": 0.18030755669551848,
"return_on_equity": 0.2775112517421615
},
{
"asset_turnover_ratio": 0.8366292211785514,
"current_ratio": 1.130431907051836,
"debt_to_equity_ratio": 0.8063647740639963,
"profit_margin": 0.19524245939728818,
"quarter": 2,
"return_on_assets": 0.16334554674653814,
"return_on_equity": 0.2536319861870382
},
{
"asset_turnover_ratio": 0.7994839073060785,
"current_ratio": 1.2854104749788227,
"debt_to_equity_ratio": 0.7713387868715212,
"profit_margin": 0.20924406598584294,
"quarter": 3,
"return_on_assets": 0.16728726345497266,
"return_on_equity": 0.25385560828473674
},
{
"asset_turnover_ratio": 0.7639878016218414,
"current_ratio": 2.1356181579219724,
"debt_to_equity_ratio": 0.7610410427923613,
"profit_margin": 0.1979726196467178,
"quarter": 4,
"return_on_assets": 0.15124866646521293,
"return_on_equity": 0.23136192646430398
}
],
"income_statement": [
{
"depreciation": 2727692,
"expenses": 43238397,
"income_tax": 3725099,
"marketing_expense": 7114082,
"net_income": 15905710,
"net_profit": 12180611,
"operational_expense": 28526842,
"product_revenue": 19490093,
"quarter": 1,
"rd_expense": 5508471,
"revenue": 59144107,
"salaries_expense": 21012734,
"service_revenue": 39654014
},
{
"depreciation": 2990776,
"expenses": 42454018,
"income_tax": 4535877,
"marketing_expense": 6137756,
"net_income": 15936109,
"net_profit": 11400232,
"operational_expense": 28327215,
"product_revenue": 13063519,
"quarter": 2,
"rd_expense": 6493773,
"revenue": 58390127,
"salaries_expense": 16578183,
"service_revenue": 45326608
},
{
"depreciation": 3107795,
"expenses": 41683868,
"income_tax": 3899858,
"marketing_expense": 5129735,
"net_income": 15961891,
"net_profit": 12062033,
"operational_expense": 26494846,
"product_revenue": 18219383,
"quarter": 3,
"rd_expense": 5864938,
"revenue": 57645759,
"salaries_expense": 17168129,
"service_revenue": 39426376
},
{
"depreciation": 3219890,
"expenses": 40927690,
"income_tax": 4716394,
"marketing_expense": 7439417,
"net_income": 15983190,
"net_profit": 11266796,
"operational_expense": 25140633,
"product_revenue": 14235521,
"quarter": 4,
"rd_expense": 5891721,
"revenue": 56910880,
"salaries_expense": 19470822,
"service_revenue": 42675359
}
],
"market_conditions": {
"gdp_growth": [
0.03367963223025266,
0.02371701431703167,
0.03676610434048546,
0.019673868970470562
],
"inflation_rate": [
0.011134640901901886,
0.012044649684220239,
0.010996970600116956,
0.01584788577632516
],
"interest_rate": [
0.04083345378655535,
0.040185144490327514,
0.03340593911027422,
0.04084016462460835
],
"year": 2003
},
"random_event": null,
"year": 2003
},
{
"advertising_kpis": [
{
"average_project_size": 128677,
"billable_hours_per_employee": 100,
"client_concentration": 0.24,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.6,
"gross_billings": 100877142,
"net_revenue": 78374572,
"new_client_acquisition": 4,
"organic_growth": 0.09,
"quarter": 1,
"revenue_per_employee": 241153
},
{
"average_project_size": 91322,
"billable_hours_per_employee": 151,
"client_concentration": 0.35,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.74,
"gross_billings": 84890626,
"net_revenue": 77165476,
"new_client_acquisition": 3,
"organic_growth": -0.05,
"quarter": 2,
"revenue_per_employee": 237432
},
{
"average_project_size": 165627,
"billable_hours_per_employee": 148,
"client_concentration": 0.29,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.77,
"gross_billings": 87776480,
"net_revenue": 75975034,
"new_client_acquisition": 2,
"organic_growth": -0.03,
"quarter": 3,
"revenue_per_employee": 233769
},
{
"average_project_size": 79072,
"billable_hours_per_employee": 117,
"client_concentration": 0.28,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.75,
"gross_billings": 88172666,
"net_revenue": 74802956,
"new_client_acquisition": 5,
"organic_growth": 0.11,
"quarter": 4,
"revenue_per_employee": 230163
}
],
"balance_sheet": [
{
"assets": 91330401,
"current_assets": 34309025,
"current_liabilities": 24872227,
"equity": 57225383,
"fixed_assets": 57021376,
"liabilities": 52559365,
"long_term_liabilities": 27687138,
"quarter": 1
},
{
"assets": 93188758,
"current_assets": 32916846,
"current_liabilities": 25825409,
"equity": 55549334,
"fixed_assets": 60271912,
"liabilities": 53941110,
"long_term_liabilities": 28115701,
"quarter": 2
},
{
"assets": 95084928,
"current_assets": 42598401,
"current_liabilities": 29620345,
"equity": 57849231,
"fixed_assets": 52486527,
"liabilities": 55359180,
"long_term_liabilities": 25738835,
"quarter": 3
},
{
"assets": 97019680,
"current_assets": 36413769,
"current_liabilities": 29739760,
"equity": 57879282,
"fixed_assets": 60605911,
"liabilities": 56814530,
"long_term_liabilities": 27074770,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 34854,
"financing_cash_flow": 10179,
"investing_cash_flow": -475738,
"net_cash_flow": 22007538,
"operating_cash_flow": 22370229,
"quarter": 1
},
{
"change_in_working_capital": -91586,
"financing_cash_flow": 15326,
"investing_cash_flow": -440975,
"net_cash_flow": 18534776,
"operating_cash_flow": 19052088,
"quarter": 2
},
{
"change_in_working_capital": 92266,
"financing_cash_flow": 65572,
"investing_cash_flow": -453796,
"net_cash_flow": 22006149,
"operating_cash_flow": 22464337,
"quarter": 3
},
{
"change_in_working_capital": -54122,
"financing_cash_flow": -98989,
"investing_cash_flow": -361732,
"net_cash_flow": 21634363,
"operating_cash_flow": 21766232,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8581433032359072,
"current_ratio": 1.3794110595725908,
"debt_to_equity_ratio": 0.9184624417454751,
"profit_margin": 0.23546344852766787,
"quarter": 1,
"return_on_assets": 0.20206138151085093,
"return_on_equity": 0.32248533836811544
},
{
"asset_turnover_ratio": 0.8280556330625203,
"current_ratio": 1.2745914691999651,
"debt_to_equity_ratio": 0.9710487258047055,
"profit_margin": 0.21125620996622893,
"quarter": 2,
"return_on_assets": 0.1749318946819744,
"return_on_equity": 0.2934632123582256
},
{
"asset_turnover_ratio": 0.7990228903575549,
"current_ratio": 1.4381466860024756,
"debt_to_equity_ratio": 0.9569561953209024,
"profit_margin": 0.23854524369150001,
"quarter": 3,
"return_on_assets": 0.19060311009542963,
"return_on_equity": 0.3132882267700326
},
{
"asset_turnover_ratio": 0.7710080676415342,
"current_ratio": 1.224413680540798,
"debt_to_equity_ratio": 0.9816039183070723,
"profit_margin": 0.23627584984743116,
"quarter": 4,
"return_on_assets": 0.18217058642122919,
"return_on_equity": 0.30536197736523407
}
],
"income_statement": [
{
"depreciation": 3915882,
"expenses": 55108659,
"income_tax": 4811566,
"marketing_expense": 8871967,
"net_income": 23265913,
"net_profit": 18454347,
"operational_expense": 37877804,
"product_revenue": 19073793,
"quarter": 1,
"rd_expense": 11020445,
"revenue": 78374572,
"salaries_expense": 17212611,
"service_revenue": 59300779
},
{
"depreciation": 2750402,
"expenses": 53969052,
"income_tax": 6894738,
"marketing_expense": 7775768,
"net_income": 23196424,
"net_profit": 16301686,
"operational_expense": 27385895,
"product_revenue": 25513235,
"quarter": 2,
"rd_expense": 9644027,
"revenue": 77165476,
"salaries_expense": 17125642,
"service_revenue": 51652241
},
{
"depreciation": 4340854,
"expenses": 52853012,
"income_tax": 4998539,
"marketing_expense": 5377681,
"net_income": 23122022,
"net_profit": 18123483,
"operational_expense": 31015801,
"product_revenue": 21580088,
"quarter": 3,
"rd_expense": 10151914,
"revenue": 75975034,
"salaries_expense": 19373980,
"service_revenue": 54394946
},
{
"depreciation": 4092100,
"expenses": 51760050,
"income_tax": 5368774,
"marketing_expense": 8229930,
"net_income": 23042906,
"net_profit": 17674132,
"operational_expense": 31414139,
"product_revenue": 15376171,
"quarter": 4,
"rd_expense": 9759044,
"revenue": 74802956,
"salaries_expense": 19525620,
"service_revenue": 59426785
}
],
"market_conditions": {
"gdp_growth": [
0.033580801161393746,
0.03332146136644529,
0.018967995712969508,
0.021986143026867345
],
"inflation_rate": [
0.009188423800256373,
0.017302688749115842,
0.012707459177139661,
0.016594036170511955
],
"interest_rate": [
0.02907615414496117,
0.026416249750578203,
0.027371687323538417,
0.024229392055505575
],
"year": 2004
},
"random_event": {
"description": "Green Group Partnership with Major Brand in 2004",
"impact": -0.08,
"type": "Partnership with Major Brand"
},
"year": 2004
},
{
"advertising_kpis": [
{
"average_project_size": 193220,
"billable_hours_per_employee": 108,
"client_concentration": 0.38,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.68,
"gross_billings": 81569327,
"net_revenue": 71191178,
"new_client_acquisition": 2,
"organic_growth": 0.01,
"quarter": 1,
"revenue_per_employee": 219050
},
{
"average_project_size": 170051,
"billable_hours_per_employee": 97,
"client_concentration": 0.17,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.79,
"gross_billings": 89134159,
"net_revenue": 71450384,
"new_client_acquisition": 1,
"organic_growth": 0.07,
"quarter": 2,
"revenue_per_employee": 219847
},
{
"average_project_size": 101802,
"billable_hours_per_employee": 153,
"client_concentration": 0.2,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.75,
"gross_billings": 80596807,
"net_revenue": 71710534,
"new_client_acquisition": 5,
"organic_growth": -0.05,
"quarter": 3,
"revenue_per_employee": 220648
},
{
"average_project_size": 157487,
"billable_hours_per_employee": 92,
"client_concentration": 0.38,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.68,
"gross_billings": 86085052,
"net_revenue": 71971631,
"new_client_acquisition": 3,
"organic_growth": 0.12,
"quarter": 4,
"revenue_per_employee": 221451
}
],
"balance_sheet": [
{
"assets": 83920428,
"current_assets": 35605384,
"current_liabilities": 19463886,
"equity": 62361257,
"fixed_assets": 48315044,
"liabilities": 36192175,
"long_term_liabilities": 16728289,
"quarter": 1
},
{
"assets": 86097702,
"current_assets": 35962192,
"current_liabilities": 16917321,
"equity": 63852682,
"fixed_assets": 50135510,
"liabilities": 37088885,
"long_term_liabilities": 20171564,
"quarter": 2
},
{
"assets": 88331464,
"current_assets": 40849012,
"current_liabilities": 21738187,
"equity": 65662058,
"fixed_assets": 47482452,
"liabilities": 38007812,
"long_term_liabilities": 16269625,
"quarter": 3
},
{
"assets": 90623180,
"current_assets": 38193867,
"current_liabilities": 21242397,
"equity": 68038716,
"fixed_assets": 52429313,
"liabilities": 38949507,
"long_term_liabilities": 17707110,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -23749,
"financing_cash_flow": 58283,
"investing_cash_flow": -107458,
"net_cash_flow": 18321790,
"operating_cash_flow": 18541319,
"quarter": 1
},
{
"change_in_working_capital": 39164,
"financing_cash_flow": -133664,
"investing_cash_flow": -438171,
"net_cash_flow": 17204542,
"operating_cash_flow": 17424708,
"quarter": 2
},
{
"change_in_working_capital": 44095,
"financing_cash_flow": 105772,
"investing_cash_flow": -124613,
"net_cash_flow": 19554152,
"operating_cash_flow": 19511355,
"quarter": 3
},
{
"change_in_working_capital": -6979,
"financing_cash_flow": 35241,
"investing_cash_flow": -499821,
"net_cash_flow": 20164073,
"operating_cash_flow": 20320170,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8483176229749448,
"current_ratio": 1.8293050010671046,
"debt_to_equity_ratio": 0.5803631411727317,
"profit_margin": 0.20554518707360062,
"quarter": 1,
"return_on_assets": 0.17436760451221722,
"return_on_equity": 0.23464895840698016
},
{
"asset_turnover_ratio": 0.8298756219997602,
"current_ratio": 2.125761638027676,
"debt_to_equity_ratio": 0.5808508560376524,
"profit_margin": 0.2077506679320296,
"quarter": 2,
"return_on_assets": 0.1724072147709587,
"return_on_equity": 0.23247050139569705
},
{
"asset_turnover_ratio": 0.8118345462948514,
"current_ratio": 1.8791361027485871,
"debt_to_equity_ratio": 0.5788397920759657,
"profit_margin": 0.21389334515344705,
"quarter": 3,
"return_on_assets": 0.17364600681813674,
"return_on_equity": 0.23359618122234305
},
{
"asset_turnover_ratio": 0.7941856708184374,
"current_ratio": 1.7980017509323454,
"debt_to_equity_ratio": 0.5724609353298201,
"profit_margin": 0.22738185549803644,
"quarter": 4,
"return_on_assets": 0.18058341144064907,
"return_on_equity": 0.24052545318462507
}
],
"income_statement": [
{
"depreciation": 3908315,
"expenses": 50759330,
"income_tax": 5798844,
"marketing_expense": 8160795,
"net_income": 20431848,
"net_profit": 14633004,
"operational_expense": 34295263,
"product_revenue": 22370394,
"quarter": 1,
"rd_expense": 7943781,
"revenue": 71191178,
"salaries_expense": 22338810,
"service_revenue": 48820784
},
{
"depreciation": 2580843,
"expenses": 50657400,
"income_tax": 5949119,
"marketing_expense": 5968633,
"net_income": 20792984,
"net_profit": 14843865,
"operational_expense": 34893506,
"product_revenue": 27735235,
"quarter": 2,
"rd_expense": 6402022,
"revenue": 71450384,
"salaries_expense": 23058888,
"service_revenue": 43715149
},
{
"depreciation": 4172949,
"expenses": 50555676,
"income_tax": 5816452,
"marketing_expense": 7315962,
"net_income": 21154858,
"net_profit": 15338406,
"operational_expense": 34418929,
"product_revenue": 27797019,
"quarter": 3,
"rd_expense": 8291057,
"revenue": 71710534,
"salaries_expense": 15908492,
"service_revenue": 43913515
},
{
"depreciation": 3955127,
"expenses": 50454156,
"income_tax": 5152432,
"marketing_expense": 9276905,
"net_income": 21517475,
"net_profit": 16365043,
"operational_expense": 26395730,
"product_revenue": 24704941,
"quarter": 4,
"rd_expense": 7401290,
"revenue": 71971631,
"salaries_expense": 19368199,
"service_revenue": 47266690
}
],
"market_conditions": {
"gdp_growth": [
0.028310752337722078,
0.03105603716048657,
0.034558518596101796,
0.03705824322329513
],
"inflation_rate": [
0.020586005310403315,
0.022356165767672093,
0.014171132999471418,
0.01549648122647715
],
"interest_rate": [
0.039920546064413025,
0.03849450347460003,
0.041097288614528764,
0.04036481186637314
],
"year": 2005
},
"random_event": null,
"year": 2005
}
] |
{
"advertising_type": "Event Marketing",
"financial_health": "Average",
"founding_year": 2007,
"industry": "Advertising",
"location": "Sandersmouth",
"name": "Sanders, Macias and Graham",
"num_employees": 372,
"region": "Middle East & Africa",
"revenue_size": "Small",
"website": "www.sanders,maciasandgraham.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 147049,
"billable_hours_per_employee": 124,
"client_concentration": 0.32,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.78,
"gross_billings": 3472440,
"net_revenue": 2889827,
"new_client_acquisition": 1,
"organic_growth": 0.01,
"quarter": 1,
"revenue_per_employee": 7768
},
{
"average_project_size": 112945,
"billable_hours_per_employee": 156,
"client_concentration": 0.25,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.7,
"gross_billings": 3515768,
"net_revenue": 2834519,
"new_client_acquisition": 1,
"organic_growth": 0.05,
"quarter": 2,
"revenue_per_employee": 7620
},
{
"average_project_size": 95465,
"billable_hours_per_employee": 129,
"client_concentration": 0.19,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.74,
"gross_billings": 3132299,
"net_revenue": 2780269,
"new_client_acquisition": 1,
"organic_growth": 0.09,
"quarter": 3,
"revenue_per_employee": 7474
},
{
"average_project_size": 178689,
"billable_hours_per_employee": 149,
"client_concentration": 0.35,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.65,
"gross_billings": 3288817,
"net_revenue": 2727059,
"new_client_acquisition": 4,
"organic_growth": -0.05,
"quarter": 4,
"revenue_per_employee": 7331
}
],
"balance_sheet": [
{
"assets": 3099227,
"current_assets": 1442602,
"current_liabilities": 699858,
"equity": 2339609,
"fixed_assets": 1656625,
"liabilities": 1298214,
"long_term_liabilities": 598356,
"quarter": 1
},
{
"assets": 3155936,
"current_assets": 1181029,
"current_liabilities": 741191,
"equity": 2377862,
"fixed_assets": 1974907,
"liabilities": 1309103,
"long_term_liabilities": 567912,
"quarter": 2
},
{
"assets": 3213682,
"current_assets": 1276563,
"current_liabilities": 626157,
"equity": 2414631,
"fixed_assets": 1937119,
"liabilities": 1320084,
"long_term_liabilities": 693927,
"quarter": 3
},
{
"assets": 3272485,
"current_assets": 1215018,
"current_liabilities": 560310,
"equity": 2414238,
"fixed_assets": 2057467,
"liabilities": 1331158,
"long_term_liabilities": 770848,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 90386,
"financing_cash_flow": 105823,
"investing_cash_flow": -439958,
"net_cash_flow": 572529,
"operating_cash_flow": 731677,
"quarter": 1
},
{
"change_in_working_capital": 96662,
"financing_cash_flow": -14187,
"investing_cash_flow": -243570,
"net_cash_flow": 168691,
"operating_cash_flow": 724516,
"quarter": 2
},
{
"change_in_working_capital": -52497,
"financing_cash_flow": 82420,
"investing_cash_flow": -467303,
"net_cash_flow": 545388,
"operating_cash_flow": 713886,
"quarter": 3
},
{
"change_in_working_capital": -44795,
"financing_cash_flow": 166909,
"investing_cash_flow": -465258,
"net_cash_flow": 440313,
"operating_cash_flow": 620194,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9324347651849961,
"current_ratio": 2.0612781449951276,
"debt_to_equity_ratio": 0.5548850256602705,
"profit_margin": 0.18637655472109577,
"quarter": 1,
"return_on_assets": 0.17378397903735351,
"return_on_equity": 0.23020769709810485
},
{
"asset_turnover_ratio": 0.8981547788041329,
"current_ratio": 1.5934205892947972,
"debt_to_equity_ratio": 0.5505378360897311,
"profit_margin": 0.18734360221257998,
"quarter": 2,
"return_on_assets": 0.16826355160560924,
"return_on_equity": 0.22332204307903486
},
{
"asset_turnover_ratio": 0.8651350693690291,
"current_ratio": 2.038726709116084,
"debt_to_equity_ratio": 0.5467021669149448,
"profit_margin": 0.1874038087681444,
"quarter": 3,
"return_on_assets": 0.16212960709864885,
"return_on_equity": 0.21578162460433914
},
{
"asset_turnover_ratio": 0.8333297173249076,
"current_ratio": 2.1684745944209456,
"debt_to_equity_ratio": 0.551378115993535,
"profit_margin": 0.17341428989985183,
"quarter": 4,
"return_on_assets": 0.14451128118234308,
"return_on_equity": 0.19588416717821525
}
],
"income_statement": [
{
"depreciation": 193081,
"expenses": 2146183,
"income_tax": 205048,
"marketing_expense": 371029,
"net_income": 743644,
"net_profit": 538596,
"operational_expense": 1290313,
"product_revenue": 796882,
"quarter": 1,
"rd_expense": 307095,
"revenue": 2889827,
"salaries_expense": 891058,
"service_revenue": 2092945
},
{
"depreciation": 193487,
"expenses": 2117749,
"income_tax": 185741,
"marketing_expense": 219269,
"net_income": 716770,
"net_profit": 531029,
"operational_expense": 1130757,
"product_revenue": 609910,
"quarter": 2,
"rd_expense": 340323,
"revenue": 2834519,
"salaries_expense": 820937,
"service_revenue": 2224609
},
{
"depreciation": 192853,
"expenses": 2089693,
"income_tax": 169543,
"marketing_expense": 300965,
"net_income": 690576,
"net_profit": 521033,
"operational_expense": 1368231,
"product_revenue": 938160,
"quarter": 3,
"rd_expense": 360199,
"revenue": 2780269,
"salaries_expense": 955996,
"service_revenue": 1842109
},
{
"depreciation": 147283,
"expenses": 2062008,
"income_tax": 192140,
"marketing_expense": 226489,
"net_income": 665051,
"net_profit": 472911,
"operational_expense": 1329536,
"product_revenue": 819435,
"quarter": 4,
"rd_expense": 248172,
"revenue": 2727059,
"salaries_expense": 668425,
"service_revenue": 1907624
}
],
"market_conditions": {
"gdp_growth": [
0.025352648247542464,
0.00967695121211909,
0.011798194507728932,
0.006614972919507026
],
"inflation_rate": [
0.020145190444428158,
0.01519471667157784,
0.016219442551467074,
0.012829416445696004
],
"interest_rate": [
0.02370541982210244,
0.02373558698030527,
0.019760290603129366,
0.024853789051699916
],
"year": 2007
},
"random_event": {
"description": "Sanders, Macias and Graham Partnership with Major Brand in 2007",
"impact": 0.1,
"type": "Partnership with Major Brand"
},
"year": 2007
},
{
"advertising_kpis": [
{
"average_project_size": 184619,
"billable_hours_per_employee": 121,
"client_concentration": 0.38,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.62,
"gross_billings": 1789236,
"net_revenue": 1506686,
"new_client_acquisition": 1,
"organic_growth": 0.12,
"quarter": 1,
"revenue_per_employee": 4050
},
{
"average_project_size": 198147,
"billable_hours_per_employee": 159,
"client_concentration": 0.32,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.74,
"gross_billings": 1861194,
"net_revenue": 1503736,
"new_client_acquisition": 2,
"organic_growth": 0.01,
"quarter": 2,
"revenue_per_employee": 4042
},
{
"average_project_size": 161564,
"billable_hours_per_employee": 99,
"client_concentration": 0.24,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.69,
"gross_billings": 1754814,
"net_revenue": 1500792,
"new_client_acquisition": 3,
"organic_growth": 0.05,
"quarter": 3,
"revenue_per_employee": 4034
},
{
"average_project_size": 116389,
"billable_hours_per_employee": 115,
"client_concentration": 0.27,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.64,
"gross_billings": 1651108,
"net_revenue": 1497854,
"new_client_acquisition": 3,
"organic_growth": 0.09,
"quarter": 4,
"revenue_per_employee": 4026
}
],
"balance_sheet": [
{
"assets": 2170467,
"current_assets": 968954,
"current_liabilities": 677026,
"equity": 1378380,
"fixed_assets": 1201513,
"liabilities": 1173633,
"long_term_liabilities": 496607,
"quarter": 1
},
{
"assets": 2233016,
"current_assets": 911437,
"current_liabilities": 568084,
"equity": 1403236,
"fixed_assets": 1321579,
"liabilities": 1196439,
"long_term_liabilities": 628355,
"quarter": 2
},
{
"assets": 2297368,
"current_assets": 846431,
"current_liabilities": 708762,
"equity": 1444713,
"fixed_assets": 1450937,
"liabilities": 1219688,
"long_term_liabilities": 510926,
"quarter": 3
},
{
"assets": 2363574,
"current_assets": 1151192,
"current_liabilities": 516065,
"equity": 1499977,
"fixed_assets": 1212382,
"liabilities": 1243388,
"long_term_liabilities": 727323,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 87986,
"financing_cash_flow": -53382,
"investing_cash_flow": -356093,
"net_cash_flow": 30750,
"operating_cash_flow": 448042,
"quarter": 1
},
{
"change_in_working_capital": 32220,
"financing_cash_flow": 159253,
"investing_cash_flow": -106490,
"net_cash_flow": 10672,
"operating_cash_flow": 452213,
"quarter": 2
},
{
"change_in_working_capital": 74259,
"financing_cash_flow": -30821,
"investing_cash_flow": -352746,
"net_cash_flow": 199785,
"operating_cash_flow": 460409,
"quarter": 3
},
{
"change_in_working_capital": 91495,
"financing_cash_flow": -141804,
"investing_cash_flow": -250926,
"net_cash_flow": 356734,
"operating_cash_flow": 457791,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6941759538385057,
"current_ratio": 1.4311917119874273,
"debt_to_equity_ratio": 0.8514582335785488,
"profit_margin": 0.25323524609639964,
"quarter": 1,
"return_on_assets": 0.17578981850449696,
"return_on_equity": 0.27680755669699214
},
{
"asset_turnover_ratio": 0.6734103114352965,
"current_ratio": 1.604405334422374,
"debt_to_equity_ratio": 0.8526284958481681,
"profit_margin": 0.24383202902637166,
"quarter": 2,
"return_on_assets": 0.16419900260454917,
"return_on_equity": 0.26129532024548974
},
{
"asset_turnover_ratio": 0.6532658241953401,
"current_ratio": 1.1942386866113026,
"debt_to_equity_ratio": 0.8442424204669025,
"profit_margin": 0.24455953922995324,
"quarter": 3,
"return_on_assets": 0.159762388959888,
"return_on_equity": 0.2540525350017616
},
{
"asset_turnover_ratio": 0.6337241821072663,
"current_ratio": 2.230711247614157,
"debt_to_equity_ratio": 0.8289380437166703,
"profit_margin": 0.2535567551977696,
"quarter": 4,
"return_on_assets": 0.16068504730547892,
"return_on_equity": 0.25319788236752966
}
],
"income_statement": [
{
"depreciation": 66496,
"expenses": 1011110,
"income_tax": 114030,
"marketing_expense": 187386,
"net_income": 495576,
"net_profit": 381546,
"operational_expense": 537594,
"product_revenue": 321189,
"quarter": 1,
"rd_expense": 194119,
"revenue": 1506686,
"salaries_expense": 373175,
"service_revenue": 1185497
},
{
"depreciation": 85554,
"expenses": 1004853,
"income_tax": 132224,
"marketing_expense": 186433,
"net_income": 498883,
"net_profit": 366659,
"operational_expense": 588829,
"product_revenue": 471851,
"quarter": 2,
"rd_expense": 106676,
"revenue": 1503736,
"salaries_expense": 361540,
"service_revenue": 1031885
},
{
"depreciation": 93376,
"expenses": 998635,
"income_tax": 135124,
"marketing_expense": 147353,
"net_income": 502157,
"net_profit": 367033,
"operational_expense": 659284,
"product_revenue": 456940,
"quarter": 3,
"rd_expense": 141958,
"revenue": 1500792,
"salaries_expense": 378406,
"service_revenue": 1043852
},
{
"depreciation": 78000,
"expenses": 992456,
"income_tax": 125607,
"marketing_expense": 191879,
"net_income": 505398,
"net_profit": 379791,
"operational_expense": 656826,
"product_revenue": 507890,
"quarter": 4,
"rd_expense": 185529,
"revenue": 1497854,
"salaries_expense": 427938,
"service_revenue": 989964
}
],
"market_conditions": {
"gdp_growth": [
0.01782858955294469,
0.032165342467187316,
0.01660466734704683,
0.02619283575589971
],
"inflation_rate": [
0.019325845081668173,
0.013129981276674849,
0.02102330319702265,
0.017171478315655797
],
"interest_rate": [
0.023443852795694584,
0.020698595224726127,
0.024762235181584387,
0.024763120781337425
],
"year": 2008
},
"random_event": null,
"year": 2008
},
{
"advertising_kpis": [
{
"average_project_size": 160928,
"billable_hours_per_employee": 139,
"client_concentration": 0.11,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.64,
"gross_billings": 3189589,
"net_revenue": 2803056,
"new_client_acquisition": 2,
"organic_growth": -0.04,
"quarter": 1,
"revenue_per_employee": 7535
},
{
"average_project_size": 90626,
"billable_hours_per_employee": 82,
"client_concentration": 0.39,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.63,
"gross_billings": 3065783,
"net_revenue": 2757311,
"new_client_acquisition": 3,
"organic_growth": 0.08,
"quarter": 2,
"revenue_per_employee": 7412
},
{
"average_project_size": 69772,
"billable_hours_per_employee": 137,
"client_concentration": 0.12,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.73,
"gross_billings": 3025054,
"net_revenue": 2712314,
"new_client_acquisition": 5,
"organic_growth": 0.01,
"quarter": 3,
"revenue_per_employee": 7291
},
{
"average_project_size": 56124,
"billable_hours_per_employee": 105,
"client_concentration": 0.16,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.66,
"gross_billings": 3174361,
"net_revenue": 2668051,
"new_client_acquisition": 1,
"organic_growth": 0.12,
"quarter": 4,
"revenue_per_employee": 7172
}
],
"balance_sheet": [
{
"assets": 3250301,
"current_assets": 1339190,
"current_liabilities": 794717,
"equity": 2225115,
"fixed_assets": 1911111,
"liabilities": 1547709,
"long_term_liabilities": 752992,
"quarter": 1
},
{
"assets": 3339051,
"current_assets": 1059687,
"current_liabilities": 945685,
"equity": 2286740,
"fixed_assets": 2279364,
"liabilities": 1585385,
"long_term_liabilities": 639700,
"quarter": 2
},
{
"assets": 3430224,
"current_assets": 1265367,
"current_liabilities": 744441,
"equity": 2346404,
"fixed_assets": 2164857,
"liabilities": 1623978,
"long_term_liabilities": 879537,
"quarter": 3
},
{
"assets": 3523887,
"current_assets": 1614438,
"current_liabilities": 690254,
"equity": 2346618,
"fixed_assets": 1909449,
"liabilities": 1663511,
"long_term_liabilities": 973257,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -27788,
"financing_cash_flow": -124033,
"investing_cash_flow": -429133,
"net_cash_flow": 386220,
"operating_cash_flow": 655392,
"quarter": 1
},
{
"change_in_working_capital": 51678,
"financing_cash_flow": 99915,
"investing_cash_flow": -368666,
"net_cash_flow": 582408,
"operating_cash_flow": 679880,
"quarter": 2
},
{
"change_in_working_capital": 12598,
"financing_cash_flow": -164670,
"investing_cash_flow": -373320,
"net_cash_flow": 703296,
"operating_cash_flow": 719178,
"quarter": 3
},
{
"change_in_working_capital": 16041,
"financing_cash_flow": 108598,
"investing_cash_flow": -215356,
"net_cash_flow": 176254,
"operating_cash_flow": 643065,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8623988978251552,
"current_ratio": 1.6851155820247963,
"debt_to_equity_ratio": 0.6955636000835912,
"profit_margin": 0.18641190186710505,
"quarter": 1,
"return_on_assets": 0.1607614187116824,
"return_on_equity": 0.23482966048945786
},
{
"asset_turnover_ratio": 0.8257768449778096,
"current_ratio": 1.1205496544832583,
"debt_to_equity_ratio": 0.6932948214488748,
"profit_margin": 0.19333111136175787,
"quarter": 2,
"return_on_assets": 0.15964835517636597,
"return_on_equity": 0.23311526452504439
},
{
"asset_turnover_ratio": 0.7907104608911838,
"current_ratio": 1.6997545809540313,
"debt_to_equity_ratio": 0.6921135490733906,
"profit_margin": 0.1991502458786114,
"quarter": 3,
"return_on_assets": 0.15747018270526938,
"return_on_equity": 0.2302067333673144
},
{
"asset_turnover_ratio": 0.7571329614144835,
"current_ratio": 2.338904229457562,
"debt_to_equity_ratio": 0.7088972299709625,
"profit_margin": 0.18224614147180845,
"quarter": 4,
"return_on_assets": 0.13798456079891325,
"return_on_equity": 0.2072096949737878
}
],
"income_statement": [
{
"depreciation": 132869,
"expenses": 2075372,
"income_tax": 205161,
"marketing_expense": 307729,
"net_income": 727684,
"net_profit": 522523,
"operational_expense": 1145304,
"product_revenue": 576234,
"quarter": 1,
"rd_expense": 391862,
"revenue": 2803056,
"salaries_expense": 874294,
"service_revenue": 2226822
},
{
"depreciation": 146806,
"expenses": 2054501,
"income_tax": 169736,
"marketing_expense": 355292,
"net_income": 702810,
"net_profit": 533074,
"operational_expense": 1033304,
"product_revenue": 1066394,
"quarter": 2,
"rd_expense": 256521,
"revenue": 2757311,
"salaries_expense": 998605,
"service_revenue": 1690917
},
{
"depreciation": 179020,
"expenses": 2033840,
"income_tax": 138316,
"marketing_expense": 222037,
"net_income": 678474,
"net_profit": 540158,
"operational_expense": 1114315,
"product_revenue": 967003,
"quarter": 3,
"rd_expense": 330371,
"revenue": 2712314,
"salaries_expense": 897319,
"service_revenue": 1745311
},
{
"depreciation": 156823,
"expenses": 2013387,
"income_tax": 168422,
"marketing_expense": 284149,
"net_income": 654664,
"net_profit": 486242,
"operational_expense": 1135147,
"product_revenue": 665008,
"quarter": 4,
"rd_expense": 333985,
"revenue": 2668051,
"salaries_expense": 928576,
"service_revenue": 2003043
}
],
"market_conditions": {
"gdp_growth": [
0.023960775798889965,
0.021453644627347765,
0.027556151860683734,
0.0223702903123605
],
"inflation_rate": [
0.014071147572463695,
0.018957818886133224,
0.015241193028384666,
0.02131906093931974
],
"interest_rate": [
0.029937866329008096,
0.024059209422255007,
0.024991856951898254,
0.022815409441493274
],
"year": 2009
},
"random_event": null,
"year": 2009
},
{
"advertising_kpis": [
{
"average_project_size": 136520,
"billable_hours_per_employee": 97,
"client_concentration": 0.35,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.68,
"gross_billings": 4571724,
"net_revenue": 3703671,
"new_client_acquisition": 1,
"organic_growth": 0.03,
"quarter": 1,
"revenue_per_employee": 9956
},
{
"average_project_size": 86025,
"billable_hours_per_employee": 94,
"client_concentration": 0.34,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.72,
"gross_billings": 4420799,
"net_revenue": 3706623,
"new_client_acquisition": 4,
"organic_growth": 0.13,
"quarter": 2,
"revenue_per_employee": 9964
},
{
"average_project_size": 114930,
"billable_hours_per_employee": 89,
"client_concentration": 0.33,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.65,
"gross_billings": 4730301,
"net_revenue": 3709578,
"new_client_acquisition": 2,
"organic_growth": 0.01,
"quarter": 3,
"revenue_per_employee": 9972
},
{
"average_project_size": 188155,
"billable_hours_per_employee": 134,
"client_concentration": 0.32,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.64,
"gross_billings": 4581202,
"net_revenue": 3712535,
"new_client_acquisition": 4,
"organic_growth": 0.07,
"quarter": 4,
"revenue_per_employee": 9980
}
],
"balance_sheet": [
{
"assets": 3956629,
"current_assets": 1664784,
"current_liabilities": 925911,
"equity": 2430663,
"fixed_assets": 2291845,
"liabilities": 2222084,
"long_term_liabilities": 1296173,
"quarter": 1
},
{
"assets": 4068135,
"current_assets": 1402461,
"current_liabilities": 1323499,
"equity": 2539323,
"fixed_assets": 2665674,
"liabilities": 2242326,
"long_term_liabilities": 918827,
"quarter": 2
},
{
"assets": 4182783,
"current_assets": 1844735,
"current_liabilities": 1055942,
"equity": 2632688,
"fixed_assets": 2338048,
"liabilities": 2262753,
"long_term_liabilities": 1206811,
"quarter": 3
},
{
"assets": 4300662,
"current_assets": 1553002,
"current_liabilities": 1344464,
"equity": 2771813,
"fixed_assets": 2747660,
"liabilities": 2283366,
"long_term_liabilities": 938902,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -27714,
"financing_cash_flow": -169675,
"investing_cash_flow": -299426,
"net_cash_flow": 303354,
"operating_cash_flow": 889632,
"quarter": 1
},
{
"change_in_working_capital": -94911,
"financing_cash_flow": -37449,
"investing_cash_flow": -202731,
"net_cash_flow": 433706,
"operating_cash_flow": 889663,
"quarter": 2
},
{
"change_in_working_capital": 63097,
"financing_cash_flow": -73978,
"investing_cash_flow": -126615,
"net_cash_flow": 401515,
"operating_cash_flow": 896261,
"quarter": 3
},
{
"change_in_working_capital": -60083,
"financing_cash_flow": -11725,
"investing_cash_flow": -230884,
"net_cash_flow": 949329,
"operating_cash_flow": 992366,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9360672936482041,
"current_ratio": 1.7979957036907435,
"debt_to_equity_ratio": 0.9141884333615973,
"profit_margin": 0.18795351962957832,
"quarter": 1,
"return_on_assets": 0.17593714245131398,
"return_on_equity": 0.2863901742034992
},
{
"asset_turnover_ratio": 0.9111356923995885,
"current_ratio": 1.0596615486675849,
"debt_to_equity_ratio": 0.8830408734926593,
"profit_margin": 0.1924970518987229,
"quarter": 2,
"return_on_assets": 0.17539093466662242,
"return_on_equity": 0.28098591632494174
},
{
"asset_turnover_ratio": 0.886868384040004,
"current_ratio": 1.7470040968159235,
"debt_to_equity_ratio": 0.8594839190971357,
"profit_margin": 0.19211295732290842,
"quarter": 3,
"return_on_assets": 0.17037890801411404,
"return_on_equity": 0.2706959578955045
},
{
"asset_turnover_ratio": 0.8632473326199548,
"current_ratio": 1.1551086529650478,
"debt_to_equity_ratio": 0.823780680731348,
"profit_margin": 0.20323498633682915,
"quarter": 4,
"return_on_assets": 0.17544205985032071,
"return_on_equity": 0.272210643358697
}
],
"income_statement": [
{
"depreciation": 193514,
"expenses": 2731884,
"income_tax": 275669,
"marketing_expense": 530486,
"net_income": 971787,
"net_profit": 696118,
"operational_expense": 1625345,
"product_revenue": 1280025,
"quarter": 1,
"rd_expense": 505649,
"revenue": 3703671,
"salaries_expense": 1168591,
"service_revenue": 2423646
},
{
"depreciation": 176149,
"expenses": 2738582,
"income_tax": 254527,
"marketing_expense": 476019,
"net_income": 968041,
"net_profit": 713514,
"operational_expense": 1842564,
"product_revenue": 896963,
"quarter": 2,
"rd_expense": 522030,
"revenue": 3706623,
"salaries_expense": 1044823,
"service_revenue": 2809660
},
{
"depreciation": 183603,
"expenses": 2745296,
"income_tax": 251624,
"marketing_expense": 317553,
"net_income": 964282,
"net_profit": 712658,
"operational_expense": 1840249,
"product_revenue": 760921,
"quarter": 3,
"rd_expense": 326709,
"revenue": 3709578,
"salaries_expense": 1072044,
"service_revenue": 2948657
},
{
"depreciation": 237849,
"expenses": 2752027,
"income_tax": 205991,
"marketing_expense": 380347,
"net_income": 960508,
"net_profit": 754517,
"operational_expense": 1754915,
"product_revenue": 1433932,
"quarter": 4,
"rd_expense": 299866,
"revenue": 3712535,
"salaries_expense": 961029,
"service_revenue": 2278603
}
],
"market_conditions": {
"gdp_growth": [
0.020655229710126274,
0.016017651377895376,
0.016682887140191664,
0.02315809632366056
],
"inflation_rate": [
0.020196495108385736,
0.015561780618722182,
0.015580363460379113,
0.013427855857163988
],
"interest_rate": [
0.02766000359095215,
0.03052325403035323,
0.02825031676561144,
0.02482682277233186
],
"year": 2010
},
"random_event": null,
"year": 2010
},
{
"advertising_kpis": [
{
"average_project_size": 71527,
"billable_hours_per_employee": 101,
"client_concentration": 0.14,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.64,
"gross_billings": 2378083,
"net_revenue": 1847350,
"new_client_acquisition": 4,
"organic_growth": -0.01,
"quarter": 1,
"revenue_per_employee": 4966
},
{
"average_project_size": 139681,
"billable_hours_per_employee": 99,
"client_concentration": 0.11,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.77,
"gross_billings": 2306561,
"net_revenue": 1802893,
"new_client_acquisition": 5,
"organic_growth": 0,
"quarter": 2,
"revenue_per_employee": 4846
},
{
"average_project_size": 57684,
"billable_hours_per_employee": 127,
"client_concentration": 0.22,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.62,
"gross_billings": 2040872,
"net_revenue": 1759507,
"new_client_acquisition": 2,
"organic_growth": 0.03,
"quarter": 3,
"revenue_per_employee": 4730
},
{
"average_project_size": 93854,
"billable_hours_per_employee": 153,
"client_concentration": 0.13,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.73,
"gross_billings": 1993233,
"net_revenue": 1717164,
"new_client_acquisition": 5,
"organic_growth": 0.12,
"quarter": 4,
"revenue_per_employee": 4616
}
],
"balance_sheet": [
{
"assets": 2674890,
"current_assets": 961404,
"current_liabilities": 665039,
"equity": 1753200,
"fixed_assets": 1713486,
"liabilities": 1326327,
"long_term_liabilities": 661288,
"quarter": 1
},
{
"assets": 2739782,
"current_assets": 873815,
"current_liabilities": 599065,
"equity": 1807773,
"fixed_assets": 1865967,
"liabilities": 1340970,
"long_term_liabilities": 741905,
"quarter": 2
},
{
"assets": 2806247,
"current_assets": 1075645,
"current_liabilities": 748746,
"equity": 1824289,
"fixed_assets": 1730602,
"liabilities": 1355775,
"long_term_liabilities": 607029,
"quarter": 3
},
{
"assets": 2874325,
"current_assets": 878552,
"current_liabilities": 584651,
"equity": 1898600,
"fixed_assets": 1995773,
"liabilities": 1370743,
"long_term_liabilities": 786092,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -90640,
"financing_cash_flow": 46042,
"investing_cash_flow": -109819,
"net_cash_flow": 436226,
"operating_cash_flow": 472755,
"quarter": 1
},
{
"change_in_working_capital": -91048,
"financing_cash_flow": 27000,
"investing_cash_flow": -411525,
"net_cash_flow": 460566,
"operating_cash_flow": 519783,
"quarter": 2
},
{
"change_in_working_capital": -49741,
"financing_cash_flow": -13604,
"investing_cash_flow": -136859,
"net_cash_flow": 63685,
"operating_cash_flow": 491640,
"quarter": 3
},
{
"change_in_working_capital": 2769,
"financing_cash_flow": -156228,
"investing_cash_flow": -429897,
"net_cash_flow": 132776,
"operating_cash_flow": 492115,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6906265304367656,
"current_ratio": 1.4456355191199313,
"debt_to_equity_ratio": 0.7565177960301164,
"profit_margin": 0.21903645762849486,
"quarter": 1,
"return_on_assets": 0.15127238877112703,
"return_on_equity": 0.2307991101984942
},
{
"asset_turnover_ratio": 0.6580425011917006,
"current_ratio": 1.4586313672139084,
"debt_to_equity_ratio": 0.7417800796892088,
"profit_margin": 0.22683597972813693,
"quarter": 2,
"return_on_assets": 0.14926771546057313,
"return_on_equity": 0.2262236464423354
},
{
"asset_turnover_ratio": 0.6269964832033673,
"current_ratio": 1.4365953207095596,
"debt_to_equity_ratio": 0.7431799457213194,
"profit_margin": 0.21245553441958456,
"quarter": 3,
"return_on_assets": 0.1332088729181715,
"return_on_equity": 0.20491106398163889
},
{
"asset_turnover_ratio": 0.5974146973637289,
"current_ratio": 1.5026947700422988,
"debt_to_equity_ratio": 0.7219756662804171,
"profit_margin": 0.2300409279486409,
"quarter": 4,
"return_on_assets": 0.13742983135170866,
"return_on_equity": 0.20805751606446857
}
],
"income_statement": [
{
"depreciation": 68118,
"expenses": 1308808,
"income_tax": 133905,
"marketing_expense": 182595,
"net_income": 538542,
"net_profit": 404637,
"operational_expense": 700779,
"product_revenue": 604040,
"quarter": 1,
"rd_expense": 144077,
"revenue": 1847350,
"salaries_expense": 392902,
"service_revenue": 1243310
},
{
"depreciation": 110822,
"expenses": 1273368,
"income_tax": 120564,
"marketing_expense": 134573,
"net_income": 529525,
"net_profit": 408961,
"operational_expense": 870402,
"product_revenue": 537991,
"quarter": 2,
"rd_expense": 140158,
"revenue": 1802893,
"salaries_expense": 392328,
"service_revenue": 1264902
},
{
"depreciation": 117823,
"expenses": 1238887,
"income_tax": 146803,
"marketing_expense": 133777,
"net_income": 520620,
"net_profit": 373817,
"operational_expense": 651521,
"product_revenue": 370479,
"quarter": 3,
"rd_expense": 145206,
"revenue": 1759507,
"salaries_expense": 575309,
"service_revenue": 1389028
},
{
"depreciation": 97097,
"expenses": 1205341,
"income_tax": 116805,
"marketing_expense": 134546,
"net_income": 511823,
"net_profit": 395018,
"operational_expense": 675460,
"product_revenue": 583989,
"quarter": 4,
"rd_expense": 203214,
"revenue": 1717164,
"salaries_expense": 585969,
"service_revenue": 1133175
}
],
"market_conditions": {
"gdp_growth": [
0.02177461634864291,
0.024092915282869633,
0.033368444222311104,
0.023103316547399076
],
"inflation_rate": [
0.019644298137403076,
0.015867227773926167,
0.019094904512780793,
0.016210008758258586
],
"interest_rate": [
0.02522926744491159,
0.0310606180818172,
0.02721763625255498,
0.027099032216889852
],
"year": 2011
},
"random_event": null,
"year": 2011
},
{
"advertising_kpis": [
{
"average_project_size": 156022,
"billable_hours_per_employee": 119,
"client_concentration": 0.27,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.74,
"gross_billings": 799961,
"net_revenue": 637497,
"new_client_acquisition": 3,
"organic_growth": 0.04,
"quarter": 1,
"revenue_per_employee": 1714
},
{
"average_project_size": 172007,
"billable_hours_per_employee": 108,
"client_concentration": 0.27,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.76,
"gross_billings": 719154,
"net_revenue": 633863,
"new_client_acquisition": 5,
"organic_growth": 0.11,
"quarter": 2,
"revenue_per_employee": 1704
},
{
"average_project_size": 103723,
"billable_hours_per_employee": 80,
"client_concentration": 0.34,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.7,
"gross_billings": 760900,
"net_revenue": 630250,
"new_client_acquisition": 2,
"organic_growth": 0.04,
"quarter": 3,
"revenue_per_employee": 1694
},
{
"average_project_size": 165181,
"billable_hours_per_employee": 83,
"client_concentration": 0.17,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.64,
"gross_billings": 805659,
"net_revenue": 626657,
"new_client_acquisition": 2,
"organic_growth": 0.04,
"quarter": 4,
"revenue_per_employee": 1685
}
],
"balance_sheet": [
{
"assets": 765089,
"current_assets": 287459,
"current_liabilities": 234510,
"equity": 510361,
"fixed_assets": 477630,
"liabilities": 414332,
"long_term_liabilities": 179822,
"quarter": 1
},
{
"assets": 777379,
"current_assets": 355448,
"current_liabilities": 173692,
"equity": 510745,
"fixed_assets": 421931,
"liabilities": 425724,
"long_term_liabilities": 252032,
"quarter": 2
},
{
"assets": 789867,
"current_assets": 246176,
"current_liabilities": 192750,
"equity": 514368,
"fixed_assets": 543691,
"liabilities": 437429,
"long_term_liabilities": 244679,
"quarter": 3
},
{
"assets": 802555,
"current_assets": 395842,
"current_liabilities": 265132,
"equity": 517735,
"fixed_assets": 406713,
"liabilities": 449455,
"long_term_liabilities": 184323,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -47832,
"financing_cash_flow": 13870,
"investing_cash_flow": -208570,
"net_cash_flow": 18014,
"operating_cash_flow": 184618,
"quarter": 1
},
{
"change_in_working_capital": -86398,
"financing_cash_flow": -51742,
"investing_cash_flow": -360357,
"net_cash_flow": -62168,
"operating_cash_flow": 188637,
"quarter": 2
},
{
"change_in_working_capital": -73270,
"financing_cash_flow": 60889,
"investing_cash_flow": -365194,
"net_cash_flow": -209834,
"operating_cash_flow": 192101,
"quarter": 3
},
{
"change_in_working_capital": 75654,
"financing_cash_flow": 104577,
"investing_cash_flow": -102134,
"net_cash_flow": -6361,
"operating_cash_flow": 191033,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8332324736076456,
"current_ratio": 1.2257856807812033,
"debt_to_equity_ratio": 0.8118410301727601,
"profit_margin": 0.2503603938528338,
"quarter": 1,
"return_on_assets": 0.20860841026338112,
"return_on_equity": 0.3127276574816649
},
{
"asset_turnover_ratio": 0.815384773707548,
"current_ratio": 2.0464270087280934,
"debt_to_equity_ratio": 0.8335353258475364,
"profit_margin": 0.2509848342622933,
"quarter": 2,
"return_on_assets": 0.20464921228898644,
"return_on_equity": 0.31148616237065463
},
{
"asset_turnover_ratio": 0.79791914334945,
"current_ratio": 1.277177691309987,
"debt_to_equity_ratio": 0.8504203216374269,
"profit_margin": 0.25692978976596587,
"quarter": 3,
"return_on_assets": 0.20500919775101378,
"return_on_equity": 0.31481351872589275
},
{
"asset_turnover_ratio": 0.7808274822286323,
"current_ratio": 1.4929997133503312,
"debt_to_equity_ratio": 0.8681178595227288,
"profit_margin": 0.2627194781196093,
"quarter": 4,
"return_on_assets": 0.20513858863255477,
"return_on_equity": 0.317990864052073
}
],
"income_statement": [
{
"depreciation": 25014,
"expenses": 410613,
"income_tax": 67280,
"marketing_expense": 69542,
"net_income": 226884,
"net_profit": 159604,
"operational_expense": 226920,
"product_revenue": 169775,
"quarter": 1,
"rd_expense": 61427,
"revenue": 637497,
"salaries_expense": 154737,
"service_revenue": 467722
},
{
"depreciation": 29547,
"expenses": 408469,
"income_tax": 66304,
"marketing_expense": 70161,
"net_income": 225394,
"net_profit": 159090,
"operational_expense": 255713,
"product_revenue": 220676,
"quarter": 2,
"rd_expense": 45713,
"revenue": 633863,
"salaries_expense": 128177,
"service_revenue": 413187
},
{
"depreciation": 30171,
"expenses": 406337,
"income_tax": 61983,
"marketing_expense": 57398,
"net_income": 223913,
"net_profit": 161930,
"operational_expense": 273760,
"product_revenue": 129467,
"quarter": 3,
"rd_expense": 44096,
"revenue": 630250,
"salaries_expense": 148557,
"service_revenue": 500783
},
{
"depreciation": 26398,
"expenses": 404217,
"income_tax": 57805,
"marketing_expense": 61035,
"net_income": 222440,
"net_profit": 164635,
"operational_expense": 204089,
"product_revenue": 178114,
"quarter": 4,
"rd_expense": 56711,
"revenue": 626657,
"salaries_expense": 121383,
"service_revenue": 448543
}
],
"market_conditions": {
"gdp_growth": [
0.02531355904969404,
0.023916532891400773,
0.03013050193150339,
0.03813021884735952
],
"inflation_rate": [
0.013424061118746382,
0.011481689182988683,
0.014793261432221795,
0.016721948826969018
],
"interest_rate": [
0.02258444551525539,
0.022839768980825917,
0.016096210640892693,
0.024953691918706382
],
"year": 2012
},
"random_event": null,
"year": 2012
},
{
"advertising_kpis": [
{
"average_project_size": 68746,
"billable_hours_per_employee": 115,
"client_concentration": 0.13,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.74,
"gross_billings": 1961918,
"net_revenue": 1647742,
"new_client_acquisition": 2,
"organic_growth": -0.02,
"quarter": 1,
"revenue_per_employee": 4429
},
{
"average_project_size": 187604,
"billable_hours_per_employee": 91,
"client_concentration": 0.34,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.75,
"gross_billings": 2138786,
"net_revenue": 1654388,
"new_client_acquisition": 1,
"organic_growth": -0.05,
"quarter": 2,
"revenue_per_employee": 4447
},
{
"average_project_size": 151025,
"billable_hours_per_employee": 147,
"client_concentration": 0.3,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.79,
"gross_billings": 2052203,
"net_revenue": 1661062,
"new_client_acquisition": 4,
"organic_growth": 0.05,
"quarter": 3,
"revenue_per_employee": 4465
},
{
"average_project_size": 81536,
"billable_hours_per_employee": 106,
"client_concentration": 0.4,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.74,
"gross_billings": 2058146,
"net_revenue": 1667762,
"new_client_acquisition": 1,
"organic_growth": 0.11,
"quarter": 4,
"revenue_per_employee": 4483
}
],
"balance_sheet": [
{
"assets": 2122339,
"current_assets": 768767,
"current_liabilities": 585437,
"equity": 1159146,
"fixed_assets": 1353572,
"liabilities": 1230549,
"long_term_liabilities": 645112,
"quarter": 1
},
{
"assets": 2187672,
"current_assets": 781245,
"current_liabilities": 748173,
"equity": 1203620,
"fixed_assets": 1406427,
"liabilities": 1258379,
"long_term_liabilities": 510206,
"quarter": 2
},
{
"assets": 2255017,
"current_assets": 947044,
"current_liabilities": 614747,
"equity": 1236673,
"fixed_assets": 1307973,
"liabilities": 1286838,
"long_term_liabilities": 672091,
"quarter": 3
},
{
"assets": 2324435,
"current_assets": 773499,
"current_liabilities": 752871,
"equity": 1287574,
"fixed_assets": 1550936,
"liabilities": 1315941,
"long_term_liabilities": 563070,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 36318,
"financing_cash_flow": -105812,
"investing_cash_flow": -454411,
"net_cash_flow": 113710,
"operating_cash_flow": 339313,
"quarter": 1
},
{
"change_in_working_capital": -90621,
"financing_cash_flow": -59859,
"investing_cash_flow": -287279,
"net_cash_flow": -187209,
"operating_cash_flow": 353693,
"quarter": 2
},
{
"change_in_working_capital": -87965,
"financing_cash_flow": 127516,
"investing_cash_flow": -441953,
"net_cash_flow": 123670,
"operating_cash_flow": 337997,
"quarter": 3
},
{
"change_in_working_capital": 83023,
"financing_cash_flow": 199506,
"investing_cash_flow": -324039,
"net_cash_flow": 371181,
"operating_cash_flow": 366745,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7763802107014949,
"current_ratio": 1.3131506891433238,
"debt_to_equity_ratio": 1.0615996604396685,
"profit_margin": 0.16225598424996146,
"quarter": 1,
"return_on_assets": 0.12597233523956353,
"return_on_equity": 0.23064911581457384
},
{
"asset_turnover_ratio": 0.756232195685642,
"current_ratio": 1.0442036801648817,
"debt_to_equity_ratio": 1.0454952559778004,
"profit_margin": 0.16581781299187373,
"quarter": 2,
"return_on_assets": 0.12539676880263587,
"return_on_equity": 0.22791827985576843
},
{
"asset_turnover_ratio": 0.736607307173294,
"current_ratio": 1.5405426947996492,
"debt_to_equity_ratio": 1.0405644822843225,
"profit_margin": 0.1616399628671296,
"quarter": 3,
"return_on_assets": 0.11906517777914756,
"return_on_equity": 0.21710993932915168
},
{
"asset_turnover_ratio": 0.717491347359681,
"current_ratio": 1.0273991161832505,
"debt_to_equity_ratio": 1.0220313550910471,
"profit_margin": 0.16733802544967447,
"quarter": 4,
"return_on_assets": 0.12006358534439553,
"return_on_equity": 0.21674870725876727
}
],
"income_statement": [
{
"depreciation": 71957,
"expenses": 1277689,
"income_tax": 102697,
"marketing_expense": 159122,
"net_income": 370053,
"net_profit": 267356,
"operational_expense": 873588,
"product_revenue": 417355,
"quarter": 1,
"rd_expense": 184150,
"revenue": 1647742,
"salaries_expense": 425810,
"service_revenue": 1230387
},
{
"depreciation": 79366,
"expenses": 1284661,
"income_tax": 95400,
"marketing_expense": 234311,
"net_income": 369727,
"net_profit": 274327,
"operational_expense": 735514,
"product_revenue": 619077,
"quarter": 2,
"rd_expense": 231378,
"revenue": 1654388,
"salaries_expense": 623994,
"service_revenue": 1035311
},
{
"depreciation": 69503,
"expenses": 1291671,
"income_tax": 100897,
"marketing_expense": 202474,
"net_income": 369391,
"net_profit": 268494,
"operational_expense": 768512,
"product_revenue": 555177,
"quarter": 3,
"rd_expense": 167984,
"revenue": 1661062,
"salaries_expense": 565720,
"service_revenue": 1105885
},
{
"depreciation": 87665,
"expenses": 1298720,
"income_tax": 89962,
"marketing_expense": 131073,
"net_income": 369042,
"net_profit": 279080,
"operational_expense": 796011,
"product_revenue": 532792,
"quarter": 4,
"rd_expense": 196095,
"revenue": 1667762,
"salaries_expense": 518970,
"service_revenue": 1134970
}
],
"market_conditions": {
"gdp_growth": [
0.025871434536995988,
0.03489420324829784,
0.025968565118193773,
0.020126407000529263
],
"inflation_rate": [
0.014866285640964923,
0.020205653326393742,
0.017800299072189656,
0.020813470141599778
],
"interest_rate": [
0.03662356618872706,
0.03391035936183766,
0.040633165467031405,
0.03991175992423447
],
"year": 2013
},
"random_event": {
"description": "Sanders, Macias and Graham New Ad Campaign Launch in 2013",
"impact": -0.06,
"type": "New Ad Campaign Launch"
},
"year": 2013
},
{
"advertising_kpis": [
{
"average_project_size": 128289,
"billable_hours_per_employee": 133,
"client_concentration": 0.36,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.75,
"gross_billings": 1051541,
"net_revenue": 904373,
"new_client_acquisition": 5,
"organic_growth": 0.11,
"quarter": 1,
"revenue_per_employee": 2431
},
{
"average_project_size": 179069,
"billable_hours_per_employee": 88,
"client_concentration": 0.31,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.64,
"gross_billings": 1055789,
"net_revenue": 892067,
"new_client_acquisition": 5,
"organic_growth": -0.01,
"quarter": 2,
"revenue_per_employee": 2398
},
{
"average_project_size": 179363,
"billable_hours_per_employee": 118,
"client_concentration": 0.33,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.73,
"gross_billings": 1121760,
"net_revenue": 879929,
"new_client_acquisition": 4,
"organic_growth": -0.03,
"quarter": 3,
"revenue_per_employee": 2365
},
{
"average_project_size": 183042,
"billable_hours_per_employee": 110,
"client_concentration": 0.36,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.64,
"gross_billings": 1021262,
"net_revenue": 867956,
"new_client_acquisition": 2,
"organic_growth": 0.08,
"quarter": 4,
"revenue_per_employee": 2333
}
],
"balance_sheet": [
{
"assets": 1163350,
"current_assets": 555296,
"current_liabilities": 244869,
"equity": 857778,
"fixed_assets": 608054,
"liabilities": 555390,
"long_term_liabilities": 310521,
"quarter": 1
},
{
"assets": 1195598,
"current_assets": 400020,
"current_liabilities": 274319,
"equity": 864982,
"fixed_assets": 795578,
"liabilities": 559617,
"long_term_liabilities": 285298,
"quarter": 2
},
{
"assets": 1228740,
"current_assets": 452849,
"current_liabilities": 289159,
"equity": 903516,
"fixed_assets": 775891,
"liabilities": 563876,
"long_term_liabilities": 274717,
"quarter": 3
},
{
"assets": 1262800,
"current_assets": 437851,
"current_liabilities": 258218,
"equity": 946319,
"fixed_assets": 824949,
"liabilities": 568168,
"long_term_liabilities": 309950,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 63034,
"financing_cash_flow": 116301,
"investing_cash_flow": -325073,
"net_cash_flow": 233668,
"operating_cash_flow": 304502,
"quarter": 1
},
{
"change_in_working_capital": 63669,
"financing_cash_flow": 596,
"investing_cash_flow": -120591,
"net_cash_flow": 135245,
"operating_cash_flow": 277637,
"quarter": 2
},
{
"change_in_working_capital": -13120,
"financing_cash_flow": -20108,
"investing_cash_flow": -163384,
"net_cash_flow": -56190,
"operating_cash_flow": 285568,
"quarter": 3
},
{
"change_in_working_capital": -21141,
"financing_cash_flow": -140444,
"investing_cash_flow": -259596,
"net_cash_flow": -26057,
"operating_cash_flow": 289507,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7773868569218206,
"current_ratio": 2.267726825363766,
"debt_to_equity_ratio": 0.6474752208613418,
"profit_margin": 0.27623336831152634,
"quarter": 1,
"return_on_assets": 0.2147401899686251,
"return_on_equity": 0.2912385255858742
},
{
"asset_turnover_ratio": 0.746126206300111,
"current_ratio": 1.45822928779997,
"debt_to_equity_ratio": 0.6469695323139673,
"profit_margin": 0.25670829657413624,
"quarter": 2,
"return_on_assets": 0.19153678744862404,
"return_on_equity": 0.26474654963918326
},
{
"asset_turnover_ratio": 0.7161230203297687,
"current_ratio": 1.5660899366784364,
"debt_to_equity_ratio": 0.6240907742640972,
"profit_margin": 0.2712173368533143,
"quarter": 3,
"return_on_assets": 0.19422497843319173,
"return_on_equity": 0.2641369937001669
},
{
"asset_turnover_ratio": 0.6873265758631613,
"current_ratio": 1.6956641287594203,
"debt_to_equity_ratio": 0.6003979630547416,
"profit_margin": 0.2899766808455728,
"quarter": 4,
"return_on_assets": 0.19930867912575229,
"return_on_equity": 0.26596422559411786
}
],
"income_statement": [
{
"depreciation": 54684,
"expenses": 581002,
"income_tax": 73553,
"marketing_expense": 107062,
"net_income": 323371,
"net_profit": 249818,
"operational_expense": 338477,
"product_revenue": 319501,
"quarter": 1,
"rd_expense": 97202,
"revenue": 904373,
"salaries_expense": 205300,
"service_revenue": 584872
},
{
"depreciation": 48636,
"expenses": 566104,
"income_tax": 96962,
"marketing_expense": 77851,
"net_income": 325963,
"net_profit": 229001,
"operational_expense": 390109,
"product_revenue": 242280,
"quarter": 2,
"rd_expense": 92375,
"revenue": 892067,
"salaries_expense": 263364,
"service_revenue": 649787
},
{
"depreciation": 46916,
"expenses": 551588,
"income_tax": 89689,
"marketing_expense": 79740,
"net_income": 328341,
"net_profit": 238652,
"operational_expense": 355504,
"product_revenue": 200350,
"quarter": 3,
"rd_expense": 105678,
"revenue": 879929,
"salaries_expense": 263303,
"service_revenue": 679579
},
{
"depreciation": 37820,
"expenses": 537444,
"income_tax": 78825,
"marketing_expense": 61211,
"net_income": 330512,
"net_profit": 251687,
"operational_expense": 285246,
"product_revenue": 225120,
"quarter": 4,
"rd_expense": 80001,
"revenue": 867956,
"salaries_expense": 206510,
"service_revenue": 642836
}
],
"market_conditions": {
"gdp_growth": [
0.03356393162463086,
0.02592140828650925,
0.026406838689962856,
0.021770533913809256
],
"inflation_rate": [
0.017854172613488786,
0.017862985042508675,
0.018783901841025564,
0.020617508879073675
],
"interest_rate": [
0.03092301225654927,
0.0324072734970331,
0.029126034609993044,
0.03245061804441647
],
"year": 2014
},
"random_event": null,
"year": 2014
},
{
"advertising_kpis": [
{
"average_project_size": 178162,
"billable_hours_per_employee": 113,
"client_concentration": 0.11,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.73,
"gross_billings": 3725203,
"net_revenue": 2940370,
"new_client_acquisition": 3,
"organic_growth": 0.06,
"quarter": 1,
"revenue_per_employee": 7904
},
{
"average_project_size": 74534,
"billable_hours_per_employee": 147,
"client_concentration": 0.36,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.75,
"gross_billings": 3159829,
"net_revenue": 2843607,
"new_client_acquisition": 5,
"organic_growth": 0.04,
"quarter": 2,
"revenue_per_employee": 7644
},
{
"average_project_size": 167878,
"billable_hours_per_employee": 121,
"client_concentration": 0.12,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.73,
"gross_billings": 3180488,
"net_revenue": 2750028,
"new_client_acquisition": 1,
"organic_growth": 0.08,
"quarter": 3,
"revenue_per_employee": 7393
},
{
"average_project_size": 89136,
"billable_hours_per_employee": 153,
"client_concentration": 0.3,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.6,
"gross_billings": 3107518,
"net_revenue": 2659530,
"new_client_acquisition": 5,
"organic_growth": -0.01,
"quarter": 4,
"revenue_per_employee": 7149
}
],
"balance_sheet": [
{
"assets": 4342716,
"current_assets": 1880885,
"current_liabilities": 962933,
"equity": 3242020,
"fixed_assets": 2461831,
"liabilities": 1939412,
"long_term_liabilities": 976479,
"quarter": 1
},
{
"assets": 4495744,
"current_assets": 1516269,
"current_liabilities": 858883,
"equity": 3251899,
"fixed_assets": 2979475,
"liabilities": 1976394,
"long_term_liabilities": 1117511,
"quarter": 2
},
{
"assets": 4654165,
"current_assets": 1999219,
"current_liabilities": 844039,
"equity": 3401006,
"fixed_assets": 2654946,
"liabilities": 2014082,
"long_term_liabilities": 1170043,
"quarter": 3
},
{
"assets": 4818169,
"current_assets": 1525115,
"current_liabilities": 824530,
"equity": 3459283,
"fixed_assets": 3293054,
"liabilities": 2052489,
"long_term_liabilities": 1227959,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -82250,
"financing_cash_flow": -5010,
"investing_cash_flow": -353949,
"net_cash_flow": 611260,
"operating_cash_flow": 1003638,
"quarter": 1
},
{
"change_in_working_capital": -38835,
"financing_cash_flow": -1911,
"investing_cash_flow": -253130,
"net_cash_flow": 622658,
"operating_cash_flow": 906506,
"quarter": 2
},
{
"change_in_working_capital": 82079,
"financing_cash_flow": -167247,
"investing_cash_flow": -475914,
"net_cash_flow": 955547,
"operating_cash_flow": 929900,
"quarter": 3
},
{
"change_in_working_capital": 25615,
"financing_cash_flow": 109812,
"investing_cash_flow": -190623,
"net_cash_flow": 643177,
"operating_cash_flow": 800392,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6770808867077653,
"current_ratio": 1.9532875080613086,
"debt_to_equity_ratio": 0.5982109919124496,
"profit_margin": 0.2852416532613243,
"quarter": 1,
"return_on_assets": 0.1931316715161664,
"return_on_equity": 0.25870167364791086
},
{
"asset_turnover_ratio": 0.6325108814024998,
"current_ratio": 1.7653964509717854,
"debt_to_equity_ratio": 0.6077661083569939,
"profit_margin": 0.2576126025853784,
"quarter": 2,
"return_on_assets": 0.16294277432166956,
"return_on_equity": 0.225268066443638
},
{
"asset_turnover_ratio": 0.5908746252012982,
"current_ratio": 2.3686334399239843,
"debt_to_equity_ratio": 0.5922018367506555,
"profit_margin": 0.27669645545427174,
"quarter": 3,
"return_on_assets": 0.16349291441107053,
"return_on_equity": 0.22373468320843892
},
{
"asset_turnover_ratio": 0.5519793930017813,
"current_ratio": 1.8496779983748317,
"debt_to_equity_ratio": 0.5933278659190359,
"profit_margin": 0.26079908856076073,
"quarter": 4,
"return_on_assets": 0.14395572259918654,
"return_on_equity": 0.20050484450101366
}
],
"income_statement": [
{
"depreciation": 164922,
"expenses": 1863527,
"income_tax": 238127,
"marketing_expense": 304326,
"net_income": 1076843,
"net_profit": 838716,
"operational_expense": 1249108,
"product_revenue": 1140004,
"quarter": 1,
"rd_expense": 318273,
"revenue": 2940370,
"salaries_expense": 730992,
"service_revenue": 1800366
},
{
"depreciation": 173957,
"expenses": 1823621,
"income_tax": 287437,
"marketing_expense": 279126,
"net_income": 1019986,
"net_profit": 732549,
"operational_expense": 1198164,
"product_revenue": 976928,
"quarter": 2,
"rd_expense": 185943,
"revenue": 2843607,
"salaries_expense": 614736,
"service_revenue": 1866679
},
{
"depreciation": 168977,
"expenses": 1784571,
"income_tax": 204534,
"marketing_expense": 245046,
"net_income": 965457,
"net_profit": 760923,
"operational_expense": 1006552,
"product_revenue": 730925,
"quarter": 3,
"rd_expense": 340597,
"revenue": 2750028,
"salaries_expense": 624312,
"service_revenue": 2019103
},
{
"depreciation": 106789,
"expenses": 1746356,
"income_tax": 219571,
"marketing_expense": 197630,
"net_income": 913174,
"net_profit": 693603,
"operational_expense": 1152701,
"product_revenue": 828920,
"quarter": 4,
"rd_expense": 341371,
"revenue": 2659530,
"salaries_expense": 658125,
"service_revenue": 1830610
}
],
"market_conditions": {
"gdp_growth": [
0.013272693699514601,
0.009972291348488774,
0.026867000756934475,
0.023130618719340818
],
"inflation_rate": [
0.01784825835100114,
0.019129190083260177,
0.014518969428645057,
0.0126860578931253
],
"interest_rate": [
0.0355857217453794,
0.03159679460881784,
0.035690784192867024,
0.04069275043143634
],
"year": 2015
},
"random_event": {
"description": "Sanders, Macias and Graham Award Nomination in 2015",
"impact": -0.02,
"type": "Award Nomination"
},
"year": 2015
}
] |
{
"advertising_type": "Branding Services",
"financial_health": "Average",
"founding_year": 1996,
"industry": "Advertising",
"location": "Smithborough",
"name": "Brown-Montoya",
"num_employees": 247,
"region": "Europe",
"revenue_size": "Medium",
"website": "www.brown-montoya.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 101245,
"billable_hours_per_employee": 153,
"client_concentration": 0.24,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.67,
"gross_billings": 22803863,
"net_revenue": 19502218,
"new_client_acquisition": 1,
"organic_growth": 0.03,
"quarter": 1,
"revenue_per_employee": 78956
},
{
"average_project_size": 173993,
"billable_hours_per_employee": 148,
"client_concentration": 0.23,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.67,
"gross_billings": 21063138,
"net_revenue": 18879362,
"new_client_acquisition": 2,
"organic_growth": 0.13,
"quarter": 2,
"revenue_per_employee": 76435
},
{
"average_project_size": 149449,
"billable_hours_per_employee": 135,
"client_concentration": 0.38,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.67,
"gross_billings": 20747952,
"net_revenue": 18276400,
"new_client_acquisition": 4,
"organic_growth": 0.11,
"quarter": 3,
"revenue_per_employee": 73994
},
{
"average_project_size": 192123,
"billable_hours_per_employee": 108,
"client_concentration": 0.37,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.75,
"gross_billings": 20798556,
"net_revenue": 17692695,
"new_client_acquisition": 3,
"organic_growth": 0.11,
"quarter": 4,
"revenue_per_employee": 71630
}
],
"balance_sheet": [
{
"assets": 20989608,
"current_assets": 9719401,
"current_liabilities": 6505309,
"equity": 14475485,
"fixed_assets": 11270207,
"liabilities": 11803645,
"long_term_liabilities": 5298336,
"quarter": 1
},
{
"assets": 21323490,
"current_assets": 10306782,
"current_liabilities": 5601774,
"equity": 14124224,
"fixed_assets": 11016708,
"liabilities": 12075470,
"long_term_liabilities": 6473696,
"quarter": 2
},
{
"assets": 21662683,
"current_assets": 9027969,
"current_liabilities": 5242948,
"equity": 13886015,
"fixed_assets": 12634714,
"liabilities": 12353553,
"long_term_liabilities": 7110605,
"quarter": 3
},
{
"assets": 22007272,
"current_assets": 7351260,
"current_liabilities": 6130135,
"equity": 13888724,
"fixed_assets": 14656012,
"liabilities": 12638041,
"long_term_liabilities": 6507906,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -95146,
"financing_cash_flow": 13001,
"investing_cash_flow": -287036,
"net_cash_flow": 6283004,
"operating_cash_flow": 6470935,
"quarter": 1
},
{
"change_in_working_capital": 42110,
"financing_cash_flow": -171904,
"investing_cash_flow": -330846,
"net_cash_flow": 5383853,
"operating_cash_flow": 5703770,
"quarter": 2
},
{
"change_in_working_capital": 56143,
"financing_cash_flow": 101401,
"investing_cash_flow": -262654,
"net_cash_flow": 5361212,
"operating_cash_flow": 5701110,
"quarter": 3
},
{
"change_in_working_capital": -5183,
"financing_cash_flow": -40821,
"investing_cash_flow": -228778,
"net_cash_flow": 4954546,
"operating_cash_flow": 5309132,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9291368376198355,
"current_ratio": 1.4940721493783,
"debt_to_equity_ratio": 0.8154231101755831,
"profit_margin": 0.2712266881643924,
"quarter": 1,
"return_on_assets": 0.2520067073191648,
"return_on_equity": 0.36541241968749233
},
{
"asset_turnover_ratio": 0.8853786129756432,
"current_ratio": 1.8399139272666123,
"debt_to_equity_ratio": 0.8549475001246086,
"profit_margin": 0.25828224491908147,
"quarter": 2,
"return_on_assets": 0.22867757576269176,
"return_on_equity": 0.34523694894671736
},
{
"asset_turnover_ratio": 0.8436812743832331,
"current_ratio": 1.7219260995912986,
"debt_to_equity_ratio": 0.8896399002881676,
"profit_margin": 0.25042595916044735,
"quarter": 3,
"return_on_assets": 0.2112796923631297,
"return_on_equity": 0.32960392164346647
},
{
"asset_turnover_ratio": 0.8039476678436109,
"current_ratio": 1.1992003438749717,
"debt_to_equity_ratio": 0.9099497549234905,
"profit_margin": 0.255444012345208,
"quarter": 4,
"return_on_assets": 0.20536361798954456,
"return_on_equity": 0.32540735923616887
}
],
"income_statement": [
{
"depreciation": 1181413,
"expenses": 12867312,
"income_tax": 1345384,
"marketing_expense": 1687713,
"net_income": 6634906,
"net_profit": 5289522,
"operational_expense": 6828391,
"product_revenue": 5990423,
"quarter": 1,
"rd_expense": 2567278,
"revenue": 19502218,
"salaries_expense": 4411885,
"service_revenue": 13511795
},
{
"depreciation": 827566,
"expenses": 12580208,
"income_tax": 1422950,
"marketing_expense": 1611144,
"net_income": 6299154,
"net_profit": 4876204,
"operational_expense": 6974042,
"product_revenue": 4321598,
"quarter": 2,
"rd_expense": 1951590,
"revenue": 18879362,
"salaries_expense": 4187475,
"service_revenue": 14557764
},
{
"depreciation": 1124225,
"expenses": 12299511,
"income_tax": 1400004,
"marketing_expense": 2340698,
"net_income": 5976889,
"net_profit": 4576885,
"operational_expense": 6252828,
"product_revenue": 5813251,
"quarter": 3,
"rd_expense": 1588091,
"revenue": 18276400,
"salaries_expense": 4790674,
"service_revenue": 12463149
},
{
"depreciation": 789639,
"expenses": 12025076,
"income_tax": 1148126,
"marketing_expense": 1696242,
"net_income": 5667619,
"net_profit": 4519493,
"operational_expense": 7767728,
"product_revenue": 4496662,
"quarter": 4,
"rd_expense": 2235378,
"revenue": 17692695,
"salaries_expense": 4133769,
"service_revenue": 13196033
}
],
"market_conditions": {
"gdp_growth": [
0.04303254226517273,
0.03449379828962474,
0.03924553318703351,
0.048842150917291535
],
"inflation_rate": [
0.009328257966924474,
0.011114820606496684,
0.006209838915664212,
0.013310195290402178
],
"interest_rate": [
0.007791282319030758,
0.013688245898806722,
0.01503896495756792,
0.015107869944514622
],
"year": 1996
},
"random_event": null,
"year": 1996
},
{
"advertising_kpis": [
{
"average_project_size": 170766,
"billable_hours_per_employee": 144,
"client_concentration": 0.31,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.77,
"gross_billings": 24170654,
"net_revenue": 18623452,
"new_client_acquisition": 2,
"organic_growth": -0.01,
"quarter": 1,
"revenue_per_employee": 75399
},
{
"average_project_size": 90986,
"billable_hours_per_employee": 108,
"client_concentration": 0.17,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.67,
"gross_billings": 21224584,
"net_revenue": 18385259,
"new_client_acquisition": 2,
"organic_growth": 0.06,
"quarter": 2,
"revenue_per_employee": 74434
},
{
"average_project_size": 147906,
"billable_hours_per_employee": 148,
"client_concentration": 0.3,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.8,
"gross_billings": 20130774,
"net_revenue": 18150114,
"new_client_acquisition": 1,
"organic_growth": 0.07,
"quarter": 3,
"revenue_per_employee": 73482
},
{
"average_project_size": 162812,
"billable_hours_per_employee": 158,
"client_concentration": 0.27,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.72,
"gross_billings": 21815315,
"net_revenue": 17917976,
"new_client_acquisition": 3,
"organic_growth": -0.04,
"quarter": 4,
"revenue_per_employee": 72542
}
],
"balance_sheet": [
{
"assets": 19166847,
"current_assets": 8847455,
"current_liabilities": 4722079,
"equity": 14532669,
"fixed_assets": 10319392,
"liabilities": 9326910,
"long_term_liabilities": 4604831,
"quarter": 1
},
{
"assets": 19540645,
"current_assets": 9127915,
"current_liabilities": 4740143,
"equity": 14318623,
"fixed_assets": 10412730,
"liabilities": 9490436,
"long_term_liabilities": 4750293,
"quarter": 2
},
{
"assets": 19921733,
"current_assets": 6685006,
"current_liabilities": 5647514,
"equity": 15072745,
"fixed_assets": 13236727,
"liabilities": 9656829,
"long_term_liabilities": 4009315,
"quarter": 3
},
{
"assets": 20310253,
"current_assets": 7352671,
"current_liabilities": 5282821,
"equity": 14717535,
"fixed_assets": 12957582,
"liabilities": 9826139,
"long_term_liabilities": 4543318,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -35557,
"financing_cash_flow": -22192,
"investing_cash_flow": -406680,
"net_cash_flow": 5664771,
"operating_cash_flow": 5804919,
"quarter": 1
},
{
"change_in_working_capital": -92559,
"financing_cash_flow": 47446,
"investing_cash_flow": -339786,
"net_cash_flow": 5406575,
"operating_cash_flow": 5434934,
"quarter": 2
},
{
"change_in_working_capital": 87957,
"financing_cash_flow": -110626,
"investing_cash_flow": -496034,
"net_cash_flow": 5276263,
"operating_cash_flow": 5560480,
"quarter": 3
},
{
"change_in_working_capital": -85042,
"financing_cash_flow": 151037,
"investing_cash_flow": -115940,
"net_cash_flow": 4917247,
"operating_cash_flow": 5178329,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9716492232655689,
"current_ratio": 1.8736355321459044,
"debt_to_equity_ratio": 0.6417891992172945,
"profit_margin": 0.25197970816581156,
"quarter": 1,
"return_on_assets": 0.24483588771799555,
"return_on_equity": 0.32290916417349075
},
{
"asset_turnover_ratio": 0.9408726784607161,
"current_ratio": 1.9256623692576362,
"debt_to_equity_ratio": 0.6628036788174394,
"profit_margin": 0.23216501872505577,
"quarter": 2,
"return_on_assets": 0.21843772301272552,
"return_on_equity": 0.2981022686329544
},
{
"asset_turnover_ratio": 0.9110710398538119,
"current_ratio": 1.1837077340578528,
"debt_to_equity_ratio": 0.6406815082455121,
"profit_margin": 0.2648931571449083,
"quarter": 3,
"return_on_assets": 0.2413364841301708,
"return_on_equity": 0.31897580699467815
},
{
"asset_turnover_ratio": 0.8822133333346462,
"current_ratio": 1.39180771031235,
"debt_to_equity_ratio": 0.6676484207443706,
"profit_margin": 0.23626669664029018,
"quarter": 4,
"return_on_assets": 0.20843762999899607,
"return_on_equity": 0.28764470408937365
}
],
"income_statement": [
{
"depreciation": 1112187,
"expenses": 12465346,
"income_tax": 1465374,
"marketing_expense": 2412557,
"net_income": 6158106,
"net_profit": 4692732,
"operational_expense": 7987541,
"product_revenue": 6941396,
"quarter": 1,
"rd_expense": 1533681,
"revenue": 18623452,
"salaries_expense": 5464595,
"service_revenue": 11682056
},
{
"depreciation": 1166520,
"expenses": 12300595,
"income_tax": 1816250,
"marketing_expense": 1443185,
"net_income": 6084664,
"net_profit": 4268414,
"operational_expense": 7388761,
"product_revenue": 7106972,
"quarter": 2,
"rd_expense": 1992634,
"revenue": 18385259,
"salaries_expense": 5191419,
"service_revenue": 11278287
},
{
"depreciation": 752639,
"expenses": 12138021,
"income_tax": 1204252,
"marketing_expense": 1883947,
"net_income": 6012093,
"net_profit": 4807841,
"operational_expense": 8190770,
"product_revenue": 6502134,
"quarter": 3,
"rd_expense": 1383825,
"revenue": 18150114,
"salaries_expense": 6029323,
"service_revenue": 11647980
},
{
"depreciation": 944908,
"expenses": 11977596,
"income_tax": 1706959,
"marketing_expense": 1809161,
"net_income": 5940380,
"net_profit": 4233421,
"operational_expense": 6069233,
"product_revenue": 5790224,
"quarter": 4,
"rd_expense": 1211282,
"revenue": 17917976,
"salaries_expense": 3671600,
"service_revenue": 12127752
}
],
"market_conditions": {
"gdp_growth": [
0.06319919205475712,
0.0636765923131131,
0.06069955604123533,
0.0524778178870657
],
"inflation_rate": [
0.008250211295306153,
0.007822146364639213,
0.010405233511470099,
0.007267306697551066
],
"interest_rate": [
0.02271319526034993,
0.014281689550991291,
0.019172821477474258,
0.013849126077939668
],
"year": 1997
},
"random_event": null,
"year": 1997
},
{
"advertising_kpis": [
{
"average_project_size": 58100,
"billable_hours_per_employee": 137,
"client_concentration": 0.16,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.7,
"gross_billings": 19476734,
"net_revenue": 15346560,
"new_client_acquisition": 4,
"organic_growth": 0.11,
"quarter": 1,
"revenue_per_employee": 62132
},
{
"average_project_size": 180460,
"billable_hours_per_employee": 107,
"client_concentration": 0.34,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.69,
"gross_billings": 17915517,
"net_revenue": 15540956,
"new_client_acquisition": 1,
"organic_growth": 0.01,
"quarter": 2,
"revenue_per_employee": 62919
},
{
"average_project_size": 88344,
"billable_hours_per_employee": 120,
"client_concentration": 0.29,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.67,
"gross_billings": 20399263,
"net_revenue": 15737814,
"new_client_acquisition": 5,
"organic_growth": 0.14,
"quarter": 3,
"revenue_per_employee": 63716
},
{
"average_project_size": 90914,
"billable_hours_per_employee": 121,
"client_concentration": 0.16,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.64,
"gross_billings": 19479553,
"net_revenue": 15937166,
"new_client_acquisition": 4,
"organic_growth": 0.04,
"quarter": 4,
"revenue_per_employee": 64523
}
],
"balance_sheet": [
{
"assets": 18948079,
"current_assets": 6976290,
"current_liabilities": 3589215,
"equity": 13628091,
"fixed_assets": 11971789,
"liabilities": 8686797,
"long_term_liabilities": 5097582,
"quarter": 1
},
{
"assets": 19593058,
"current_assets": 8110149,
"current_liabilities": 4775624,
"equity": 13914236,
"fixed_assets": 11482909,
"liabilities": 8882130,
"long_term_liabilities": 4106506,
"quarter": 2
},
{
"assets": 20259993,
"current_assets": 8740425,
"current_liabilities": 5191690,
"equity": 14720390,
"fixed_assets": 11519568,
"liabilities": 9081855,
"long_term_liabilities": 3890165,
"quarter": 3
},
{
"assets": 20949629,
"current_assets": 10453042,
"current_liabilities": 4723991,
"equity": 15290731,
"fixed_assets": 10496587,
"liabilities": 9286072,
"long_term_liabilities": 4562081,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -64126,
"financing_cash_flow": 4174,
"investing_cash_flow": -458255,
"net_cash_flow": 3628770,
"operating_cash_flow": 3977591,
"quarter": 1
},
{
"change_in_working_capital": 36607,
"financing_cash_flow": -103473,
"investing_cash_flow": -199727,
"net_cash_flow": 3433950,
"operating_cash_flow": 3821670,
"quarter": 2
},
{
"change_in_working_capital": 34383,
"financing_cash_flow": -81179,
"investing_cash_flow": -125274,
"net_cash_flow": 3947645,
"operating_cash_flow": 4163782,
"quarter": 3
},
{
"change_in_working_capital": -40765,
"financing_cash_flow": 198633,
"investing_cash_flow": -352985,
"net_cash_flow": 4355437,
"operating_cash_flow": 4417933,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8099269588225804,
"current_ratio": 1.94368127849683,
"debt_to_equity_ratio": 0.6374184762928278,
"profit_margin": 0.2193852563701572,
"quarter": 1,
"return_on_assets": 0.17768603350239356,
"return_on_equity": 0.24704920153527005
},
{
"asset_turnover_ratio": 0.7931868522004069,
"current_ratio": 1.69823859667344,
"debt_to_equity_ratio": 0.638348379314538,
"profit_margin": 0.20612039568222187,
"quarter": 2,
"return_on_assets": 0.1634919878254839,
"return_on_equity": 0.23021802993710902
},
{
"asset_turnover_ratio": 0.7767926672037844,
"current_ratio": 1.6835413901831582,
"debt_to_equity_ratio": 0.6169574990879997,
"profit_margin": 0.22507903575426677,
"quarter": 3,
"return_on_assets": 0.1748397445152128,
"return_on_equity": 0.24063574402580368
},
{
"asset_turnover_ratio": 0.7607373858506038,
"current_ratio": 2.212756544201714,
"debt_to_equity_ratio": 0.6073007235559895,
"profit_margin": 0.2275921578529081,
"quarter": 4,
"return_on_assets": 0.17313786320511929,
"return_on_equity": 0.23721390429273786
}
],
"income_statement": [
{
"depreciation": 610782,
"expenses": 10976222,
"income_tax": 1003529,
"marketing_expense": 1288679,
"net_income": 4370338,
"net_profit": 3366809,
"operational_expense": 6236503,
"product_revenue": 3303684,
"quarter": 1,
"rd_expense": 1242130,
"revenue": 15346560,
"salaries_expense": 4703243,
"service_revenue": 12042876
},
{
"depreciation": 618362,
"expenses": 11052535,
"income_tax": 1285113,
"marketing_expense": 1884097,
"net_income": 4488421,
"net_profit": 3203308,
"operational_expense": 6812711,
"product_revenue": 3519865,
"quarter": 2,
"rd_expense": 1768502,
"revenue": 15540956,
"salaries_expense": 4488625,
"service_revenue": 12021091
},
{
"depreciation": 621530,
"expenses": 11129380,
"income_tax": 1066182,
"marketing_expense": 1978145,
"net_income": 4608434,
"net_profit": 3542252,
"operational_expense": 5893774,
"product_revenue": 5855612,
"quarter": 3,
"rd_expense": 1323719,
"revenue": 15737814,
"salaries_expense": 4288241,
"service_revenue": 9882202
},
{
"depreciation": 790759,
"expenses": 11206758,
"income_tax": 1103234,
"marketing_expense": 1135459,
"net_income": 4730408,
"net_profit": 3627174,
"operational_expense": 6602875,
"product_revenue": 5148981,
"quarter": 4,
"rd_expense": 2226612,
"revenue": 15937166,
"salaries_expense": 5484546,
"service_revenue": 10788185
}
],
"market_conditions": {
"gdp_growth": [
0.04265169108938383,
0.0481807201006286,
0.04874621477696802,
0.04415873951226941
],
"inflation_rate": [
0.006941328582836481,
0.004524856921394106,
0.005507885624166094,
0.007980915673795348
],
"interest_rate": [
0.019941814155860365,
0.02165578670014121,
0.016285584836791173,
0.02014925282710794
],
"year": 1998
},
"random_event": {
"description": "Brown-Montoya Data Privacy Regulation Impact in 1998",
"impact": 0.03,
"type": "Data Privacy Regulation Impact"
},
"year": 1998
},
{
"advertising_kpis": [
{
"average_project_size": 74628,
"billable_hours_per_employee": 95,
"client_concentration": 0.21,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.74,
"gross_billings": 19062661,
"net_revenue": 15590122,
"new_client_acquisition": 4,
"organic_growth": 0.1,
"quarter": 1,
"revenue_per_employee": 63118
},
{
"average_project_size": 198694,
"billable_hours_per_employee": 100,
"client_concentration": 0.34,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.7,
"gross_billings": 18596687,
"net_revenue": 15441563,
"new_client_acquisition": 3,
"organic_growth": 0.07,
"quarter": 2,
"revenue_per_employee": 62516
},
{
"average_project_size": 120893,
"billable_hours_per_employee": 129,
"client_concentration": 0.36,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.62,
"gross_billings": 18984130,
"net_revenue": 15294419,
"new_client_acquisition": 5,
"organic_growth": 0.07,
"quarter": 3,
"revenue_per_employee": 61921
},
{
"average_project_size": 152849,
"billable_hours_per_employee": 152,
"client_concentration": 0.22,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.62,
"gross_billings": 19089315,
"net_revenue": 15148678,
"new_client_acquisition": 4,
"organic_growth": 0.01,
"quarter": 4,
"revenue_per_employee": 61331
}
],
"balance_sheet": [
{
"assets": 15891559,
"current_assets": 7656349,
"current_liabilities": 4235346,
"equity": 10134616,
"fixed_assets": 8235210,
"liabilities": 8663657,
"long_term_liabilities": 4428311,
"quarter": 1
},
{
"assets": 16429062,
"current_assets": 7021919,
"current_liabilities": 3703143,
"equity": 10255639,
"fixed_assets": 9407143,
"liabilities": 8871410,
"long_term_liabilities": 5168267,
"quarter": 2
},
{
"assets": 16984745,
"current_assets": 6534064,
"current_liabilities": 3840562,
"equity": 10657471,
"fixed_assets": 10450681,
"liabilities": 9084144,
"long_term_liabilities": 5243582,
"quarter": 3
},
{
"assets": 17559222,
"current_assets": 5835777,
"current_liabilities": 4155807,
"equity": 10902662,
"fixed_assets": 11723445,
"liabilities": 9301980,
"long_term_liabilities": 5146173,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 13712,
"financing_cash_flow": -85135,
"investing_cash_flow": -242488,
"net_cash_flow": 3270299,
"operating_cash_flow": 3559643,
"quarter": 1
},
{
"change_in_working_capital": 4192,
"financing_cash_flow": -167863,
"investing_cash_flow": -292809,
"net_cash_flow": 3368761,
"operating_cash_flow": 3791188,
"quarter": 2
},
{
"change_in_working_capital": -70639,
"financing_cash_flow": 27288,
"investing_cash_flow": -130831,
"net_cash_flow": 2999234,
"operating_cash_flow": 3380948,
"quarter": 3
},
{
"change_in_working_capital": -85182,
"financing_cash_flow": 3105,
"investing_cash_flow": -384853,
"net_cash_flow": 3325690,
"operating_cash_flow": 3548015,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9810316281744289,
"current_ratio": 1.8077269247896157,
"debt_to_equity_ratio": 0.8548579442970509,
"profit_margin": 0.18644587899953574,
"quarter": 1,
"return_on_assets": 0.18290930424132712,
"return_on_equity": 0.2868104721481307
},
{
"asset_turnover_ratio": 0.9398931600598988,
"current_ratio": 1.8962051965046989,
"debt_to_equity_ratio": 0.8650275229071538,
"profit_margin": 0.17472240342509368,
"quarter": 2,
"return_on_assets": 0.1642203918884718,
"return_on_equity": 0.263073514970642
},
{
"asset_turnover_ratio": 0.9004797540381089,
"current_ratio": 1.701330169907425,
"debt_to_equity_ratio": 0.8523733257167672,
"profit_margin": 0.18025333293144383,
"quarter": 3,
"return_on_assets": 0.16231447690265588,
"return_on_equity": 0.2586795685392904
},
{
"asset_turnover_ratio": 0.8627192024794721,
"current_ratio": 1.4042463954654294,
"debt_to_equity_ratio": 0.8531842957252092,
"profit_margin": 0.17463041989538625,
"quarter": 4,
"return_on_assets": 0.15065701658080297,
"return_on_equity": 0.24263982502621836
}
],
"income_statement": [
{
"depreciation": 652929,
"expenses": 11790050,
"income_tax": 893358,
"marketing_expense": 1922648,
"net_income": 3800072,
"net_profit": 2906714,
"operational_expense": 7538721,
"product_revenue": 3746670,
"quarter": 1,
"rd_expense": 1634321,
"revenue": 15590122,
"salaries_expense": 5859430,
"service_revenue": 11843452
},
{
"depreciation": 1093201,
"expenses": 11652173,
"income_tax": 1091403,
"marketing_expense": 2270409,
"net_income": 3789390,
"net_profit": 2697987,
"operational_expense": 6353615,
"product_revenue": 3689974,
"quarter": 2,
"rd_expense": 1235462,
"revenue": 15441563,
"salaries_expense": 4775347,
"service_revenue": 11751589
},
{
"depreciation": 624078,
"expenses": 11515908,
"income_tax": 1021641,
"marketing_expense": 2290636,
"net_income": 3778511,
"net_profit": 2756870,
"operational_expense": 7663583,
"product_revenue": 4644780,
"quarter": 3,
"rd_expense": 2164695,
"revenue": 15294419,
"salaries_expense": 5397118,
"service_revenue": 10649639
},
{
"depreciation": 902595,
"expenses": 11381237,
"income_tax": 1122021,
"marketing_expense": 2240321,
"net_income": 3767441,
"net_profit": 2645420,
"operational_expense": 7689754,
"product_revenue": 4114958,
"quarter": 4,
"rd_expense": 1753688,
"revenue": 15148678,
"salaries_expense": 4439184,
"service_revenue": 11033720
}
],
"market_conditions": {
"gdp_growth": [
0.06029101288917737,
0.05320497522692614,
0.0581348286720353,
0.05836367231725807
],
"inflation_rate": [
0.008495748919241888,
0.004402538018298246,
0.006400944954834039,
0.011102949305024184
],
"interest_rate": [
0.008298225516656897,
0.01766689046703673,
0.015069669626705407,
0.010376936526229051
],
"year": 1999
},
"random_event": null,
"year": 1999
},
{
"advertising_kpis": [
{
"average_project_size": 119384,
"billable_hours_per_employee": 107,
"client_concentration": 0.21,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.7,
"gross_billings": 22916615,
"net_revenue": 17722989,
"new_client_acquisition": 3,
"organic_growth": 0.09,
"quarter": 1,
"revenue_per_employee": 71753
},
{
"average_project_size": 83795,
"billable_hours_per_employee": 89,
"client_concentration": 0.31,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.71,
"gross_billings": 19262979,
"net_revenue": 17481727,
"new_client_acquisition": 1,
"organic_growth": -0.04,
"quarter": 2,
"revenue_per_employee": 70776
},
{
"average_project_size": 176194,
"billable_hours_per_employee": 101,
"client_concentration": 0.26,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.79,
"gross_billings": 21570667,
"net_revenue": 17243751,
"new_client_acquisition": 1,
"organic_growth": -0.03,
"quarter": 3,
"revenue_per_employee": 69813
},
{
"average_project_size": 152174,
"billable_hours_per_employee": 107,
"client_concentration": 0.2,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.71,
"gross_billings": 19529609,
"net_revenue": 17009013,
"new_client_acquisition": 2,
"organic_growth": 0.11,
"quarter": 4,
"revenue_per_employee": 68862
}
],
"balance_sheet": [
{
"assets": 18179976,
"current_assets": 7599090,
"current_liabilities": 4285886,
"equity": 12516704,
"fixed_assets": 10580886,
"liabilities": 9145503,
"long_term_liabilities": 4859617,
"quarter": 1
},
{
"assets": 18546101,
"current_assets": 7194434,
"current_liabilities": 5334399,
"equity": 12782391,
"fixed_assets": 11351667,
"liabilities": 9277102,
"long_term_liabilities": 3942703,
"quarter": 2
},
{
"assets": 18919599,
"current_assets": 8480850,
"current_liabilities": 3814110,
"equity": 13231335,
"fixed_assets": 10438749,
"liabilities": 9410594,
"long_term_liabilities": 5596484,
"quarter": 3
},
{
"assets": 19300619,
"current_assets": 8291685,
"current_liabilities": 4128630,
"equity": 13677920,
"fixed_assets": 11008934,
"liabilities": 9546007,
"long_term_liabilities": 5417377,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 23861,
"financing_cash_flow": -185766,
"investing_cash_flow": -404971,
"net_cash_flow": 4491248,
"operating_cash_flow": 4691676,
"quarter": 1
},
{
"change_in_working_capital": -15013,
"financing_cash_flow": 130771,
"investing_cash_flow": -359905,
"net_cash_flow": 4441810,
"operating_cash_flow": 4603375,
"quarter": 2
},
{
"change_in_working_capital": -40550,
"financing_cash_flow": -34164,
"investing_cash_flow": -206835,
"net_cash_flow": 3992131,
"operating_cash_flow": 4367646,
"quarter": 3
},
{
"change_in_working_capital": 45867,
"financing_cash_flow": -142610,
"investing_cash_flow": -136697,
"net_cash_flow": 4493822,
"operating_cash_flow": 4707692,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9748631681361956,
"current_ratio": 1.7730499597982774,
"debt_to_equity_ratio": 0.730663839298269,
"profit_margin": 0.196481022473128,
"quarter": 1,
"return_on_assets": 0.19154211204679258,
"return_on_equity": 0.2782067068135509
},
{
"asset_turnover_ratio": 0.9426092848302724,
"current_ratio": 1.348686890500692,
"debt_to_equity_ratio": 0.7257720406143108,
"profit_margin": 0.2009751096101661,
"quarter": 2,
"return_on_assets": 0.18944100433832425,
"return_on_equity": 0.27486187834498255
},
{
"asset_turnover_ratio": 0.9114226469599065,
"current_ratio": 2.2235462532543635,
"debt_to_equity_ratio": 0.7112354119973533,
"profit_margin": 0.21586544598098176,
"quarter": 3,
"return_on_assets": 0.19674465616316708,
"return_on_equity": 0.2813268653541007
},
{
"asset_turnover_ratio": 0.8812677458686687,
"current_ratio": 2.0083381170024923,
"debt_to_equity_ratio": 0.6979136447647011,
"profit_margin": 0.23066053274225848,
"quarter": 4,
"return_on_assets": 0.2032736877506364,
"return_on_equity": 0.2868351328272135
}
],
"income_statement": [
{
"depreciation": 1209445,
"expenses": 12836703,
"income_tax": 1404055,
"marketing_expense": 1315599,
"net_income": 4886286,
"net_profit": 3482231,
"operational_expense": 7816701,
"product_revenue": 6232712,
"quarter": 1,
"rd_expense": 2046526,
"revenue": 17722989,
"salaries_expense": 6195281,
"service_revenue": 11490277
},
{
"depreciation": 1089983,
"expenses": 12564575,
"income_tax": 1403760,
"marketing_expense": 1725061,
"net_income": 4917152,
"net_profit": 3513392,
"operational_expense": 6834007,
"product_revenue": 3626012,
"quarter": 2,
"rd_expense": 1844265,
"revenue": 17481727,
"salaries_expense": 5028159,
"service_revenue": 13855715
},
{
"depreciation": 645316,
"expenses": 12298215,
"income_tax": 1223206,
"marketing_expense": 2292516,
"net_income": 4945536,
"net_profit": 3722330,
"operational_expense": 6644952,
"product_revenue": 4895327,
"quarter": 3,
"rd_expense": 2072516,
"revenue": 17243751,
"salaries_expense": 4218530,
"service_revenue": 12348424
},
{
"depreciation": 784384,
"expenses": 12037503,
"income_tax": 1048202,
"marketing_expense": 1522362,
"net_income": 4971510,
"net_profit": 3923308,
"operational_expense": 7673207,
"product_revenue": 5115962,
"quarter": 4,
"rd_expense": 1892052,
"revenue": 17009013,
"salaries_expense": 3658493,
"service_revenue": 11893051
}
],
"market_conditions": {
"gdp_growth": [
0.0403225605620886,
0.0488640398594484,
0.04545708271202572,
0.04043688795218792
],
"inflation_rate": [
0.010228810381394712,
0.0056247931047523105,
0.005506002362320581,
0.008190219363781084
],
"interest_rate": [
0.019610528397930038,
0.011651049883226745,
0.01656546564112654,
0.020051595230036627
],
"year": 2000
},
"random_event": {
"description": "Brown-Montoya Partnership with Major Brand in 2000",
"impact": 0,
"type": "Partnership with Major Brand"
},
"year": 2000
},
{
"advertising_kpis": [
{
"average_project_size": 66108,
"billable_hours_per_employee": 126,
"client_concentration": 0.15,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.69,
"gross_billings": 22147320,
"net_revenue": 17647655,
"new_client_acquisition": 4,
"organic_growth": -0.04,
"quarter": 1,
"revenue_per_employee": 71448
},
{
"average_project_size": 64639,
"billable_hours_per_employee": 105,
"client_concentration": 0.26,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.69,
"gross_billings": 19462468,
"net_revenue": 17406361,
"new_client_acquisition": 2,
"organic_growth": -0.03,
"quarter": 2,
"revenue_per_employee": 70471
},
{
"average_project_size": 114907,
"billable_hours_per_employee": 114,
"client_concentration": 0.2,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.69,
"gross_billings": 22062185,
"net_revenue": 17168367,
"new_client_acquisition": 5,
"organic_growth": 0.05,
"quarter": 3,
"revenue_per_employee": 69508
},
{
"average_project_size": 53872,
"billable_hours_per_employee": 148,
"client_concentration": 0.13,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.76,
"gross_billings": 21169358,
"net_revenue": 16933627,
"new_client_acquisition": 1,
"organic_growth": 0.14,
"quarter": 4,
"revenue_per_employee": 68557
}
],
"balance_sheet": [
{
"assets": 18916812,
"current_assets": 6846710,
"current_liabilities": 4034566,
"equity": 11990441,
"fixed_assets": 12070102,
"liabilities": 9661042,
"long_term_liabilities": 5626476,
"quarter": 1
},
{
"assets": 19382681,
"current_assets": 6329718,
"current_liabilities": 4886660,
"equity": 12341489,
"fixed_assets": 13052963,
"liabilities": 9930951,
"long_term_liabilities": 5044291,
"quarter": 2
},
{
"assets": 19860024,
"current_assets": 7127316,
"current_liabilities": 4752564,
"equity": 12454220,
"fixed_assets": 12732708,
"liabilities": 10208401,
"long_term_liabilities": 5455837,
"quarter": 3
},
{
"assets": 20349122,
"current_assets": 8310566,
"current_liabilities": 4462079,
"equity": 12363759,
"fixed_assets": 12038556,
"liabilities": 10493603,
"long_term_liabilities": 6031524,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -15228,
"financing_cash_flow": -46454,
"investing_cash_flow": -439911,
"net_cash_flow": 3502312,
"operating_cash_flow": 3784729,
"quarter": 1
},
{
"change_in_working_capital": 11053,
"financing_cash_flow": -193058,
"investing_cash_flow": -151778,
"net_cash_flow": 3715008,
"operating_cash_flow": 3635585,
"quarter": 2
},
{
"change_in_working_capital": -79744,
"financing_cash_flow": -88693,
"investing_cash_flow": -293614,
"net_cash_flow": 3949362,
"operating_cash_flow": 4135725,
"quarter": 3
},
{
"change_in_working_capital": -48446,
"financing_cash_flow": -34462,
"investing_cash_flow": -147067,
"net_cash_flow": 3203625,
"operating_cash_flow": 3505025,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9329085154517579,
"current_ratio": 1.6970127641981814,
"debt_to_equity_ratio": 0.8057286633577531,
"profit_margin": 0.15495945495308017,
"quarter": 1,
"return_on_assets": 0.14456299507549158,
"return_on_equity": 0.2280709274996641
},
{
"asset_turnover_ratio": 0.8980368092525487,
"current_ratio": 1.2953055870471857,
"debt_to_equity_ratio": 0.8046801321947457,
"profit_margin": 0.16601741168070683,
"quarter": 2,
"return_on_assets": 0.14908974666610877,
"return_on_equity": 0.23414994738479286
},
{
"asset_turnover_ratio": 0.864468592787199,
"current_ratio": 1.4996780685120705,
"debt_to_equity_ratio": 0.8196740542563083,
"profit_margin": 0.16324190879656755,
"quarter": 3,
"return_on_assets": 0.14111750318126504,
"return_on_equity": 0.22503191689242683
},
{
"asset_turnover_ratio": 0.8321551662032396,
"current_ratio": 1.862487418981152,
"debt_to_equity_ratio": 0.8487388827297588,
"profit_margin": 0.14812184064288175,
"quarter": 4,
"return_on_assets": 0.12326035491850705,
"return_on_equity": 0.2028703406464005
}
],
"income_statement": [
{
"depreciation": 1050058,
"expenses": 13838056,
"income_tax": 1074928,
"marketing_expense": 2131047,
"net_income": 3809599,
"net_profit": 2734671,
"operational_expense": 8987242,
"product_revenue": 6935140,
"quarter": 1,
"rd_expense": 2323214,
"revenue": 17647655,
"salaries_expense": 6045306,
"service_revenue": 10712515
},
{
"depreciation": 745826,
"expenses": 13678114,
"income_tax": 838488,
"marketing_expense": 1415064,
"net_income": 3728247,
"net_profit": 2889759,
"operational_expense": 9101828,
"product_revenue": 3608038,
"quarter": 2,
"rd_expense": 1519298,
"revenue": 17406361,
"salaries_expense": 4332351,
"service_revenue": 13798323
},
{
"depreciation": 1333128,
"expenses": 13520021,
"income_tax": 845749,
"marketing_expense": 2607820,
"net_income": 3648346,
"net_profit": 2802597,
"operational_expense": 9268897,
"product_revenue": 5964160,
"quarter": 3,
"rd_expense": 2638108,
"revenue": 17168367,
"salaries_expense": 5756376,
"service_revenue": 11204207
},
{
"depreciation": 996785,
"expenses": 13363755,
"income_tax": 1061632,
"marketing_expense": 1975235,
"net_income": 3569872,
"net_profit": 2508240,
"operational_expense": 8615255,
"product_revenue": 6701487,
"quarter": 4,
"rd_expense": 1813780,
"revenue": 16933627,
"salaries_expense": 6440896,
"service_revenue": 10232140
}
],
"market_conditions": {
"gdp_growth": [
0.050747253833797516,
0.040477782891826464,
0.041560939713538296,
0.05264685917776261
],
"inflation_rate": [
0.005237780231355496,
0.0049853451277146275,
0.008681442140116603,
0.005955645862465151
],
"interest_rate": [
0.012257585592605674,
0.012870099181174821,
0.01391432620344042,
0.01210009890090916
],
"year": 2001
},
"random_event": null,
"year": 2001
},
{
"advertising_kpis": [
{
"average_project_size": 63748,
"billable_hours_per_employee": 103,
"client_concentration": 0.34,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.6,
"gross_billings": 20499349,
"net_revenue": 16289175,
"new_client_acquisition": 1,
"organic_growth": 0.08,
"quarter": 1,
"revenue_per_employee": 65948
},
{
"average_project_size": 182999,
"billable_hours_per_employee": 131,
"client_concentration": 0.26,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.7,
"gross_billings": 18068680,
"net_revenue": 16215572,
"new_client_acquisition": 3,
"organic_growth": 0.05,
"quarter": 2,
"revenue_per_employee": 65650
},
{
"average_project_size": 126999,
"billable_hours_per_employee": 122,
"client_concentration": 0.4,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.7,
"gross_billings": 19949870,
"net_revenue": 16142302,
"new_client_acquisition": 1,
"organic_growth": 0.07,
"quarter": 3,
"revenue_per_employee": 65353
},
{
"average_project_size": 108350,
"billable_hours_per_employee": 112,
"client_concentration": 0.36,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.72,
"gross_billings": 19779986,
"net_revenue": 16069363,
"new_client_acquisition": 4,
"organic_growth": 0.03,
"quarter": 4,
"revenue_per_employee": 65058
}
],
"balance_sheet": [
{
"assets": 22614022,
"current_assets": 9794976,
"current_liabilities": 6244497,
"equity": 14022362,
"fixed_assets": 12819046,
"liabilities": 12622203,
"long_term_liabilities": 6377706,
"quarter": 1
},
{
"assets": 23081679,
"current_assets": 8060167,
"current_liabilities": 6038039,
"equity": 14375237,
"fixed_assets": 15021512,
"liabilities": 12958605,
"long_term_liabilities": 6920566,
"quarter": 2
},
{
"assets": 23559008,
"current_assets": 7592810,
"current_liabilities": 7346118,
"equity": 14672509,
"fixed_assets": 15966198,
"liabilities": 13303974,
"long_term_liabilities": 5957856,
"quarter": 3
},
{
"assets": 24046207,
"current_assets": 8788899,
"current_liabilities": 6069916,
"equity": 14380638,
"fixed_assets": 15257308,
"liabilities": 13658547,
"long_term_liabilities": 7588631,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 39273,
"financing_cash_flow": -189417,
"investing_cash_flow": -113742,
"net_cash_flow": 4062531,
"operating_cash_flow": 4718065,
"quarter": 1
},
{
"change_in_working_capital": -22425,
"financing_cash_flow": -159135,
"investing_cash_flow": -455841,
"net_cash_flow": 4810808,
"operating_cash_flow": 5164669,
"quarter": 2
},
{
"change_in_working_capital": 78988,
"financing_cash_flow": 98289,
"investing_cash_flow": -133370,
"net_cash_flow": 4992767,
"operating_cash_flow": 5296949,
"quarter": 3
},
{
"change_in_working_capital": -42050,
"financing_cash_flow": -163081,
"investing_cash_flow": -260203,
"net_cash_flow": 4206311,
"operating_cash_flow": 4752782,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7203130429430024,
"current_ratio": 1.568577260906683,
"debt_to_equity_ratio": 0.9001481348149477,
"profit_margin": 0.24743690211444103,
"quarter": 1,
"return_on_assets": 0.17823202789844284,
"return_on_equity": 0.2874368098612773
},
{
"asset_turnover_ratio": 0.7025300022585013,
"current_ratio": 1.3348981349739544,
"debt_to_equity_ratio": 0.9014533116914872,
"profit_margin": 0.26222713574334594,
"quarter": 2,
"return_on_assets": 0.18422243026601315,
"return_on_equity": 0.2957977666733425
},
{
"asset_turnover_ratio": 0.6851859806660789,
"current_ratio": 1.0335812738101948,
"debt_to_equity_ratio": 0.9067279495279232,
"profit_margin": 0.27365830474488706,
"quarter": 3,
"return_on_assets": 0.18750683390404213,
"return_on_equity": 0.3010715481585324
},
{
"asset_turnover_ratio": 0.6682701766644528,
"current_ratio": 1.4479440901653333,
"debt_to_equity_ratio": 0.9497872764754943,
"profit_margin": 0.24848390069973528,
"quarter": 4,
"return_on_assets": 0.1660543802188844,
"return_on_equity": 0.27766348057714824
}
],
"income_statement": [
{
"depreciation": 687522,
"expenses": 10629146,
"income_tax": 1629486,
"marketing_expense": 1748056,
"net_income": 5660029,
"net_profit": 4030543,
"operational_expense": 5428663,
"product_revenue": 5126450,
"quarter": 1,
"rd_expense": 1866352,
"revenue": 16289175,
"salaries_expense": 3845163,
"service_revenue": 11162725
},
{
"depreciation": 912506,
"expenses": 10548790,
"income_tax": 1414619,
"marketing_expense": 1436112,
"net_income": 5666782,
"net_profit": 4252163,
"operational_expense": 5508237,
"product_revenue": 4206432,
"quarter": 2,
"rd_expense": 1162400,
"revenue": 16215572,
"salaries_expense": 4280109,
"service_revenue": 12009140
},
{
"depreciation": 879474,
"expenses": 10469042,
"income_tax": 1255785,
"marketing_expense": 1173698,
"net_income": 5673260,
"net_profit": 4417475,
"operational_expense": 5813189,
"product_revenue": 3238100,
"quarter": 3,
"rd_expense": 1526396,
"revenue": 16142302,
"salaries_expense": 3608844,
"service_revenue": 12904202
},
{
"depreciation": 759804,
"expenses": 10389896,
"income_tax": 1686489,
"marketing_expense": 1113509,
"net_income": 5679467,
"net_profit": 3992978,
"operational_expense": 6667618,
"product_revenue": 3329906,
"quarter": 4,
"rd_expense": 1433877,
"revenue": 16069363,
"salaries_expense": 4623382,
"service_revenue": 12739457
}
],
"market_conditions": {
"gdp_growth": [
0.04859439708431905,
0.05710222066107275,
0.061740216674973335,
0.05246627221158354
],
"inflation_rate": [
0.0009369034622801736,
0.005258989601291771,
0.0041613955573279226,
0.0031998373397446552
],
"interest_rate": [
0.011025535000749306,
0.017627835090044786,
0.012974098850122233,
0.017925311731894007
],
"year": 2002
},
"random_event": null,
"year": 2002
},
{
"advertising_kpis": [
{
"average_project_size": 111228,
"billable_hours_per_employee": 148,
"client_concentration": 0.36,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.73,
"gross_billings": 6811532,
"net_revenue": 5346442,
"new_client_acquisition": 2,
"organic_growth": -0.05,
"quarter": 1,
"revenue_per_employee": 21646
},
{
"average_project_size": 192590,
"billable_hours_per_employee": 144,
"client_concentration": 0.38,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.77,
"gross_billings": 6090663,
"net_revenue": 5437149,
"new_client_acquisition": 1,
"organic_growth": -0.03,
"quarter": 2,
"revenue_per_employee": 22013
},
{
"average_project_size": 125436,
"billable_hours_per_employee": 98,
"client_concentration": 0.27,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.73,
"gross_billings": 6141393,
"net_revenue": 5529395,
"new_client_acquisition": 1,
"organic_growth": -0.04,
"quarter": 3,
"revenue_per_employee": 22386
},
{
"average_project_size": 119830,
"billable_hours_per_employee": 114,
"client_concentration": 0.15,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.75,
"gross_billings": 6214357,
"net_revenue": 5623206,
"new_client_acquisition": 2,
"organic_growth": 0.02,
"quarter": 4,
"revenue_per_employee": 22766
}
],
"balance_sheet": [
{
"assets": 7600717,
"current_assets": 3365297,
"current_liabilities": 2530366,
"equity": 4237082,
"fixed_assets": 4235420,
"liabilities": 4463626,
"long_term_liabilities": 1933260,
"quarter": 1
},
{
"assets": 7750149,
"current_assets": 2768994,
"current_liabilities": 2432608,
"equity": 4356106,
"fixed_assets": 4981155,
"liabilities": 4520893,
"long_term_liabilities": 2088285,
"quarter": 2
},
{
"assets": 7902520,
"current_assets": 3734493,
"current_liabilities": 2034026,
"equity": 4470101,
"fixed_assets": 4168027,
"liabilities": 4578894,
"long_term_liabilities": 2544868,
"quarter": 3
},
{
"assets": 8057886,
"current_assets": 2543436,
"current_liabilities": 2554556,
"equity": 4733028,
"fixed_assets": 5514450,
"liabilities": 4637639,
"long_term_liabilities": 2083083,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 22599,
"financing_cash_flow": 65943,
"investing_cash_flow": -469322,
"net_cash_flow": 1422969,
"operating_cash_flow": 1474019,
"quarter": 1
},
{
"change_in_working_capital": -99309,
"financing_cash_flow": 101595,
"investing_cash_flow": -265183,
"net_cash_flow": 1048705,
"operating_cash_flow": 1439399,
"quarter": 2
},
{
"change_in_working_capital": -50980,
"financing_cash_flow": -80696,
"investing_cash_flow": -493315,
"net_cash_flow": 982800,
"operating_cash_flow": 1361774,
"quarter": 3
},
{
"change_in_working_capital": 77804,
"financing_cash_flow": -65614,
"investing_cash_flow": -164736,
"net_cash_flow": 1538100,
"operating_cash_flow": 1678006,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7034128490772646,
"current_ratio": 1.3299645189668214,
"debt_to_equity_ratio": 1.0534669850618892,
"profit_margin": 0.20574262285086045,
"quarter": 1,
"return_on_assets": 0.14472200451615289,
"return_on_equity": 0.2596105055318731
},
{
"asset_turnover_ratio": 0.7015541249594041,
"current_ratio": 1.1382820413317722,
"debt_to_equity_ratio": 1.0378289692675065,
"profit_margin": 0.20725015996434895,
"quarter": 2,
"return_on_assets": 0.14539720462148534,
"return_on_equity": 0.2586828695169493
},
{
"asset_turnover_ratio": 0.6997002222075996,
"current_ratio": 1.836010454143654,
"debt_to_equity_ratio": 1.024337928829796,
"profit_margin": 0.20734185204710462,
"quarter": 3,
"return_on_assets": 0.14507713995029434,
"return_on_equity": 0.2564763078060205
},
{
"asset_turnover_ratio": 0.6978512726538946,
"current_ratio": 0.9956469930586763,
"debt_to_equity_ratio": 0.9798460942973505,
"profit_margin": 0.23345774634612354,
"quarter": 4,
"return_on_assets": 0.16291878539855242,
"return_on_equity": 0.2773659906512279
}
],
"income_statement": [
{
"depreciation": 374028,
"expenses": 3849515,
"income_tax": 396936,
"marketing_expense": 502892,
"net_income": 1496927,
"net_profit": 1099991,
"operational_expense": 2475550,
"product_revenue": 1196834,
"quarter": 1,
"rd_expense": 666874,
"revenue": 5346442,
"salaries_expense": 1250283,
"service_revenue": 4149608
},
{
"depreciation": 312549,
"expenses": 3885765,
"income_tax": 424534,
"marketing_expense": 547766,
"net_income": 1551384,
"net_profit": 1126850,
"operational_expense": 2388093,
"product_revenue": 1526651,
"quarter": 2,
"rd_expense": 731773,
"revenue": 5437149,
"salaries_expense": 1544913,
"service_revenue": 3910498
},
{
"depreciation": 215299,
"expenses": 3922357,
"income_tax": 460563,
"marketing_expense": 719019,
"net_income": 1607038,
"net_profit": 1146475,
"operational_expense": 2668440,
"product_revenue": 1936702,
"quarter": 3,
"rd_expense": 528299,
"revenue": 5529395,
"salaries_expense": 1385445,
"service_revenue": 3592693
},
{
"depreciation": 365225,
"expenses": 3959293,
"income_tax": 351132,
"marketing_expense": 473105,
"net_income": 1663913,
"net_profit": 1312781,
"operational_expense": 2315042,
"product_revenue": 1581000,
"quarter": 4,
"rd_expense": 752291,
"revenue": 5623206,
"salaries_expense": 1637975,
"service_revenue": 4042206
}
],
"market_conditions": {
"gdp_growth": [
0.06635597743926404,
0.05737982709195934,
0.06406006783024694,
0.05316573341156099
],
"inflation_rate": [
0.0045097473591543735,
0.00948626414732448,
0.010886320195910331,
0.011417920382827414
],
"interest_rate": [
0.0171787800728606,
0.019274775631654823,
0.013427108877213488,
0.019493391661729417
],
"year": 2003
},
"random_event": null,
"year": 2003
}
] |
{
"advertising_type": "Social Media Campaigns",
"financial_health": "Excellent",
"founding_year": 2003,
"industry": "Advertising",
"location": "East Daniellestad",
"name": "Hernandez Group",
"num_employees": 410,
"region": "Latin America",
"revenue_size": "Medium",
"website": "www.hernandezgroup.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 71204,
"billable_hours_per_employee": 98,
"client_concentration": 0.3,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.71,
"gross_billings": 13563731,
"net_revenue": 10496754,
"new_client_acquisition": 3,
"organic_growth": 0,
"quarter": 1,
"revenue_per_employee": 25602
},
{
"average_project_size": 132212,
"billable_hours_per_employee": 141,
"client_concentration": 0.28,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.72,
"gross_billings": 12274921,
"net_revenue": 10973548,
"new_client_acquisition": 1,
"organic_growth": 0.06,
"quarter": 2,
"revenue_per_employee": 26765
},
{
"average_project_size": 184244,
"billable_hours_per_employee": 98,
"client_concentration": 0.27,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.72,
"gross_billings": 13111476,
"net_revenue": 11472000,
"new_client_acquisition": 4,
"organic_growth": 0.07,
"quarter": 3,
"revenue_per_employee": 27980
},
{
"average_project_size": 117980,
"billable_hours_per_employee": 122,
"client_concentration": 0.25,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.67,
"gross_billings": 13855512,
"net_revenue": 11993093,
"new_client_acquisition": 2,
"organic_growth": 0,
"quarter": 4,
"revenue_per_employee": 29251
}
],
"balance_sheet": [
{
"assets": 10586945,
"current_assets": 5213918,
"current_liabilities": 2029262,
"equity": 8062816,
"fixed_assets": 5373027,
"liabilities": 4839105,
"long_term_liabilities": 2809843,
"quarter": 1
},
{
"assets": 10800817,
"current_assets": 3574631,
"current_liabilities": 2345378,
"equity": 8319683,
"fixed_assets": 7226186,
"liabilities": 4938140,
"long_term_liabilities": 2592762,
"quarter": 2
},
{
"assets": 11019010,
"current_assets": 4704351,
"current_liabilities": 3015669,
"equity": 8784337,
"fixed_assets": 6314659,
"liabilities": 5039201,
"long_term_liabilities": 2023532,
"quarter": 3
},
{
"assets": 11241611,
"current_assets": 5131278,
"current_liabilities": 3022745,
"equity": 9007390,
"fixed_assets": 6110333,
"liabilities": 5142332,
"long_term_liabilities": 2119587,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 3580,
"financing_cash_flow": 47256,
"investing_cash_flow": -224850,
"net_cash_flow": 2540070,
"operating_cash_flow": 2735487,
"quarter": 1
},
{
"change_in_working_capital": -72255,
"financing_cash_flow": -195618,
"investing_cash_flow": -241459,
"net_cash_flow": 2474422,
"operating_cash_flow": 2843948,
"quarter": 2
},
{
"change_in_working_capital": 74103,
"financing_cash_flow": 21298,
"investing_cash_flow": -245507,
"net_cash_flow": 3131196,
"operating_cash_flow": 3407295,
"quarter": 3
},
{
"change_in_working_capital": -76729,
"financing_cash_flow": -167826,
"investing_cash_flow": -376062,
"net_cash_flow": 3195460,
"operating_cash_flow": 3431065,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9914809229669183,
"current_ratio": 2.569366597314689,
"debt_to_equity_ratio": 0.6001755466080337,
"profit_margin": 0.2205420837718022,
"quarter": 1,
"return_on_assets": 0.21866326877111386,
"return_on_equity": 0.2871175529740478
},
{
"asset_turnover_ratio": 1.0159924013155672,
"current_ratio": 1.5241172211899319,
"debt_to_equity_ratio": 0.593549057097488,
"profit_margin": 0.22390260652252125,
"quarter": 2,
"return_on_assets": 0.22748334686163094,
"return_on_equity": 0.29532447330024475
},
{
"asset_turnover_ratio": 1.0411098637717908,
"current_ratio": 1.559969280448219,
"debt_to_equity_ratio": 0.5736575224743768,
"profit_margin": 0.24446722454672246,
"quarter": 3,
"return_on_assets": 0.254517238844506,
"return_on_equity": 0.3192646183770044
},
{
"asset_turnover_ratio": 1.0668482479957722,
"current_ratio": 1.6975556985455273,
"debt_to_equity_ratio": 0.5709014486993458,
"profit_margin": 0.24248215201866608,
"quarter": 4,
"return_on_assets": 0.2586916590513584,
"return_on_equity": 0.3228583418726179
}
],
"income_statement": [
{
"depreciation": 420511,
"expenses": 7277856,
"income_tax": 903922,
"marketing_expense": 737167,
"net_income": 3218898,
"net_profit": 2314976,
"operational_expense": 4769434,
"product_revenue": 4003713,
"quarter": 1,
"rd_expense": 1420671,
"revenue": 10496754,
"salaries_expense": 2520009,
"service_revenue": 6493041
},
{
"depreciation": 386942,
"expenses": 7586778,
"income_tax": 929764,
"marketing_expense": 1081585,
"net_income": 3386770,
"net_profit": 2457006,
"operational_expense": 4924966,
"product_revenue": 3626820,
"quarter": 2,
"rd_expense": 1296889,
"revenue": 10973548,
"salaries_expense": 2832315,
"service_revenue": 7346728
},
{
"depreciation": 602767,
"expenses": 7908813,
"income_tax": 758659,
"marketing_expense": 1084892,
"net_income": 3563187,
"net_profit": 2804528,
"operational_expense": 4426075,
"product_revenue": 3416088,
"quarter": 3,
"rd_expense": 948885,
"revenue": 11472000,
"salaries_expense": 3363576,
"service_revenue": 8055912
},
{
"depreciation": 522954,
"expenses": 8244518,
"income_tax": 840464,
"marketing_expense": 1293920,
"net_income": 3748575,
"net_profit": 2908111,
"operational_expense": 4948694,
"product_revenue": 3210415,
"quarter": 4,
"rd_expense": 1351307,
"revenue": 11993093,
"salaries_expense": 3816168,
"service_revenue": 8782678
}
],
"market_conditions": {
"gdp_growth": [
0.02731529824001417,
0.026346722678534818,
0.028366384676825177,
0.02784334908821649
],
"inflation_rate": [
0.010935560548776233,
0.0092391225926633,
0.009603281041929312,
0.004154288442737482
],
"interest_rate": [
0.014349216571553206,
0.013479689578141739,
0.013871767271543755,
0.013616956533391329
],
"year": 2003
},
"random_event": {
"description": "Hernandez Group Expansion to New Market in 2003",
"impact": 0.05,
"type": "Expansion to New Market"
},
"year": 2003
},
{
"advertising_kpis": [
{
"average_project_size": 175457,
"billable_hours_per_employee": 103,
"client_concentration": 0.12,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.7,
"gross_billings": 6166754,
"net_revenue": 5258278,
"new_client_acquisition": 1,
"organic_growth": -0.02,
"quarter": 1,
"revenue_per_employee": 12825
},
{
"average_project_size": 93782,
"billable_hours_per_employee": 88,
"client_concentration": 0.12,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.75,
"gross_billings": 6156967,
"net_revenue": 5379200,
"new_client_acquisition": 2,
"organic_growth": -0.04,
"quarter": 2,
"revenue_per_employee": 13120
},
{
"average_project_size": 93749,
"billable_hours_per_employee": 106,
"client_concentration": 0.18,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.61,
"gross_billings": 6108174,
"net_revenue": 5502904,
"new_client_acquisition": 4,
"organic_growth": 0.14,
"quarter": 3,
"revenue_per_employee": 13422
},
{
"average_project_size": 176322,
"billable_hours_per_employee": 131,
"client_concentration": 0.25,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.71,
"gross_billings": 7176833,
"net_revenue": 5629452,
"new_client_acquisition": 3,
"organic_growth": 0.11,
"quarter": 4,
"revenue_per_employee": 13730
}
],
"balance_sheet": [
{
"assets": 7828073,
"current_assets": 2611208,
"current_liabilities": 2349380,
"equity": 4600200,
"fixed_assets": 5216865,
"liabilities": 4329251,
"long_term_liabilities": 1979871,
"quarter": 1
},
{
"assets": 8014349,
"current_assets": 3527313,
"current_liabilities": 2279743,
"equity": 4840411,
"fixed_assets": 4487036,
"liabilities": 4368054,
"long_term_liabilities": 2088311,
"quarter": 2
},
{
"assets": 8205059,
"current_assets": 3213168,
"current_liabilities": 2637096,
"equity": 4904890,
"fixed_assets": 4991891,
"liabilities": 4407205,
"long_term_liabilities": 1770109,
"quarter": 3
},
{
"assets": 8400307,
"current_assets": 4142897,
"current_liabilities": 1879015,
"equity": 5122342,
"fixed_assets": 4257410,
"liabilities": 4446707,
"long_term_liabilities": 2567692,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 33489,
"financing_cash_flow": -138661,
"investing_cash_flow": -306589,
"net_cash_flow": 1130936,
"operating_cash_flow": 1322237,
"quarter": 1
},
{
"change_in_working_capital": -77443,
"financing_cash_flow": 134464,
"investing_cash_flow": -177521,
"net_cash_flow": 1407613,
"operating_cash_flow": 1431761,
"quarter": 2
},
{
"change_in_working_capital": -3717,
"financing_cash_flow": 176545,
"investing_cash_flow": -429619,
"net_cash_flow": 972312,
"operating_cash_flow": 1449967,
"quarter": 3
},
{
"change_in_working_capital": -93899,
"financing_cash_flow": 30331,
"investing_cash_flow": -332427,
"net_cash_flow": 952059,
"operating_cash_flow": 1395399,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6717206137449152,
"current_ratio": 1.1114455728745456,
"debt_to_equity_ratio": 0.9411006043215512,
"profit_margin": 0.2094560234358092,
"quarter": 1,
"return_on_assets": 0.14069592861487112,
"return_on_equity": 0.239419590452589
},
{
"asset_turnover_ratio": 0.6711961258487745,
"current_ratio": 1.547241509240296,
"debt_to_equity_ratio": 0.902413865268879,
"profit_margin": 0.22198765615704938,
"quarter": 2,
"return_on_assets": 0.1489972547988614,
"return_on_equity": 0.24669723294158286
},
{
"asset_turnover_ratio": 0.670672081699839,
"current_ratio": 1.218449385232847,
"debt_to_equity_ratio": 0.8985328926846473,
"profit_margin": 0.20117305335510124,
"quarter": 3,
"return_on_assets": 0.13492115047557854,
"return_on_equity": 0.2257004744245029
},
{
"asset_turnover_ratio": 0.6701483648157145,
"current_ratio": 2.204823803961118,
"debt_to_equity_ratio": 0.8681003728372686,
"profit_margin": 0.20761203754823737,
"quarter": 4,
"return_on_assets": 0.13913086747901,
"return_on_equity": 0.22816555395949742
}
],
"income_statement": [
{
"depreciation": 220859,
"expenses": 3733394,
"income_tax": 423506,
"marketing_expense": 565250,
"net_income": 1524884,
"net_profit": 1101378,
"operational_expense": 2168210,
"product_revenue": 1601555,
"quarter": 1,
"rd_expense": 657500,
"revenue": 5258278,
"salaries_expense": 1398459,
"service_revenue": 3656723
},
{
"depreciation": 237645,
"expenses": 3839942,
"income_tax": 345142,
"marketing_expense": 396819,
"net_income": 1539258,
"net_profit": 1194116,
"operational_expense": 2290836,
"product_revenue": 1599451,
"quarter": 2,
"rd_expense": 439859,
"revenue": 5379200,
"salaries_expense": 1857966,
"service_revenue": 3779749
},
{
"depreciation": 342931,
"expenses": 3949532,
"income_tax": 446336,
"marketing_expense": 419732,
"net_income": 1553372,
"net_profit": 1107036,
"operational_expense": 2437806,
"product_revenue": 2179325,
"quarter": 3,
"rd_expense": 453065,
"revenue": 5502904,
"salaries_expense": 1247932,
"service_revenue": 3323579
},
{
"depreciation": 226657,
"expenses": 4062250,
"income_tax": 398460,
"marketing_expense": 569459,
"net_income": 1567202,
"net_profit": 1168742,
"operational_expense": 2587199,
"product_revenue": 1805565,
"quarter": 4,
"rd_expense": 705495,
"revenue": 5629452,
"salaries_expense": 1924750,
"service_revenue": 3823887
}
],
"market_conditions": {
"gdp_growth": [
0.04399237006040004,
0.03957295488915826,
0.044560836796214046,
0.04250981350395141
],
"inflation_rate": [
0.009109592885453214,
0.010750066531227016,
0.014138418361763057,
0.013930832289936444
],
"interest_rate": [
0.015611692834126334,
0.017224680879913294,
0.021030848281632136,
0.01828084703010126
],
"year": 2004
},
"random_event": {
"description": "Hernandez Group Technology Adoption in 2004",
"impact": 0,
"type": "Technology Adoption"
},
"year": 2004
},
{
"advertising_kpis": [
{
"average_project_size": 138362,
"billable_hours_per_employee": 131,
"client_concentration": 0.34,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.71,
"gross_billings": 13904567,
"net_revenue": 11284401,
"new_client_acquisition": 4,
"organic_growth": 0.03,
"quarter": 1,
"revenue_per_employee": 27523
},
{
"average_project_size": 82313,
"billable_hours_per_employee": 102,
"client_concentration": 0.37,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.67,
"gross_billings": 15033672,
"net_revenue": 11732266,
"new_client_acquisition": 5,
"organic_growth": 0,
"quarter": 2,
"revenue_per_employee": 28615
},
{
"average_project_size": 196774,
"billable_hours_per_employee": 111,
"client_concentration": 0.19,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.72,
"gross_billings": 15700477,
"net_revenue": 12197907,
"new_client_acquisition": 4,
"organic_growth": -0.03,
"quarter": 3,
"revenue_per_employee": 29751
},
{
"average_project_size": 131505,
"billable_hours_per_employee": 126,
"client_concentration": 0.38,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.62,
"gross_billings": 14257210,
"net_revenue": 12682029,
"new_client_acquisition": 3,
"organic_growth": 0.12,
"quarter": 4,
"revenue_per_employee": 30932
}
],
"balance_sheet": [
{
"assets": 13526714,
"current_assets": 6622760,
"current_liabilities": 3671309,
"equity": 9459093,
"fixed_assets": 6903954,
"liabilities": 6317385,
"long_term_liabilities": 2646076,
"quarter": 1
},
{
"assets": 13765877,
"current_assets": 6542791,
"current_liabilities": 3031511,
"equity": 9762787,
"fixed_assets": 7223086,
"liabilities": 6494117,
"long_term_liabilities": 3462606,
"quarter": 2
},
{
"assets": 14009268,
"current_assets": 4737411,
"current_liabilities": 3733508,
"equity": 9855317,
"fixed_assets": 9271857,
"liabilities": 6675793,
"long_term_liabilities": 2942285,
"quarter": 3
},
{
"assets": 14256963,
"current_assets": 4359820,
"current_liabilities": 2892675,
"equity": 9991862,
"fixed_assets": 9897143,
"liabilities": 6862552,
"long_term_liabilities": 3969877,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -36079,
"financing_cash_flow": 55064,
"investing_cash_flow": -430032,
"net_cash_flow": 2703032,
"operating_cash_flow": 3067608,
"quarter": 1
},
{
"change_in_working_capital": 53979,
"financing_cash_flow": 182330,
"investing_cash_flow": -245844,
"net_cash_flow": 2781327,
"operating_cash_flow": 3122617,
"quarter": 2
},
{
"change_in_working_capital": 52153,
"financing_cash_flow": 163122,
"investing_cash_flow": -411611,
"net_cash_flow": 2893872,
"operating_cash_flow": 3340748,
"quarter": 3
},
{
"change_in_working_capital": -39835,
"financing_cash_flow": 12478,
"investing_cash_flow": -218571,
"net_cash_flow": 2891760,
"operating_cash_flow": 3120770,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8342307673541408,
"current_ratio": 1.8039233417835436,
"debt_to_equity_ratio": 0.6678637158974967,
"profit_margin": 0.19936937724917786,
"quarter": 1,
"return_on_assets": 0.16632006856949885,
"return_on_equity": 0.23784140826187036
},
{
"asset_turnover_ratio": 0.852271598823671,
"current_ratio": 2.1582606825441175,
"debt_to_equity_ratio": 0.6651908927235635,
"profit_margin": 0.21232275163212289,
"quarter": 2,
"return_on_assets": 0.1809566510001506,
"return_on_equity": 0.25515531579250883
},
{
"asset_turnover_ratio": 0.870702666263505,
"current_ratio": 1.2688900090745754,
"debt_to_equity_ratio": 0.6773798346618378,
"profit_margin": 0.2067438290847766,
"quarter": 3,
"return_on_assets": 0.18001240321764134,
"return_on_equity": 0.25588644180598147
},
{
"asset_turnover_ratio": 0.8895322937991773,
"current_ratio": 1.507193168952613,
"debt_to_equity_ratio": 0.6868141293384556,
"profit_margin": 0.20481351998170008,
"quarter": 4,
"return_on_assets": 0.1821882402304053,
"return_on_equity": 0.25995665272398677
}
],
"income_statement": [
{
"depreciation": 817844,
"expenses": 8221982,
"income_tax": 812655,
"marketing_expense": 1288503,
"net_income": 3062419,
"net_profit": 2249764,
"operational_expense": 4599856,
"product_revenue": 2999754,
"quarter": 1,
"rd_expense": 982179,
"revenue": 11284401,
"salaries_expense": 3966368,
"service_revenue": 8284647
},
{
"depreciation": 631590,
"expenses": 8570885,
"income_tax": 670354,
"marketing_expense": 1688024,
"net_income": 3161381,
"net_profit": 2491027,
"operational_expense": 5114403,
"product_revenue": 3413063,
"quarter": 2,
"rd_expense": 1650149,
"revenue": 11732266,
"salaries_expense": 3218061,
"service_revenue": 8319203
},
{
"depreciation": 818906,
"expenses": 8934594,
"income_tax": 741471,
"marketing_expense": 1188069,
"net_income": 3263313,
"net_profit": 2521842,
"operational_expense": 4981058,
"product_revenue": 3888530,
"quarter": 3,
"rd_expense": 1624816,
"revenue": 12197907,
"salaries_expense": 4393173,
"service_revenue": 8309377
},
{
"depreciation": 523319,
"expenses": 9313737,
"income_tax": 770841,
"marketing_expense": 1247553,
"net_income": 3368292,
"net_profit": 2597451,
"operational_expense": 4926210,
"product_revenue": 4544162,
"quarter": 4,
"rd_expense": 1323273,
"revenue": 12682029,
"salaries_expense": 3550427,
"service_revenue": 8137867
}
],
"market_conditions": {
"gdp_growth": [
0.06005314462733277,
0.06255633753525051,
0.058346990051716494,
0.06515614512186613
],
"inflation_rate": [
0.0061044504714798595,
0.004399192546036611,
0.005957224339774936,
0.006178579186800217
],
"interest_rate": [
0.011415246950616756,
0.013940959055638767,
0.01600084297620277,
0.017959423020371252
],
"year": 2005
},
"random_event": {
"description": "Hernandez Group Senior Leadership Change in 2005",
"impact": 0.01,
"type": "Senior Leadership Change"
},
"year": 2005
},
{
"advertising_kpis": [
{
"average_project_size": 89609,
"billable_hours_per_employee": 146,
"client_concentration": 0.16,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.68,
"gross_billings": 12654700,
"net_revenue": 11399516,
"new_client_acquisition": 2,
"organic_growth": -0.02,
"quarter": 1,
"revenue_per_employee": 27804
},
{
"average_project_size": 94188,
"billable_hours_per_employee": 130,
"client_concentration": 0.23,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.73,
"gross_billings": 14645209,
"net_revenue": 11613983,
"new_client_acquisition": 1,
"organic_growth": 0.1,
"quarter": 2,
"revenue_per_employee": 28327
},
{
"average_project_size": 81846,
"billable_hours_per_employee": 138,
"client_concentration": 0.36,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.64,
"gross_billings": 13496883,
"net_revenue": 11832484,
"new_client_acquisition": 2,
"organic_growth": 0.14,
"quarter": 3,
"revenue_per_employee": 28860
},
{
"average_project_size": 171765,
"billable_hours_per_employee": 136,
"client_concentration": 0.17,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.61,
"gross_billings": 14240027,
"net_revenue": 12055097,
"new_client_acquisition": 2,
"organic_growth": 0.12,
"quarter": 4,
"revenue_per_employee": 29403
}
],
"balance_sheet": [
{
"assets": 13966272,
"current_assets": 6013122,
"current_liabilities": 3021698,
"equity": 10528138,
"fixed_assets": 7953150,
"liabilities": 5951556,
"long_term_liabilities": 2929858,
"quarter": 1
},
{
"assets": 14408052,
"current_assets": 6250014,
"current_liabilities": 2624849,
"equity": 11017609,
"fixed_assets": 8158038,
"liabilities": 6057130,
"long_term_liabilities": 3432281,
"quarter": 2
},
{
"assets": 14863805,
"current_assets": 4796258,
"current_liabilities": 3397316,
"equity": 11339154,
"fixed_assets": 10067547,
"liabilities": 6164577,
"long_term_liabilities": 2767261,
"quarter": 3
},
{
"assets": 15333975,
"current_assets": 6128817,
"current_liabilities": 3530720,
"equity": 12035292,
"fixed_assets": 9205158,
"liabilities": 6273930,
"long_term_liabilities": 2743210,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 83915,
"financing_cash_flow": -185784,
"investing_cash_flow": -240560,
"net_cash_flow": 3065294,
"operating_cash_flow": 3292508,
"quarter": 1
},
{
"change_in_working_capital": 15900,
"financing_cash_flow": -65084,
"investing_cash_flow": -109391,
"net_cash_flow": 2697823,
"operating_cash_flow": 3240468,
"quarter": 2
},
{
"change_in_working_capital": 52179,
"financing_cash_flow": -6353,
"investing_cash_flow": -134049,
"net_cash_flow": 3189307,
"operating_cash_flow": 3258356,
"quarter": 3
},
{
"change_in_working_capital": 31376,
"financing_cash_flow": -157724,
"investing_cash_flow": -347099,
"net_cash_flow": 3329550,
"operating_cash_flow": 3603328,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8162175274833542,
"current_ratio": 1.9899811298150907,
"debt_to_equity_ratio": 0.5652999609237644,
"profit_margin": 0.22048497497613057,
"quarter": 1,
"return_on_assets": 0.17996370112224652,
"return_on_equity": 0.23873376279832198
},
{
"asset_turnover_ratio": 0.8060758664668894,
"current_ratio": 2.3810946839227705,
"debt_to_equity_ratio": 0.5497681030430468,
"profit_margin": 0.22961003128728533,
"quarter": 2,
"return_on_assets": 0.18508310491938812,
"return_on_equity": 0.24203863106777523
},
{
"asset_turnover_ratio": 0.7960602281851787,
"current_ratio": 1.4117785922769621,
"debt_to_equity_ratio": 0.5436540503815364,
"profit_margin": 0.22310835155154235,
"quarter": 3,
"return_on_assets": 0.17760768524613987,
"return_on_equity": 0.23281507597480378
},
{
"asset_turnover_ratio": 0.7861690787939852,
"current_ratio": 1.7358547265147053,
"debt_to_equity_ratio": 0.5212943732482768,
"profit_margin": 0.2468040696810652,
"quarter": 4,
"return_on_assets": 0.19402972810376956,
"return_on_equity": 0.24721020478771932
}
],
"income_statement": [
{
"depreciation": 779086,
"expenses": 7940053,
"income_tax": 946041,
"marketing_expense": 876763,
"net_income": 3459463,
"net_profit": 2513422,
"operational_expense": 4168534,
"product_revenue": 3387627,
"quarter": 1,
"rd_expense": 1459347,
"revenue": 11399516,
"salaries_expense": 2974313,
"service_revenue": 8011889
},
{
"depreciation": 573781,
"expenses": 8064695,
"income_tax": 882601,
"marketing_expense": 1411167,
"net_income": 3549288,
"net_profit": 2666687,
"operational_expense": 5507884,
"product_revenue": 3173276,
"quarter": 2,
"rd_expense": 1385685,
"revenue": 11613983,
"salaries_expense": 3457537,
"service_revenue": 8440707
},
{
"depreciation": 618430,
"expenses": 8191294,
"income_tax": 1001264,
"marketing_expense": 978846,
"net_income": 3641190,
"net_profit": 2639926,
"operational_expense": 4222101,
"product_revenue": 2443014,
"quarter": 3,
"rd_expense": 1558506,
"revenue": 11832484,
"salaries_expense": 3641234,
"service_revenue": 9389470
},
{
"depreciation": 628081,
"expenses": 8319880,
"income_tax": 759970,
"marketing_expense": 1393054,
"net_income": 3735217,
"net_profit": 2975247,
"operational_expense": 5695037,
"product_revenue": 3543661,
"quarter": 4,
"rd_expense": 1031175,
"revenue": 12055097,
"salaries_expense": 4059442,
"service_revenue": 8511436
}
],
"market_conditions": {
"gdp_growth": [
0.03413149813227383,
0.03302288399928934,
0.03092199107199297,
0.0328139466262177
],
"inflation_rate": [
0.001097123781733698,
0.008787673158063166,
0.00980168608079469,
0.007493829738852676
],
"interest_rate": [
0.013538309954710497,
0.015258281715030412,
0.013533077029487162,
0.01420353386570587
],
"year": 2006
},
"random_event": null,
"year": 2006
},
{
"advertising_kpis": [
{
"average_project_size": 195057,
"billable_hours_per_employee": 112,
"client_concentration": 0.35,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.63,
"gross_billings": 20171481,
"net_revenue": 18307224,
"new_client_acquisition": 1,
"organic_growth": 0.12,
"quarter": 1,
"revenue_per_employee": 44652
},
{
"average_project_size": 103889,
"billable_hours_per_employee": 83,
"client_concentration": 0.27,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.66,
"gross_billings": 24246946,
"net_revenue": 18809219,
"new_client_acquisition": 2,
"organic_growth": 0.03,
"quarter": 2,
"revenue_per_employee": 45876
},
{
"average_project_size": 142535,
"billable_hours_per_employee": 92,
"client_concentration": 0.37,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.8,
"gross_billings": 22999205,
"net_revenue": 19324979,
"new_client_acquisition": 3,
"organic_growth": 0,
"quarter": 3,
"revenue_per_employee": 47134
},
{
"average_project_size": 98486,
"billable_hours_per_employee": 129,
"client_concentration": 0.35,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.7,
"gross_billings": 23217971,
"net_revenue": 19854881,
"new_client_acquisition": 5,
"organic_growth": 0,
"quarter": 4,
"revenue_per_employee": 48427
}
],
"balance_sheet": [
{
"assets": 20069717,
"current_assets": 6387398,
"current_liabilities": 6877572,
"equity": 13777614,
"fixed_assets": 13682319,
"liabilities": 11822356,
"long_term_liabilities": 4944784,
"quarter": 1
},
{
"assets": 20650263,
"current_assets": 8370979,
"current_liabilities": 5261670,
"equity": 14575716,
"fixed_assets": 12279284,
"liabilities": 11919280,
"long_term_liabilities": 6657610,
"quarter": 2
},
{
"assets": 21247603,
"current_assets": 6841596,
"current_liabilities": 6872258,
"equity": 14723549,
"fixed_assets": 14406007,
"liabilities": 12016999,
"long_term_liabilities": 5144741,
"quarter": 3
},
{
"assets": 21862221,
"current_assets": 9170965,
"current_liabilities": 5267404,
"equity": 15623086,
"fixed_assets": 12691256,
"liabilities": 12115519,
"long_term_liabilities": 6848115,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -8302,
"financing_cash_flow": 69195,
"investing_cash_flow": -109454,
"net_cash_flow": 5930169,
"operating_cash_flow": 6263830,
"quarter": 1
},
{
"change_in_working_capital": -82615,
"financing_cash_flow": 50372,
"investing_cash_flow": -192415,
"net_cash_flow": 6529795,
"operating_cash_flow": 6751249,
"quarter": 2
},
{
"change_in_working_capital": 81441,
"financing_cash_flow": -86924,
"investing_cash_flow": -473874,
"net_cash_flow": 6533216,
"operating_cash_flow": 6520859,
"quarter": 3
},
{
"change_in_working_capital": -47635,
"financing_cash_flow": -15278,
"investing_cash_flow": -411481,
"net_cash_flow": 6339001,
"operating_cash_flow": 6703224,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9121814722150791,
"current_ratio": 0.92872862690496,
"debt_to_equity_ratio": 0.8580844259390632,
"profit_margin": 0.3020803700222382,
"quarter": 1,
"return_on_assets": 0.2755521166541611,
"return_on_equity": 0.40139410205569703
},
{
"asset_turnover_ratio": 0.9108464623428767,
"current_ratio": 1.590935767541484,
"debt_to_equity_ratio": 0.8177491932471791,
"profit_margin": 0.3107376760300361,
"quarter": 2,
"return_on_assets": 0.2830343129286053,
"return_on_equity": 0.40099114170446243
},
{
"asset_turnover_ratio": 0.9095133695786767,
"current_ratio": 0.9955382932363716,
"debt_to_equity_ratio": 0.8161754343331217,
"profit_margin": 0.284240671102411,
"quarter": 3,
"return_on_assets": 0.25852069054565824,
"return_on_equity": 0.3730720765761027
},
{
"asset_turnover_ratio": 0.9081822473572104,
"current_ratio": 1.7410787173340037,
"debt_to_equity_ratio": 0.7754882102037971,
"profit_margin": 0.295966719719952,
"quarter": 4,
"return_on_assets": 0.2687917206582076,
"return_on_equity": 0.3761346509902077
}
],
"income_statement": [
{
"depreciation": 733577,
"expenses": 11249446,
"income_tax": 1527525,
"marketing_expense": 1511270,
"net_income": 7057778,
"net_profit": 5530253,
"operational_expense": 5668225,
"product_revenue": 5867888,
"quarter": 1,
"rd_expense": 1593485,
"revenue": 18307224,
"salaries_expense": 5140621,
"service_revenue": 12439336
},
{
"depreciation": 906516,
"expenses": 11477696,
"income_tax": 1486790,
"marketing_expense": 1185884,
"net_income": 7331523,
"net_profit": 5844733,
"operational_expense": 6842179,
"product_revenue": 5448131,
"quarter": 2,
"rd_expense": 1311475,
"revenue": 18809219,
"salaries_expense": 3757106,
"service_revenue": 13361088
},
{
"depreciation": 1027914,
"expenses": 11710577,
"income_tax": 2121457,
"marketing_expense": 1385290,
"net_income": 7614402,
"net_profit": 5492945,
"operational_expense": 7191121,
"product_revenue": 4976836,
"quarter": 3,
"rd_expense": 1741312,
"revenue": 19324979,
"salaries_expense": 5274593,
"service_revenue": 14348143
},
{
"depreciation": 826840,
"expenses": 11948183,
"income_tax": 2030314,
"marketing_expense": 1256749,
"net_income": 7906698,
"net_profit": 5876384,
"operational_expense": 7056390,
"product_revenue": 7141472,
"quarter": 4,
"rd_expense": 1758176,
"revenue": 19854881,
"salaries_expense": 4254918,
"service_revenue": 12713409
}
],
"market_conditions": {
"gdp_growth": [
0.04580753198723626,
0.04861823665487462,
0.04477731551997769,
0.045735674048176425
],
"inflation_rate": [
0.004736586358639422,
0.004163678296368645,
0.004831516108111859,
0.0050874867838074465
],
"interest_rate": [
0.023815578434291877,
0.016857913589098193,
0.016905486524464358,
0.021601041703491884
],
"year": 2007
},
"random_event": {
"description": "Hernandez Group Expansion to New Market in 2007",
"impact": -0.06,
"type": "Expansion to New Market"
},
"year": 2007
},
{
"advertising_kpis": [
{
"average_project_size": 129835,
"billable_hours_per_employee": 116,
"client_concentration": 0.39,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.61,
"gross_billings": 21723197,
"net_revenue": 19668790,
"new_client_acquisition": 2,
"organic_growth": 0.02,
"quarter": 1,
"revenue_per_employee": 47973
},
{
"average_project_size": 115883,
"billable_hours_per_employee": 121,
"client_concentration": 0.38,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.75,
"gross_billings": 25493114,
"net_revenue": 20374329,
"new_client_acquisition": 4,
"organic_growth": -0.03,
"quarter": 2,
"revenue_per_employee": 49693
},
{
"average_project_size": 70037,
"billable_hours_per_employee": 95,
"client_concentration": 0.36,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.7,
"gross_billings": 24978748,
"net_revenue": 21105176,
"new_client_acquisition": 1,
"organic_growth": 0.14,
"quarter": 3,
"revenue_per_employee": 51476
},
{
"average_project_size": 195453,
"billable_hours_per_employee": 107,
"client_concentration": 0.38,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.79,
"gross_billings": 24183307,
"net_revenue": 21862240,
"new_client_acquisition": 5,
"organic_growth": 0.06,
"quarter": 4,
"revenue_per_employee": 53323
}
],
"balance_sheet": [
{
"assets": 26706896,
"current_assets": 12926672,
"current_liabilities": 5267883,
"equity": 19768382,
"fixed_assets": 13780224,
"liabilities": 11173297,
"long_term_liabilities": 5905414,
"quarter": 1
},
{
"assets": 27616518,
"current_assets": 13800826,
"current_liabilities": 4651121,
"equity": 20472639,
"fixed_assets": 13815692,
"liabilities": 11488661,
"long_term_liabilities": 6837540,
"quarter": 2
},
{
"assets": 28557122,
"current_assets": 12795490,
"current_liabilities": 5988069,
"equity": 21551356,
"fixed_assets": 15761632,
"liabilities": 11812926,
"long_term_liabilities": 5824857,
"quarter": 3
},
{
"assets": 29529761,
"current_assets": 13752459,
"current_liabilities": 6826609,
"equity": 22196350,
"fixed_assets": 15777302,
"liabilities": 12146344,
"long_term_liabilities": 5319735,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -53487,
"financing_cash_flow": 108350,
"investing_cash_flow": -109159,
"net_cash_flow": 5050947,
"operating_cash_flow": 5270875,
"quarter": 1
},
{
"change_in_working_capital": -69210,
"financing_cash_flow": 2537,
"investing_cash_flow": -495008,
"net_cash_flow": 4831037,
"operating_cash_flow": 5063156,
"quarter": 2
},
{
"change_in_working_capital": -91060,
"financing_cash_flow": -147747,
"investing_cash_flow": -473000,
"net_cash_flow": 5395675,
"operating_cash_flow": 5830442,
"quarter": 3
},
{
"change_in_working_capital": 56336,
"financing_cash_flow": 41923,
"investing_cash_flow": -497424,
"net_cash_flow": 5585751,
"operating_cash_flow": 5690979,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7364685884874079,
"current_ratio": 2.4538646739117023,
"debt_to_equity_ratio": 0.5652104962358578,
"profit_margin": 0.21530470354302425,
"quarter": 1,
"return_on_assets": 0.15856515111303088,
"return_on_equity": 0.21422001051982908
},
{
"asset_turnover_ratio": 0.737758793487289,
"current_ratio": 2.967204250330189,
"debt_to_equity_ratio": 0.5611714737899691,
"profit_margin": 0.21324785714415428,
"quarter": 2,
"return_on_assets": 0.15732548180042102,
"return_on_equity": 0.2122238368976271
},
{
"asset_turnover_ratio": 0.7390512251199544,
"current_ratio": 2.136830754622233,
"debt_to_equity_ratio": 0.5481291293225354,
"profit_margin": 0.22777161393963263,
"quarter": 3,
"return_on_assets": 0.16833489032963475,
"return_on_equity": 0.223056034153953
},
{
"asset_turnover_ratio": 0.7403459851910078,
"current_ratio": 2.014537378660474,
"debt_to_equity_ratio": 0.5472225838932978,
"profit_margin": 0.2201482098815126,
"quarter": 4,
"return_on_assets": 0.1629858433327652,
"return_on_equity": 0.2168344344903554
}
],
"income_statement": [
{
"depreciation": 1036092,
"expenses": 13861802,
"income_tax": 1572205,
"marketing_expense": 2202452,
"net_income": 5806988,
"net_profit": 4234783,
"operational_expense": 7312458,
"product_revenue": 6389543,
"quarter": 1,
"rd_expense": 2246096,
"revenue": 19668790,
"salaries_expense": 4299229,
"service_revenue": 13279247
},
{
"depreciation": 718374,
"expenses": 14363275,
"income_tax": 1666272,
"marketing_expense": 2161293,
"net_income": 6011054,
"net_profit": 4344782,
"operational_expense": 9217636,
"product_revenue": 6946561,
"quarter": 2,
"rd_expense": 1617003,
"revenue": 20374329,
"salaries_expense": 4509750,
"service_revenue": 13427768
},
{
"depreciation": 1023282,
"expenses": 14882889,
"income_tax": 1415127,
"marketing_expense": 1863729,
"net_income": 6222287,
"net_profit": 4807160,
"operational_expense": 9594122,
"product_revenue": 7464339,
"quarter": 3,
"rd_expense": 1983727,
"revenue": 21105176,
"salaries_expense": 4951408,
"service_revenue": 13640837
},
{
"depreciation": 878046,
"expenses": 15421302,
"income_tax": 1628005,
"marketing_expense": 2197807,
"net_income": 6440938,
"net_profit": 4812933,
"operational_expense": 7720733,
"product_revenue": 4632971,
"quarter": 4,
"rd_expense": 2350833,
"revenue": 21862240,
"salaries_expense": 7364916,
"service_revenue": 17229269
}
],
"market_conditions": {
"gdp_growth": [
0.027159761354257912,
0.029717983984236456,
0.03224552690026475,
0.04188251320250298
],
"inflation_rate": [
0.011249402887438045,
0.00319064405093076,
0.004099063404470901,
0.006882997276688526
],
"interest_rate": [
0.018170324320018534,
0.020021057509870727,
0.017797573218100302,
0.02268467985424508
],
"year": 2008
},
"random_event": {
"description": "Hernandez Group Partnership with Major Brand in 2008",
"impact": 0.05,
"type": "Partnership with Major Brand"
},
"year": 2008
},
{
"advertising_kpis": [
{
"average_project_size": 138254,
"billable_hours_per_employee": 108,
"client_concentration": 0.33,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.68,
"gross_billings": 7352501,
"net_revenue": 5949281,
"new_client_acquisition": 2,
"organic_growth": 0.11,
"quarter": 1,
"revenue_per_employee": 14510
},
{
"average_project_size": 88796,
"billable_hours_per_employee": 135,
"client_concentration": 0.35,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.73,
"gross_billings": 7087931,
"net_revenue": 6026286,
"new_client_acquisition": 4,
"organic_growth": 0.03,
"quarter": 2,
"revenue_per_employee": 14698
},
{
"average_project_size": 166202,
"billable_hours_per_employee": 95,
"client_concentration": 0.23,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.73,
"gross_billings": 7216583,
"net_revenue": 6104288,
"new_client_acquisition": 5,
"organic_growth": 0.04,
"quarter": 3,
"revenue_per_employee": 14889
},
{
"average_project_size": 158699,
"billable_hours_per_employee": 130,
"client_concentration": 0.36,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.76,
"gross_billings": 7596938,
"net_revenue": 6183299,
"new_client_acquisition": 3,
"organic_growth": 0.09,
"quarter": 4,
"revenue_per_employee": 15081
}
],
"balance_sheet": [
{
"assets": 8116641,
"current_assets": 3116125,
"current_liabilities": 1552255,
"equity": 5923508,
"fixed_assets": 5000516,
"liabilities": 3801807,
"long_term_liabilities": 2249552,
"quarter": 1
},
{
"assets": 8262148,
"current_assets": 3236991,
"current_liabilities": 1938789,
"equity": 6059106,
"fixed_assets": 5025157,
"liabilities": 3870388,
"long_term_liabilities": 1931599,
"quarter": 2
},
{
"assets": 8410264,
"current_assets": 3457933,
"current_liabilities": 1647569,
"equity": 6217269,
"fixed_assets": 4952331,
"liabilities": 3940206,
"long_term_liabilities": 2292637,
"quarter": 3
},
{
"assets": 8561034,
"current_assets": 3304642,
"current_liabilities": 2149926,
"equity": 6119415,
"fixed_assets": 5256392,
"liabilities": 4011284,
"long_term_liabilities": 1861358,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 37266,
"financing_cash_flow": -68644,
"investing_cash_flow": -422199,
"net_cash_flow": 1680370,
"operating_cash_flow": 1908353,
"quarter": 1
},
{
"change_in_working_capital": 17497,
"financing_cash_flow": -75413,
"investing_cash_flow": -409907,
"net_cash_flow": 1759221,
"operating_cash_flow": 1941341,
"quarter": 2
},
{
"change_in_working_capital": -71215,
"financing_cash_flow": 131911,
"investing_cash_flow": -123641,
"net_cash_flow": 1760919,
"operating_cash_flow": 2121171,
"quarter": 3
},
{
"change_in_working_capital": -4614,
"financing_cash_flow": 121859,
"investing_cash_flow": -463732,
"net_cash_flow": 1820877,
"operating_cash_flow": 1954969,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7329732829134614,
"current_ratio": 2.0074826623203017,
"debt_to_equity_ratio": 0.6418168085533099,
"profit_margin": 0.2703980531428924,
"quarter": 1,
"return_on_assets": 0.19819454870555442,
"return_on_equity": 0.27157454670441905
},
{
"asset_turnover_ratio": 0.7293849008756561,
"current_ratio": 1.669594267349361,
"debt_to_equity_ratio": 0.638772122488037,
"profit_margin": 0.27667886987109475,
"quarter": 2,
"return_on_assets": 0.20180539007531698,
"return_on_equity": 0.2751801998512652
},
{
"asset_turnover_ratio": 0.7258140767043698,
"current_ratio": 2.0988092152741404,
"debt_to_equity_ratio": 0.6337518933152161,
"profit_margin": 0.28622682940254457,
"quarter": 3,
"return_on_assets": 0.20774746191082705,
"return_on_equity": 0.2810254791935173
},
{
"asset_turnover_ratio": 0.7222607689678606,
"current_ratio": 1.537095695386725,
"debt_to_equity_ratio": 0.6555012202963846,
"profit_margin": 0.25385558744611897,
"quarter": 4,
"return_on_assets": 0.1833499317956219,
"return_on_equity": 0.2565057280802168
}
],
"income_statement": [
{
"depreciation": 299679,
"expenses": 3758475,
"income_tax": 582132,
"marketing_expense": 494847,
"net_income": 2190806,
"net_profit": 1608674,
"operational_expense": 2090864,
"product_revenue": 1448580,
"quarter": 1,
"rd_expense": 432027,
"revenue": 5949281,
"salaries_expense": 1565152,
"service_revenue": 4500701
},
{
"depreciation": 273995,
"expenses": 3820653,
"income_tax": 538287,
"marketing_expense": 700673,
"net_income": 2205633,
"net_profit": 1667346,
"operational_expense": 2565377,
"product_revenue": 1805615,
"quarter": 2,
"rd_expense": 502071,
"revenue": 6026286,
"salaries_expense": 1315307,
"service_revenue": 4220671
},
{
"depreciation": 373960,
"expenses": 3883859,
"income_tax": 473218,
"marketing_expense": 436653,
"net_income": 2220429,
"net_profit": 1747211,
"operational_expense": 2269046,
"product_revenue": 1289129,
"quarter": 3,
"rd_expense": 664396,
"revenue": 6104288,
"salaries_expense": 1436218,
"service_revenue": 4815159
},
{
"depreciation": 385304,
"expenses": 3948112,
"income_tax": 665522,
"marketing_expense": 561078,
"net_income": 2235187,
"net_profit": 1569665,
"operational_expense": 2599149,
"product_revenue": 1846469,
"quarter": 4,
"rd_expense": 596215,
"revenue": 6183299,
"salaries_expense": 1238238,
"service_revenue": 4336830
}
],
"market_conditions": {
"gdp_growth": [
0.06646695639218561,
0.056919894151753414,
0.06307025012797818,
0.057478731805607114
],
"inflation_rate": [
0.009861495449045729,
0.009921048972732258,
0.006108623079677794,
0.007892390113873621
],
"interest_rate": [
0.017539111897265574,
0.012897032225732817,
0.011687923345028776,
0.009836730234770899
],
"year": 2009
},
"random_event": null,
"year": 2009
}
] |
{
"advertising_type": "Traditional Advertising",
"financial_health": "Excellent",
"founding_year": 1996,
"industry": "Advertising",
"location": "Jenniferview",
"name": "Ortega LLC",
"num_employees": 506,
"region": "Latin America",
"revenue_size": "Small",
"website": "www.ortegallc.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 135887,
"billable_hours_per_employee": 94,
"client_concentration": 0.22,
"client_retention_rate": 0.9,
"employee_utilization_rate": 0.78,
"gross_billings": 2933119,
"net_revenue": 2440137,
"new_client_acquisition": 4,
"organic_growth": 0.09,
"quarter": 1,
"revenue_per_employee": 4822
},
{
"average_project_size": 123700,
"billable_hours_per_employee": 130,
"client_concentration": 0.2,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.71,
"gross_billings": 3157096,
"net_revenue": 2463406,
"new_client_acquisition": 5,
"organic_growth": 0.06,
"quarter": 2,
"revenue_per_employee": 4868
},
{
"average_project_size": 149835,
"billable_hours_per_employee": 134,
"client_concentration": 0.11,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.79,
"gross_billings": 2855696,
"net_revenue": 2486897,
"new_client_acquisition": 5,
"organic_growth": 0.02,
"quarter": 3,
"revenue_per_employee": 4915
},
{
"average_project_size": 153580,
"billable_hours_per_employee": 116,
"client_concentration": 0.4,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.77,
"gross_billings": 3226971,
"net_revenue": 2510612,
"new_client_acquisition": 3,
"organic_growth": -0.01,
"quarter": 4,
"revenue_per_employee": 4962
}
],
"balance_sheet": [
{
"assets": 3654895,
"current_assets": 1653563,
"current_liabilities": 1134630,
"equity": 2267548,
"fixed_assets": 2001332,
"liabilities": 2000860,
"long_term_liabilities": 866230,
"quarter": 1
},
{
"assets": 3719913,
"current_assets": 1356096,
"current_liabilities": 883248,
"equity": 2263330,
"fixed_assets": 2363817,
"liabilities": 2023812,
"long_term_liabilities": 1140564,
"quarter": 2
},
{
"assets": 3786087,
"current_assets": 1339357,
"current_liabilities": 1180134,
"equity": 2322875,
"fixed_assets": 2446730,
"liabilities": 2047027,
"long_term_liabilities": 866893,
"quarter": 3
},
{
"assets": 3853438,
"current_assets": 1521082,
"current_liabilities": 1197335,
"equity": 2384675,
"fixed_assets": 2332356,
"liabilities": 2070509,
"long_term_liabilities": 873174,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 36971,
"financing_cash_flow": -126886,
"investing_cash_flow": -499669,
"net_cash_flow": 180160,
"operating_cash_flow": 711172,
"quarter": 1
},
{
"change_in_working_capital": -4569,
"financing_cash_flow": 55766,
"investing_cash_flow": -401338,
"net_cash_flow": 584561,
"operating_cash_flow": 721328,
"quarter": 2
},
{
"change_in_working_capital": 38100,
"financing_cash_flow": -101433,
"investing_cash_flow": -382243,
"net_cash_flow": 402544,
"operating_cash_flow": 687362,
"quarter": 3
},
{
"change_in_working_capital": -22254,
"financing_cash_flow": 151506,
"investing_cash_flow": -129765,
"net_cash_flow": 358099,
"operating_cash_flow": 736143,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6676353219449532,
"current_ratio": 1.4573587865647832,
"debt_to_equity_ratio": 0.8823892592350856,
"profit_margin": 0.2514256371670935,
"quarter": 1,
"return_on_assets": 0.16786063621526748,
"return_on_equity": 0.27056229901197243
},
{
"asset_turnover_ratio": 0.6622214014144955,
"current_ratio": 1.5353513396011087,
"debt_to_equity_ratio": 0.8941745127754238,
"profit_margin": 0.23026208428492909,
"quarter": 2,
"return_on_assets": 0.1524844801477884,
"return_on_equity": 0.25061701121798413
},
{
"asset_turnover_ratio": 0.6568515197881084,
"current_ratio": 1.1349194244043472,
"debt_to_equity_ratio": 0.8812471613840607,
"profit_margin": 0.23475640527130798,
"quarter": 3,
"return_on_assets": 0.15420010158245176,
"return_on_equity": 0.25133293870742074
},
{
"asset_turnover_ratio": 0.6515252094363527,
"current_ratio": 1.2703896570299875,
"debt_to_equity_ratio": 0.8682562613354021,
"profit_margin": 0.2396810020823608,
"quarter": 4,
"return_on_assets": 0.156158215079625,
"return_on_equity": 0.2523387883044859
}
],
"income_statement": [
{
"depreciation": 97659,
"expenses": 1639465,
"income_tax": 187159,
"marketing_expense": 324244,
"net_income": 800672,
"net_profit": 613513,
"operational_expense": 1075918,
"product_revenue": 877121,
"quarter": 1,
"rd_expense": 301711,
"revenue": 2440137,
"salaries_expense": 677054,
"service_revenue": 1563016
},
{
"depreciation": 154099,
"expenses": 1662392,
"income_tax": 233785,
"marketing_expense": 191332,
"net_income": 801014,
"net_profit": 567229,
"operational_expense": 1019601,
"product_revenue": 643487,
"quarter": 2,
"rd_expense": 231475,
"revenue": 2463406,
"salaries_expense": 577384,
"service_revenue": 1819919
},
{
"depreciation": 103547,
"expenses": 1685641,
"income_tax": 217441,
"marketing_expense": 168784,
"net_income": 801256,
"net_profit": 583815,
"operational_expense": 991922,
"product_revenue": 620710,
"quarter": 3,
"rd_expense": 203284,
"revenue": 2486897,
"salaries_expense": 786879,
"service_revenue": 1866187
},
{
"depreciation": 134397,
"expenses": 1709214,
"income_tax": 199652,
"marketing_expense": 300121,
"net_income": 801398,
"net_profit": 601746,
"operational_expense": 918222,
"product_revenue": 726067,
"quarter": 4,
"rd_expense": 273898,
"revenue": 2510612,
"salaries_expense": 552205,
"service_revenue": 1784545
}
],
"market_conditions": {
"gdp_growth": [
0.05086463708975702,
0.053520329612749426,
0.05834416354340879,
0.05085202419577255
],
"inflation_rate": [
0.014806629217008954,
0.006736898628886349,
0.00869951698117796,
0.010511768514248527
],
"interest_rate": [
0.017760948021804984,
0.019525487421896817,
0.023346056012565418,
0.023143279278358415
],
"year": 1996
},
"random_event": null,
"year": 1996
},
{
"advertising_kpis": [
{
"average_project_size": 144566,
"billable_hours_per_employee": 119,
"client_concentration": 0.2,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.75,
"gross_billings": 3107218,
"net_revenue": 2632247,
"new_client_acquisition": 3,
"organic_growth": 0.08,
"quarter": 1,
"revenue_per_employee": 5202
},
{
"average_project_size": 133814,
"billable_hours_per_employee": 115,
"client_concentration": 0.29,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.69,
"gross_billings": 3385407,
"net_revenue": 2680454,
"new_client_acquisition": 5,
"organic_growth": -0.03,
"quarter": 2,
"revenue_per_employee": 5297
},
{
"average_project_size": 112815,
"billable_hours_per_employee": 101,
"client_concentration": 0.33,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.64,
"gross_billings": 3076003,
"net_revenue": 2729544,
"new_client_acquisition": 2,
"organic_growth": 0,
"quarter": 3,
"revenue_per_employee": 5394
},
{
"average_project_size": 140581,
"billable_hours_per_employee": 82,
"client_concentration": 0.32,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.73,
"gross_billings": 3225930,
"net_revenue": 2779533,
"new_client_acquisition": 4,
"organic_growth": 0.06,
"quarter": 4,
"revenue_per_employee": 5493
}
],
"balance_sheet": [
{
"assets": 3529120,
"current_assets": 1657905,
"current_liabilities": 737114,
"equity": 2492769,
"fixed_assets": 1871215,
"liabilities": 1522290,
"long_term_liabilities": 785176,
"quarter": 1
},
{
"assets": 3579865,
"current_assets": 1287389,
"current_liabilities": 673958,
"equity": 2502496,
"fixed_assets": 2292476,
"liabilities": 1547549,
"long_term_liabilities": 873591,
"quarter": 2
},
{
"assets": 3631339,
"current_assets": 1300172,
"current_liabilities": 650352,
"equity": 2547701,
"fixed_assets": 2331167,
"liabilities": 1573228,
"long_term_liabilities": 922876,
"quarter": 3
},
{
"assets": 3683554,
"current_assets": 1820948,
"current_liabilities": 685760,
"equity": 2546814,
"fixed_assets": 1862606,
"liabilities": 1599333,
"long_term_liabilities": 913573,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -71039,
"financing_cash_flow": 132148,
"investing_cash_flow": -479167,
"net_cash_flow": 136878,
"operating_cash_flow": 585484,
"quarter": 1
},
{
"change_in_working_capital": -21142,
"financing_cash_flow": -18995,
"investing_cash_flow": -451091,
"net_cash_flow": 280256,
"operating_cash_flow": 593386,
"quarter": 2
},
{
"change_in_working_capital": -89043,
"financing_cash_flow": 119492,
"investing_cash_flow": -250016,
"net_cash_flow": 316532,
"operating_cash_flow": 644042,
"quarter": 3
},
{
"change_in_working_capital": 38489,
"financing_cash_flow": 75990,
"investing_cash_flow": -116392,
"net_cash_flow": 618021,
"operating_cash_flow": 601088,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7458649748379199,
"current_ratio": 2.2491839796829254,
"debt_to_equity_ratio": 0.6106823375932547,
"profit_margin": 0.18460995491684482,
"quarter": 1,
"return_on_assets": 0.137694099378882,
"return_on_equity": 0.1949394428444834
},
{
"asset_turnover_ratio": 0.7487584029006681,
"current_ratio": 1.9101917330160039,
"debt_to_equity_ratio": 0.6184021872562434,
"profit_margin": 0.1754105834310158,
"quarter": 2,
"return_on_assets": 0.13134014830168178,
"return_on_equity": 0.18788441619886706
},
{
"asset_turnover_ratio": 0.7516632294588855,
"current_ratio": 1.9991819814500456,
"debt_to_equity_ratio": 0.6175088834992803,
"profit_margin": 0.17936695653193355,
"quarter": 3,
"return_on_assets": 0.13482354580500472,
"return_on_equity": 0.19216933227250765
},
{
"asset_turnover_ratio": 0.7545791374308616,
"current_ratio": 2.6553721418572094,
"debt_to_equity_ratio": 0.6279740098805802,
"profit_margin": 0.16642831727488036,
"quarter": 4,
"return_on_assets": 0.12558333609334899,
"return_on_equity": 0.1816359577103
}
],
"income_statement": [
{
"depreciation": 99545,
"expenses": 1971081,
"income_tax": 175227,
"marketing_expense": 255113,
"net_income": 661166,
"net_profit": 485939,
"operational_expense": 1240616,
"product_revenue": 648963,
"quarter": 1,
"rd_expense": 378783,
"revenue": 2632247,
"salaries_expense": 981965,
"service_revenue": 1983284
},
{
"depreciation": 123206,
"expenses": 2022525,
"income_tax": 187749,
"marketing_expense": 376605,
"net_income": 657929,
"net_profit": 470180,
"operational_expense": 1122999,
"product_revenue": 767547,
"quarter": 2,
"rd_expense": 329459,
"revenue": 2680454,
"salaries_expense": 733082,
"service_revenue": 1912907
},
{
"depreciation": 154452,
"expenses": 2075312,
"income_tax": 164642,
"marketing_expense": 349890,
"net_income": 654232,
"net_profit": 489590,
"operational_expense": 1114321,
"product_revenue": 903177,
"quarter": 3,
"rd_expense": 229390,
"revenue": 2729544,
"salaries_expense": 754241,
"service_revenue": 1826367
},
{
"depreciation": 138495,
"expenses": 2129477,
"income_tax": 187463,
"marketing_expense": 353373,
"net_income": 650056,
"net_profit": 462593,
"operational_expense": 1404591,
"product_revenue": 609922,
"quarter": 4,
"rd_expense": 289928,
"revenue": 2779533,
"salaries_expense": 952412,
"service_revenue": 2169611
}
],
"market_conditions": {
"gdp_growth": [
0.029441779603831774,
0.02929520790926839,
0.02726123552743348,
0.04298728377427989
],
"inflation_rate": [
0.009772217382740301,
0.006577326126788826,
0.004599247183984302,
0.005132005478812185
],
"interest_rate": [
0.013224524085619527,
0.015076246630810761,
0.014880605591043823,
0.01828675243356987
],
"year": 1997
},
"random_event": {
"description": "Ortega LLC Award Nomination in 1997",
"impact": -0.01,
"type": "Award Nomination"
},
"year": 1997
},
{
"advertising_kpis": [
{
"average_project_size": 99349,
"billable_hours_per_employee": 110,
"client_concentration": 0.27,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.73,
"gross_billings": 2187173,
"net_revenue": 1761897,
"new_client_acquisition": 1,
"organic_growth": 0.07,
"quarter": 1,
"revenue_per_employee": 3482
},
{
"average_project_size": 58092,
"billable_hours_per_employee": 102,
"client_concentration": 0.18,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.68,
"gross_billings": 2150331,
"net_revenue": 1815282,
"new_client_acquisition": 2,
"organic_growth": 0.06,
"quarter": 2,
"revenue_per_employee": 3588
},
{
"average_project_size": 133402,
"billable_hours_per_employee": 134,
"client_concentration": 0.32,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.66,
"gross_billings": 2230483,
"net_revenue": 1870286,
"new_client_acquisition": 2,
"organic_growth": 0.07,
"quarter": 3,
"revenue_per_employee": 3696
},
{
"average_project_size": 131376,
"billable_hours_per_employee": 124,
"client_concentration": 0.18,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.78,
"gross_billings": 2440529,
"net_revenue": 1926956,
"new_client_acquisition": 2,
"organic_growth": 0.02,
"quarter": 4,
"revenue_per_employee": 3808
}
],
"balance_sheet": [
{
"assets": 1971641,
"current_assets": 838656,
"current_liabilities": 658252,
"equity": 1144602,
"fixed_assets": 1132985,
"liabilities": 1120925,
"long_term_liabilities": 462673,
"quarter": 1
},
{
"assets": 2035848,
"current_assets": 668099,
"current_liabilities": 671957,
"equity": 1191260,
"fixed_assets": 1367749,
"liabilities": 1135272,
"long_term_liabilities": 463315,
"quarter": 2
},
{
"assets": 2102146,
"current_assets": 983204,
"current_liabilities": 596878,
"equity": 1276494,
"fixed_assets": 1118942,
"liabilities": 1149802,
"long_term_liabilities": 552924,
"quarter": 3
},
{
"assets": 2170602,
"current_assets": 1006772,
"current_liabilities": 650385,
"equity": 1305275,
"fixed_assets": 1163830,
"liabilities": 1164519,
"long_term_liabilities": 514134,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 98895,
"financing_cash_flow": 75887,
"investing_cash_flow": -292611,
"net_cash_flow": 215163,
"operating_cash_flow": 371009,
"quarter": 1
},
{
"change_in_working_capital": -26710,
"financing_cash_flow": 164520,
"investing_cash_flow": -360763,
"net_cash_flow": 226292,
"operating_cash_flow": 418654,
"quarter": 2
},
{
"change_in_working_capital": 55814,
"financing_cash_flow": 137515,
"investing_cash_flow": -271046,
"net_cash_flow": 81703,
"operating_cash_flow": 413223,
"quarter": 3
},
{
"change_in_working_capital": 24411,
"financing_cash_flow": -65637,
"investing_cash_flow": -294706,
"net_cash_flow": 172270,
"operating_cash_flow": 450082,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8936195788178477,
"current_ratio": 1.274065251605768,
"debt_to_equity_ratio": 0.9793142070344102,
"profit_margin": 0.16680089698773537,
"quarter": 1,
"return_on_assets": 0.14905654731261928,
"return_on_equity": 0.256758244350438
},
{
"asset_turnover_ratio": 0.8916589057729261,
"current_ratio": 0.9942585611876951,
"debt_to_equity_ratio": 0.9530010241257156,
"profit_margin": 0.16013159387907774,
"quarter": 2,
"return_on_assets": 0.14278276177789304,
"return_on_equity": 0.2440139012474187
},
{
"asset_turnover_ratio": 0.8897031890268325,
"current_ratio": 1.6472444955250487,
"debt_to_equity_ratio": 0.9007500231101753,
"profit_margin": 0.1733157388763002,
"quarter": 3,
"return_on_assets": 0.15419956558678607,
"return_on_equity": 0.25393773883778537
},
{
"asset_turnover_ratio": 0.8877518771290177,
"current_ratio": 1.5479631295309701,
"debt_to_equity_ratio": 0.8921637202888281,
"profit_margin": 0.15526664853790123,
"quarter": 4,
"return_on_assets": 0.13783825869505326,
"return_on_equity": 0.22921759782421328
}
],
"income_statement": [
{
"depreciation": 77123,
"expenses": 1359175,
"income_tax": 108836,
"marketing_expense": 268954,
"net_income": 402722,
"net_profit": 293886,
"operational_expense": 935083,
"product_revenue": 517667,
"quarter": 1,
"rd_expense": 145683,
"revenue": 1761897,
"salaries_expense": 649216,
"service_revenue": 1244230
},
{
"depreciation": 127970,
"expenses": 1409793,
"income_tax": 114805,
"marketing_expense": 200502,
"net_income": 405489,
"net_profit": 290684,
"operational_expense": 985858,
"product_revenue": 680525,
"quarter": 2,
"rd_expense": 185525,
"revenue": 1815282,
"salaries_expense": 602949,
"service_revenue": 1134757
},
{
"depreciation": 89073,
"expenses": 1462297,
"income_tax": 83839,
"marketing_expense": 206895,
"net_income": 407989,
"net_profit": 324150,
"operational_expense": 847670,
"product_revenue": 692226,
"quarter": 3,
"rd_expense": 148663,
"revenue": 1870286,
"salaries_expense": 616440,
"service_revenue": 1178060
},
{
"depreciation": 150890,
"expenses": 1516756,
"income_tax": 111008,
"marketing_expense": 153718,
"net_income": 410200,
"net_profit": 299192,
"operational_expense": 935320,
"product_revenue": 723659,
"quarter": 4,
"rd_expense": 240244,
"revenue": 1926956,
"salaries_expense": 662520,
"service_revenue": 1203297
}
],
"market_conditions": {
"gdp_growth": [
0.06575396159461892,
0.058900070650704184,
0.048905262612449964,
0.05920274508482872
],
"inflation_rate": [
0.009587956364615336,
0.011506064075789668,
0.01086962521329042,
0.011187554898789476
],
"interest_rate": [
0.009177101588965144,
0.006155101856390679,
0.005720121492451237,
0.014480546408380767
],
"year": 1998
},
"random_event": {
"description": "Ortega LLC Partnership with Major Brand in 1998",
"impact": -0.02,
"type": "Partnership with Major Brand"
},
"year": 1998
},
{
"advertising_kpis": [
{
"average_project_size": 76414,
"billable_hours_per_employee": 100,
"client_concentration": 0.26,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.61,
"gross_billings": 2112305,
"net_revenue": 1644231,
"new_client_acquisition": 3,
"organic_growth": 0.13,
"quarter": 1,
"revenue_per_employee": 3249
},
{
"average_project_size": 87935,
"billable_hours_per_employee": 112,
"client_concentration": 0.2,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.66,
"gross_billings": 1890586,
"net_revenue": 1669204,
"new_client_acquisition": 2,
"organic_growth": 0.08,
"quarter": 2,
"revenue_per_employee": 3299
},
{
"average_project_size": 157010,
"billable_hours_per_employee": 156,
"client_concentration": 0.33,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.78,
"gross_billings": 2192540,
"net_revenue": 1694557,
"new_client_acquisition": 4,
"organic_growth": 0.11,
"quarter": 3,
"revenue_per_employee": 3349
},
{
"average_project_size": 186996,
"billable_hours_per_employee": 108,
"client_concentration": 0.32,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.72,
"gross_billings": 1981404,
"net_revenue": 1720295,
"new_client_acquisition": 5,
"organic_growth": -0.01,
"quarter": 4,
"revenue_per_employee": 3400
}
],
"balance_sheet": [
{
"assets": 1991038,
"current_assets": 635104,
"current_liabilities": 571190,
"equity": 1400789,
"fixed_assets": 1355934,
"liabilities": 958450,
"long_term_liabilities": 387260,
"quarter": 1
},
{
"assets": 2015931,
"current_assets": 897967,
"current_liabilities": 524281,
"equity": 1395969,
"fixed_assets": 1117964,
"liabilities": 966849,
"long_term_liabilities": 442568,
"quarter": 2
},
{
"assets": 2041135,
"current_assets": 957627,
"current_liabilities": 440422,
"equity": 1433885,
"fixed_assets": 1083508,
"liabilities": 975322,
"long_term_liabilities": 534900,
"quarter": 3
},
{
"assets": 2066654,
"current_assets": 774025,
"current_liabilities": 561874,
"equity": 1449179,
"fixed_assets": 1292629,
"liabilities": 983869,
"long_term_liabilities": 421995,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 36890,
"financing_cash_flow": -142677,
"investing_cash_flow": -335265,
"net_cash_flow": 316952,
"operating_cash_flow": 437537,
"quarter": 1
},
{
"change_in_working_capital": 26097,
"financing_cash_flow": 98214,
"investing_cash_flow": -296475,
"net_cash_flow": 181417,
"operating_cash_flow": 412977,
"quarter": 2
},
{
"change_in_working_capital": -87255,
"financing_cash_flow": 50011,
"investing_cash_flow": -288420,
"net_cash_flow": -73538,
"operating_cash_flow": 468677,
"quarter": 3
},
{
"change_in_working_capital": 73195,
"financing_cash_flow": 193087,
"investing_cash_flow": -206897,
"net_cash_flow": 180431,
"operating_cash_flow": 454318,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8258159814127104,
"current_ratio": 1.11189621667046,
"debt_to_equity_ratio": 0.6842215351491195,
"profit_margin": 0.22393507968162624,
"quarter": 1,
"return_on_assets": 0.18492916760001568,
"return_on_equity": 0.2628525780827805
},
{
"asset_turnover_ratio": 0.8280065141118421,
"current_ratio": 1.7127589975604685,
"debt_to_equity_ratio": 0.6926006236528175,
"profit_margin": 0.20781582119381453,
"quarter": 2,
"return_on_assets": 0.17207285368398026,
"return_on_equity": 0.24849190777159091
},
{
"asset_turnover_ratio": 0.83020329375568,
"current_ratio": 2.174339610646153,
"debt_to_equity_ratio": 0.6801954131607486,
"profit_margin": 0.21720839133767705,
"quarter": 3,
"return_on_assets": 0.1803271219199122,
"return_on_equity": 0.2566956206390331
},
{
"asset_turnover_ratio": 0.8324059082942766,
"current_ratio": 1.3775775351769257,
"debt_to_equity_ratio": 0.6789147510417968,
"profit_margin": 0.21298323833993588,
"quarter": 4,
"return_on_assets": 0.17728850596181073,
"return_on_equity": 0.25282867057830677
}
],
"income_statement": [
{
"depreciation": 69336,
"expenses": 1180748,
"income_tax": 95282,
"marketing_expense": 133523,
"net_income": 463483,
"net_profit": 368201,
"operational_expense": 697462,
"product_revenue": 378889,
"quarter": 1,
"rd_expense": 136310,
"revenue": 1644231,
"salaries_expense": 415343,
"service_revenue": 1265342
},
{
"depreciation": 66090,
"expenses": 1197979,
"income_tax": 124338,
"marketing_expense": 193016,
"net_income": 471225,
"net_profit": 346887,
"operational_expense": 641008,
"product_revenue": 536261,
"quarter": 2,
"rd_expense": 231889,
"revenue": 1669204,
"salaries_expense": 392463,
"service_revenue": 1132943
},
{
"depreciation": 100605,
"expenses": 1215463,
"income_tax": 111022,
"marketing_expense": 187036,
"net_income": 479094,
"net_profit": 368072,
"operational_expense": 709976,
"product_revenue": 543929,
"quarter": 3,
"rd_expense": 168247,
"revenue": 1694557,
"salaries_expense": 523503,
"service_revenue": 1150628
},
{
"depreciation": 87924,
"expenses": 1233201,
"income_tax": 120700,
"marketing_expense": 242242,
"net_income": 487094,
"net_profit": 366394,
"operational_expense": 703270,
"product_revenue": 649652,
"quarter": 4,
"rd_expense": 130534,
"revenue": 1720295,
"salaries_expense": 562446,
"service_revenue": 1070643
}
],
"market_conditions": {
"gdp_growth": [
0.04751117009014517,
0.061746712645520035,
0.05582048930568949,
0.061962789270693035
],
"inflation_rate": [
0.005913778423107946,
0.00874590735949787,
0.012561934424500907,
0.0062851865776177365
],
"interest_rate": [
0.015878505712586713,
0.011989073972988332,
0.016320960898574915,
0.017724443502731526
],
"year": 1999
},
"random_event": null,
"year": 1999
},
{
"advertising_kpis": [
{
"average_project_size": 109962,
"billable_hours_per_employee": 153,
"client_concentration": 0.3,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.67,
"gross_billings": 664489,
"net_revenue": 532319,
"new_client_acquisition": 5,
"organic_growth": 0.14,
"quarter": 1,
"revenue_per_employee": 1052
},
{
"average_project_size": 74211,
"billable_hours_per_employee": 83,
"client_concentration": 0.29,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.6,
"gross_billings": 631476,
"net_revenue": 550573,
"new_client_acquisition": 1,
"organic_growth": -0.01,
"quarter": 2,
"revenue_per_employee": 1088
},
{
"average_project_size": 99865,
"billable_hours_per_employee": 143,
"client_concentration": 0.33,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.65,
"gross_billings": 731771,
"net_revenue": 569454,
"new_client_acquisition": 2,
"organic_growth": -0.01,
"quarter": 3,
"revenue_per_employee": 1125
},
{
"average_project_size": 56716,
"billable_hours_per_employee": 159,
"client_concentration": 0.32,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.73,
"gross_billings": 680909,
"net_revenue": 588983,
"new_client_acquisition": 2,
"organic_growth": 0.11,
"quarter": 4,
"revenue_per_employee": 1164
}
],
"balance_sheet": [
{
"assets": 788744,
"current_assets": 276746,
"current_liabilities": 159214,
"equity": 537650,
"fixed_assets": 511998,
"liabilities": 381707,
"long_term_liabilities": 222493,
"quarter": 1
},
{
"assets": 813486,
"current_assets": 388866,
"current_liabilities": 205084,
"equity": 563349,
"fixed_assets": 424620,
"liabilities": 386898,
"long_term_liabilities": 181814,
"quarter": 2
},
{
"assets": 839004,
"current_assets": 293229,
"current_liabilities": 158116,
"equity": 572662,
"fixed_assets": 545775,
"liabilities": 392161,
"long_term_liabilities": 234045,
"quarter": 3
},
{
"assets": 865323,
"current_assets": 307349,
"current_liabilities": 201747,
"equity": 601615,
"fixed_assets": 557974,
"liabilities": 397495,
"long_term_liabilities": 195748,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -47523,
"financing_cash_flow": -141741,
"investing_cash_flow": -140003,
"net_cash_flow": -315389,
"operating_cash_flow": 164769,
"quarter": 1
},
{
"change_in_working_capital": -92205,
"financing_cash_flow": 161513,
"investing_cash_flow": -431162,
"net_cash_flow": -225703,
"operating_cash_flow": 157465,
"quarter": 2
},
{
"change_in_working_capital": 75473,
"financing_cash_flow": -185780,
"investing_cash_flow": -275979,
"net_cash_flow": -591656,
"operating_cash_flow": 157011,
"quarter": 3
},
{
"change_in_working_capital": -86520,
"financing_cash_flow": -173591,
"investing_cash_flow": -143808,
"net_cash_flow": 143983,
"operating_cash_flow": 163731,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6748945158378384,
"current_ratio": 1.738201414448478,
"debt_to_equity_ratio": 0.7099544313214917,
"profit_margin": 0.24536603051929387,
"quarter": 1,
"return_on_assets": 0.16559618837037113,
"return_on_equity": 0.24293313493908678
},
{
"asset_turnover_ratio": 0.6768069763954143,
"current_ratio": 1.8961303660938933,
"debt_to_equity_ratio": 0.6867820835751905,
"profit_margin": 0.24839757852273903,
"quarter": 2,
"return_on_assets": 0.1681172140639175,
"return_on_equity": 0.24276425448523029
},
{
"asset_turnover_ratio": 0.678726203927514,
"current_ratio": 1.8545182018265072,
"debt_to_equity_ratio": 0.6848036014263212,
"profit_margin": 0.22094673143045795,
"quarter": 3,
"return_on_assets": 0.14996233629398667,
"return_on_equity": 0.2197090081060032
},
{
"asset_turnover_ratio": 0.6806510401318352,
"current_ratio": 1.523437771069706,
"debt_to_equity_ratio": 0.6607132468439118,
"profit_margin": 0.22714917068913704,
"quarter": 4,
"return_on_assets": 0.1546093192946449,
"return_on_equity": 0.22237976114292363
}
],
"income_statement": [
{
"depreciation": 34156,
"expenses": 364201,
"income_tax": 37505,
"marketing_expense": 64779,
"net_income": 168118,
"net_profit": 130613,
"operational_expense": 233405,
"product_revenue": 191300,
"quarter": 1,
"rd_expense": 67451,
"revenue": 532319,
"salaries_expense": 133791,
"service_revenue": 341019
},
{
"depreciation": 20704,
"expenses": 378770,
"income_tax": 35042,
"marketing_expense": 68719,
"net_income": 171803,
"net_profit": 136761,
"operational_expense": 245268,
"product_revenue": 179832,
"quarter": 2,
"rd_expense": 65569,
"revenue": 550573,
"salaries_expense": 133974,
"service_revenue": 370741
},
{
"depreciation": 31192,
"expenses": 393923,
"income_tax": 49712,
"marketing_expense": 62780,
"net_income": 175531,
"net_profit": 125819,
"operational_expense": 216237,
"product_revenue": 168518,
"quarter": 3,
"rd_expense": 56822,
"revenue": 569454,
"salaries_expense": 171406,
"service_revenue": 400936
},
{
"depreciation": 29944,
"expenses": 409682,
"income_tax": 45514,
"marketing_expense": 54736,
"net_income": 179301,
"net_profit": 133787,
"operational_expense": 269109,
"product_revenue": 177052,
"quarter": 4,
"rd_expense": 80500,
"revenue": 588983,
"salaries_expense": 171915,
"service_revenue": 411931
}
],
"market_conditions": {
"gdp_growth": [
0.04571642363685541,
0.04903155858575557,
0.0482072853859552,
0.05373328382902725
],
"inflation_rate": [
0.0014450155946806155,
0.008540350129432366,
0.009487090733138536,
0.0020622104339842445
],
"interest_rate": [
0.013184331214319299,
0.0144122230405988,
0.016432209072893285,
0.019371158067819076
],
"year": 2000
},
"random_event": null,
"year": 2000
},
{
"advertising_kpis": [
{
"average_project_size": 85234,
"billable_hours_per_employee": 86,
"client_concentration": 0.39,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.73,
"gross_billings": 2516985,
"net_revenue": 2203995,
"new_client_acquisition": 5,
"organic_growth": 0.15,
"quarter": 1,
"revenue_per_employee": 4356
},
{
"average_project_size": 90246,
"billable_hours_per_employee": 105,
"client_concentration": 0.19,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.71,
"gross_billings": 2631463,
"net_revenue": 2235441,
"new_client_acquisition": 4,
"organic_growth": 0.03,
"quarter": 2,
"revenue_per_employee": 4418
},
{
"average_project_size": 148654,
"billable_hours_per_employee": 107,
"client_concentration": 0.34,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.76,
"gross_billings": 2872446,
"net_revenue": 2267336,
"new_client_acquisition": 2,
"organic_growth": 0.05,
"quarter": 3,
"revenue_per_employee": 4481
},
{
"average_project_size": 189004,
"billable_hours_per_employee": 124,
"client_concentration": 0.12,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.74,
"gross_billings": 2927843,
"net_revenue": 2299687,
"new_client_acquisition": 2,
"organic_growth": 0,
"quarter": 4,
"revenue_per_employee": 4545
}
],
"balance_sheet": [
{
"assets": 2737067,
"current_assets": 1309218,
"current_liabilities": 591079,
"equity": 2109691,
"fixed_assets": 1427849,
"liabilities": 1111610,
"long_term_liabilities": 520531,
"quarter": 1
},
{
"assets": 2821264,
"current_assets": 1353060,
"current_liabilities": 654698,
"equity": 2139778,
"fixed_assets": 1468204,
"liabilities": 1141024,
"long_term_liabilities": 486326,
"quarter": 2
},
{
"assets": 2908051,
"current_assets": 1291429,
"current_liabilities": 556428,
"equity": 2203860,
"fixed_assets": 1616622,
"liabilities": 1171216,
"long_term_liabilities": 614788,
"quarter": 3
},
{
"assets": 2997508,
"current_assets": 1409156,
"current_liabilities": 718796,
"equity": 2228823,
"fixed_assets": 1588352,
"liabilities": 1202207,
"long_term_liabilities": 483411,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -28336,
"financing_cash_flow": -142169,
"investing_cash_flow": -108025,
"net_cash_flow": 413651,
"operating_cash_flow": 630690,
"quarter": 1
},
{
"change_in_working_capital": -97901,
"financing_cash_flow": -147228,
"investing_cash_flow": -436673,
"net_cash_flow": -45567,
"operating_cash_flow": 544031,
"quarter": 2
},
{
"change_in_working_capital": 16498,
"financing_cash_flow": 108596,
"investing_cash_flow": -477614,
"net_cash_flow": -101719,
"operating_cash_flow": 564905,
"quarter": 3
},
{
"change_in_working_capital": 83780,
"financing_cash_flow": -55266,
"investing_cash_flow": -458025,
"net_cash_flow": 326072,
"operating_cash_flow": 547751,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8052396963611048,
"current_ratio": 2.2149628053102886,
"debt_to_equity_ratio": 0.5269065469777328,
"profit_margin": 0.21970739498047864,
"quarter": 1,
"return_on_assets": 0.17691711602236992,
"return_on_equity": 0.22952840013063525
},
{
"asset_turnover_ratio": 0.79235441986287,
"current_ratio": 2.06669334563417,
"debt_to_equity_ratio": 0.5332441028929169,
"profit_margin": 0.20556928140800854,
"quarter": 2,
"return_on_assets": 0.16288372871166967,
"return_on_equity": 0.21475966198362634
},
{
"asset_turnover_ratio": 0.7796754596119532,
"current_ratio": 2.3209274155865627,
"debt_to_equity_ratio": 0.5314384761282477,
"profit_margin": 0.20597961660733125,
"quarter": 3,
"return_on_assets": 0.1605972522490149,
"return_on_equity": 0.21191228117938526
},
{
"asset_turnover_ratio": 0.7671996204847493,
"current_ratio": 1.960439401443525,
"debt_to_equity_ratio": 0.539390970032165,
"profit_margin": 0.1885134803127556,
"quarter": 4,
"return_on_assets": 0.14462747055220537,
"return_on_equity": 0.19450714569977068
}
],
"income_statement": [
{
"depreciation": 146456,
"expenses": 1590174,
"income_tax": 129587,
"marketing_expense": 299133,
"net_income": 613821,
"net_profit": 484234,
"operational_expense": 842342,
"product_revenue": 462704,
"quarter": 1,
"rd_expense": 317878,
"revenue": 2203995,
"salaries_expense": 544792,
"service_revenue": 1741291
},
{
"depreciation": 84493,
"expenses": 1623616,
"income_tax": 152287,
"marketing_expense": 216212,
"net_income": 611825,
"net_profit": 459538,
"operational_expense": 1089436,
"product_revenue": 765763,
"quarter": 2,
"rd_expense": 311114,
"revenue": 2235441,
"salaries_expense": 671766,
"service_revenue": 1469678
},
{
"depreciation": 97880,
"expenses": 1657761,
"income_tax": 142550,
"marketing_expense": 239745,
"net_income": 609575,
"net_profit": 467025,
"operational_expense": 830736,
"product_revenue": 647424,
"quarter": 3,
"rd_expense": 237332,
"revenue": 2267336,
"salaries_expense": 503111,
"service_revenue": 1619912
},
{
"depreciation": 114229,
"expenses": 1692624,
"income_tax": 173541,
"marketing_expense": 336174,
"net_income": 607063,
"net_profit": 433522,
"operational_expense": 961825,
"product_revenue": 860723,
"quarter": 4,
"rd_expense": 236061,
"revenue": 2299687,
"salaries_expense": 680967,
"service_revenue": 1438964
}
],
"market_conditions": {
"gdp_growth": [
0.04305780378790418,
0.04592005789222646,
0.05364790923972114,
0.035676027609993353
],
"inflation_rate": [
0.008787698713526028,
0.006068152463705767,
0.009620040883876642,
0.00557534919346919
],
"interest_rate": [
0.019915242341629055,
0.013562095872912756,
0.017928031455003192,
0.013798984489898719
],
"year": 2001
},
"random_event": {
"description": "Ortega LLC Data Privacy Regulation Impact in 2001",
"impact": 0.01,
"type": "Data Privacy Regulation Impact"
},
"year": 2001
},
{
"advertising_kpis": [
{
"average_project_size": 63981,
"billable_hours_per_employee": 140,
"client_concentration": 0.23,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.64,
"gross_billings": 3077806,
"net_revenue": 2664032,
"new_client_acquisition": 4,
"organic_growth": 0.03,
"quarter": 1,
"revenue_per_employee": 5265
},
{
"average_project_size": 193662,
"billable_hours_per_employee": 122,
"client_concentration": 0.13,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.75,
"gross_billings": 3451758,
"net_revenue": 2724917,
"new_client_acquisition": 1,
"organic_growth": 0.09,
"quarter": 2,
"revenue_per_employee": 5385
},
{
"average_project_size": 155927,
"billable_hours_per_employee": 99,
"client_concentration": 0.26,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.65,
"gross_billings": 3503165,
"net_revenue": 2787195,
"new_client_acquisition": 1,
"organic_growth": -0.01,
"quarter": 3,
"revenue_per_employee": 5508
},
{
"average_project_size": 135990,
"billable_hours_per_employee": 145,
"client_concentration": 0.12,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.75,
"gross_billings": 3559146,
"net_revenue": 2850896,
"new_client_acquisition": 1,
"organic_growth": 0.09,
"quarter": 4,
"revenue_per_employee": 5634
}
],
"balance_sheet": [
{
"assets": 2721769,
"current_assets": 1052430,
"current_liabilities": 588110,
"equity": 2293001,
"fixed_assets": 1669339,
"liabilities": 1138020,
"long_term_liabilities": 549910,
"quarter": 1
},
{
"assets": 2783647,
"current_assets": 867031,
"current_liabilities": 621794,
"equity": 2388301,
"fixed_assets": 1916616,
"liabilities": 1157332,
"long_term_liabilities": 535538,
"quarter": 2
},
{
"assets": 2846931,
"current_assets": 1246635,
"current_liabilities": 694371,
"equity": 2460492,
"fixed_assets": 1600296,
"liabilities": 1176971,
"long_term_liabilities": 482600,
"quarter": 3
},
{
"assets": 2911655,
"current_assets": 1241517,
"current_liabilities": 503026,
"equity": 2459309,
"fixed_assets": 1670138,
"liabilities": 1196945,
"long_term_liabilities": 693919,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 46155,
"financing_cash_flow": -12592,
"investing_cash_flow": -144050,
"net_cash_flow": 868070,
"operating_cash_flow": 826885,
"quarter": 1
},
{
"change_in_working_capital": -78536,
"financing_cash_flow": -130777,
"investing_cash_flow": -201710,
"net_cash_flow": 787733,
"operating_cash_flow": 923529,
"quarter": 2
},
{
"change_in_working_capital": 94285,
"financing_cash_flow": -121113,
"investing_cash_flow": -173863,
"net_cash_flow": 633484,
"operating_cash_flow": 914543,
"quarter": 3
},
{
"change_in_working_capital": -23812,
"financing_cash_flow": 55089,
"investing_cash_flow": -371371,
"net_cash_flow": 356634,
"operating_cash_flow": 879589,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9787869580408918,
"current_ratio": 1.7895121660913775,
"debt_to_equity_ratio": 0.49630157160856014,
"profit_margin": 0.26623253774729433,
"quarter": 1,
"return_on_assets": 0.2605849357531811,
"return_on_equity": 0.3093116836843944
},
{
"asset_turnover_ratio": 0.978901778853425,
"current_ratio": 1.3944023261723335,
"debt_to_equity_ratio": 0.484583810834564,
"profit_margin": 0.2796364072740564,
"quarter": 2,
"return_on_assets": 0.2737365765127547,
"return_on_equity": 0.319049399552234
},
{
"asset_turnover_ratio": 0.979017405058289,
"current_ratio": 1.7953442756105886,
"debt_to_equity_ratio": 0.4783478263696854,
"profit_margin": 0.28362995771734667,
"quarter": 3,
"return_on_assets": 0.27767866520122897,
"return_on_equity": 0.32129021350201503
},
{
"asset_turnover_ratio": 0.9791324865068148,
"current_ratio": 2.468097076493064,
"debt_to_equity_ratio": 0.48669971931140005,
"profit_margin": 0.26118069547258127,
"quarter": 4,
"return_on_assets": 0.25573050378564766,
"return_on_equity": 0.3027675660114284
}
],
"income_statement": [
{
"depreciation": 117633,
"expenses": 1701981,
"income_tax": 252799,
"marketing_expense": 201609,
"net_income": 962051,
"net_profit": 709252,
"operational_expense": 859171,
"product_revenue": 741300,
"quarter": 1,
"rd_expense": 315600,
"revenue": 2664032,
"salaries_expense": 678014,
"service_revenue": 1922732
},
{
"depreciation": 161543,
"expenses": 1737461,
"income_tax": 225470,
"marketing_expense": 318649,
"net_income": 987456,
"net_profit": 761986,
"operational_expense": 957682,
"product_revenue": 608776,
"quarter": 2,
"rd_expense": 178478,
"revenue": 2724917,
"salaries_expense": 714482,
"service_revenue": 2116141
},
{
"depreciation": 124011,
"expenses": 1773681,
"income_tax": 222982,
"marketing_expense": 194045,
"net_income": 1013514,
"net_profit": 790532,
"operational_expense": 1172496,
"product_revenue": 905701,
"quarter": 3,
"rd_expense": 222260,
"revenue": 2787195,
"salaries_expense": 782320,
"service_revenue": 1881494
},
{
"depreciation": 134990,
"expenses": 1810656,
"income_tax": 295641,
"marketing_expense": 275252,
"net_income": 1040240,
"net_profit": 744599,
"operational_expense": 1134008,
"product_revenue": 796238,
"quarter": 4,
"rd_expense": 360010,
"revenue": 2850896,
"salaries_expense": 857605,
"service_revenue": 2054658
}
],
"market_conditions": {
"gdp_growth": [
0.05619706327923137,
0.05844026849249659,
0.055440430781365416,
0.05759954208158476
],
"inflation_rate": [
0.0038836349937287212,
0.007462257989946444,
0.0037139828170684236,
0.004976580588894225
],
"interest_rate": [
0.012511080697249209,
0.01329545240333371,
0.011339183367015886,
0.015041612955099162
],
"year": 2002
},
"random_event": null,
"year": 2002
},
{
"advertising_kpis": [
{
"average_project_size": 162061,
"billable_hours_per_employee": 112,
"client_concentration": 0.28,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.74,
"gross_billings": 3196264,
"net_revenue": 2582507,
"new_client_acquisition": 4,
"organic_growth": 0,
"quarter": 1,
"revenue_per_employee": 5104
},
{
"average_project_size": 187069,
"billable_hours_per_employee": 101,
"client_concentration": 0.34,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.66,
"gross_billings": 3211042,
"net_revenue": 2651231,
"new_client_acquisition": 1,
"organic_growth": 0.15,
"quarter": 2,
"revenue_per_employee": 5240
},
{
"average_project_size": 87508,
"billable_hours_per_employee": 108,
"client_concentration": 0.23,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.67,
"gross_billings": 3299886,
"net_revenue": 2721783,
"new_client_acquisition": 2,
"organic_growth": 0.06,
"quarter": 3,
"revenue_per_employee": 5379
},
{
"average_project_size": 198257,
"billable_hours_per_employee": 94,
"client_concentration": 0.2,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.76,
"gross_billings": 3095770,
"net_revenue": 2794214,
"new_client_acquisition": 5,
"organic_growth": 0.01,
"quarter": 4,
"revenue_per_employee": 5522
}
],
"balance_sheet": [
{
"assets": 2584189,
"current_assets": 893709,
"current_liabilities": 628238,
"equity": 2165808,
"fixed_assets": 1690480,
"liabilities": 1117371,
"long_term_liabilities": 489133,
"quarter": 1
},
{
"assets": 2670278,
"current_assets": 1026772,
"current_liabilities": 640624,
"equity": 2315921,
"fixed_assets": 1643506,
"liabilities": 1135909,
"long_term_liabilities": 495285,
"quarter": 2
},
{
"assets": 2759235,
"current_assets": 1263644,
"current_liabilities": 532011,
"equity": 2423735,
"fixed_assets": 1495591,
"liabilities": 1154754,
"long_term_liabilities": 622743,
"quarter": 3
},
{
"assets": 2851156,
"current_assets": 1151232,
"current_liabilities": 650935,
"equity": 2475133,
"fixed_assets": 1699924,
"liabilities": 1173912,
"long_term_liabilities": 522977,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 54490,
"financing_cash_flow": 153316,
"investing_cash_flow": -210739,
"net_cash_flow": 456363,
"operating_cash_flow": 828941,
"quarter": 1
},
{
"change_in_working_capital": -83815,
"financing_cash_flow": -30090,
"investing_cash_flow": -490081,
"net_cash_flow": 722394,
"operating_cash_flow": 898483,
"quarter": 2
},
{
"change_in_working_capital": 71389,
"financing_cash_flow": -37435,
"investing_cash_flow": -480328,
"net_cash_flow": 575062,
"operating_cash_flow": 914985,
"quarter": 3
},
{
"change_in_working_capital": -55918,
"financing_cash_flow": -134423,
"investing_cash_flow": -256633,
"net_cash_flow": 664136,
"operating_cash_flow": 940311,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.999349118814452,
"current_ratio": 1.4225643784680329,
"debt_to_equity_ratio": 0.5159141530551185,
"profit_margin": 0.2706633515417383,
"quarter": 1,
"return_on_assets": 0.27048718185860243,
"return_on_equity": 0.32273867304950393
},
{
"asset_turnover_ratio": 0.9928670348180976,
"current_ratio": 1.6027685506631035,
"debt_to_equity_ratio": 0.49047830215279364,
"profit_margin": 0.29478834548932176,
"quarter": 2,
"return_on_assets": 0.2926856304849158,
"return_on_equity": 0.3374691969199295
},
{
"asset_turnover_ratio": 0.9864266726103431,
"current_ratio": 2.375221564967642,
"debt_to_equity_ratio": 0.4764357489577037,
"profit_margin": 0.3009990142491154,
"quarter": 3,
"return_on_assets": 0.2969134560847481,
"return_on_equity": 0.33801302535136885
},
{
"asset_turnover_ratio": 0.9800284516175194,
"current_ratio": 1.7685821164939663,
"debt_to_equity_ratio": 0.47428239209771755,
"profit_margin": 0.2855504267031802,
"quarter": 4,
"return_on_assets": 0.27984754254063965,
"return_on_equity": 0.3223620710483033
}
],
"income_statement": [
{
"depreciation": 129951,
"expenses": 1623459,
"income_tax": 260058,
"marketing_expense": 164481,
"net_income": 959048,
"net_profit": 698990,
"operational_expense": 983983,
"product_revenue": 1031738,
"quarter": 1,
"rd_expense": 272847,
"revenue": 2582507,
"salaries_expense": 564426,
"service_revenue": 1550769
},
{
"depreciation": 116931,
"expenses": 1658473,
"income_tax": 211206,
"marketing_expense": 256725,
"net_income": 992758,
"net_profit": 781552,
"operational_expense": 1059448,
"product_revenue": 548604,
"quarter": 2,
"rd_expense": 249442,
"revenue": 2651231,
"salaries_expense": 619751,
"service_revenue": 2102627
},
{
"depreciation": 95731,
"expenses": 1694243,
"income_tax": 208286,
"marketing_expense": 294491,
"net_income": 1027540,
"net_profit": 819254,
"operational_expense": 1105722,
"product_revenue": 739073,
"quarter": 3,
"rd_expense": 312093,
"revenue": 2721783,
"salaries_expense": 765094,
"service_revenue": 1982710
},
{
"depreciation": 142422,
"expenses": 1730784,
"income_tax": 265541,
"marketing_expense": 291029,
"net_income": 1063430,
"net_profit": 797889,
"operational_expense": 1165369,
"product_revenue": 948751,
"quarter": 4,
"rd_expense": 230714,
"revenue": 2794214,
"salaries_expense": 755898,
"service_revenue": 1845463
}
],
"market_conditions": {
"gdp_growth": [
0.044114280757626356,
0.05255647401985202,
0.048136060130038974,
0.04176215654606532
],
"inflation_rate": [
0.00550435262687481,
0.006398940609712177,
0.009591607120549555,
0.007367055451800674
],
"interest_rate": [
0.022856280907081337,
0.016184533242214506,
0.014937092655719986,
0.02033642632072008
],
"year": 2003
},
"random_event": null,
"year": 2003
},
{
"advertising_kpis": [
{
"average_project_size": 183279,
"billable_hours_per_employee": 96,
"client_concentration": 0.38,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.7,
"gross_billings": 2942067,
"net_revenue": 2521380,
"new_client_acquisition": 5,
"organic_growth": 0.07,
"quarter": 1,
"revenue_per_employee": 4983
},
{
"average_project_size": 90313,
"billable_hours_per_employee": 112,
"client_concentration": 0.18,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.78,
"gross_billings": 3141036,
"net_revenue": 2612587,
"new_client_acquisition": 4,
"organic_growth": 0.07,
"quarter": 2,
"revenue_per_employee": 5163
},
{
"average_project_size": 181695,
"billable_hours_per_employee": 103,
"client_concentration": 0.13,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.76,
"gross_billings": 3504837,
"net_revenue": 2707094,
"new_client_acquisition": 2,
"organic_growth": 0.1,
"quarter": 3,
"revenue_per_employee": 5350
},
{
"average_project_size": 144401,
"billable_hours_per_employee": 82,
"client_concentration": 0.17,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.69,
"gross_billings": 3328658,
"net_revenue": 2805020,
"new_client_acquisition": 5,
"organic_growth": 0.02,
"quarter": 4,
"revenue_per_employee": 5544
}
],
"balance_sheet": [
{
"assets": 3047281,
"current_assets": 1512750,
"current_liabilities": 737456,
"equity": 2008907,
"fixed_assets": 1534531,
"liabilities": 1504263,
"long_term_liabilities": 766807,
"quarter": 1
},
{
"assets": 3108019,
"current_assets": 1293361,
"current_liabilities": 793769,
"equity": 2026882,
"fixed_assets": 1814658,
"liabilities": 1544485,
"long_term_liabilities": 750716,
"quarter": 2
},
{
"assets": 3169967,
"current_assets": 1079001,
"current_liabilities": 882792,
"equity": 2047614,
"fixed_assets": 2090966,
"liabilities": 1585782,
"long_term_liabilities": 702990,
"quarter": 3
},
{
"assets": 3233150,
"current_assets": 1485207,
"current_liabilities": 928203,
"equity": 2107915,
"fixed_assets": 1747943,
"liabilities": 1628184,
"long_term_liabilities": 699981,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -58554,
"financing_cash_flow": 29958,
"investing_cash_flow": -194835,
"net_cash_flow": 700850,
"operating_cash_flow": 586504,
"quarter": 1
},
{
"change_in_working_capital": -9327,
"financing_cash_flow": -24256,
"investing_cash_flow": -385654,
"net_cash_flow": 200676,
"operating_cash_flow": 626927,
"quarter": 2
},
{
"change_in_working_capital": -53935,
"financing_cash_flow": 62895,
"investing_cash_flow": -224855,
"net_cash_flow": 699525,
"operating_cash_flow": 664820,
"quarter": 3
},
{
"change_in_working_capital": 93462,
"financing_cash_flow": -189230,
"investing_cash_flow": -410544,
"net_cash_flow": 286505,
"operating_cash_flow": 626058,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8274195914324934,
"current_ratio": 2.0513088238484736,
"debt_to_equity_ratio": 0.748796733746261,
"profit_margin": 0.18477540077259277,
"quarter": 1,
"return_on_assets": 0.15288678661403396,
"return_on_equity": 0.23191168132720927
},
{
"asset_turnover_ratio": 0.8405955690747065,
"current_ratio": 1.6293921783289598,
"debt_to_equity_ratio": 0.7620004519256671,
"profit_margin": 0.177352180042234,
"quarter": 2,
"return_on_assets": 0.14908145670924147,
"return_on_equity": 0.22860136899928066
},
{
"asset_turnover_ratio": 0.8539817606934078,
"current_ratio": 1.222259603621238,
"debt_to_equity_ratio": 0.7744535835367408,
"profit_margin": 0.17119058296461076,
"quarter": 3,
"return_on_assets": 0.1461936354542492,
"return_on_equity": 0.22632634861844078
},
{
"asset_turnover_ratio": 0.8675811515085907,
"current_ratio": 1.6000885582140976,
"debt_to_equity_ratio": 0.7724144474516288,
"profit_margin": 0.17930317787395456,
"quarter": 4,
"return_on_assets": 0.15556005752903515,
"return_on_equity": 0.23860022818756924
}
],
"income_statement": [
{
"depreciation": 120615,
"expenses": 1920741,
"income_tax": 134750,
"marketing_expense": 265054,
"net_income": 600639,
"net_profit": 465889,
"operational_expense": 1247451,
"product_revenue": 687486,
"quarter": 1,
"rd_expense": 288285,
"revenue": 2521380,
"salaries_expense": 783860,
"service_revenue": 1833894
},
{
"depreciation": 163579,
"expenses": 1985021,
"income_tax": 164218,
"marketing_expense": 316085,
"net_income": 627566,
"net_profit": 463348,
"operational_expense": 1035480,
"product_revenue": 545335,
"quarter": 2,
"rd_expense": 285628,
"revenue": 2612587,
"salaries_expense": 940164,
"service_revenue": 2067252
},
{
"depreciation": 201391,
"expenses": 2051452,
"income_tax": 192213,
"marketing_expense": 358819,
"net_income": 655642,
"net_profit": 463429,
"operational_expense": 1314198,
"product_revenue": 887825,
"quarter": 3,
"rd_expense": 238984,
"revenue": 2707094,
"salaries_expense": 723638,
"service_revenue": 1819269
},
{
"depreciation": 123109,
"expenses": 2120107,
"income_tax": 181964,
"marketing_expense": 342631,
"net_income": 684913,
"net_profit": 502949,
"operational_expense": 1141647,
"product_revenue": 1061166,
"quarter": 4,
"rd_expense": 317056,
"revenue": 2805020,
"salaries_expense": 666188,
"service_revenue": 1743854
}
],
"market_conditions": {
"gdp_growth": [
0.03780949384173306,
0.04513414811521324,
0.04196966965395889,
0.04811313243818476
],
"inflation_rate": [
0.004437894423234856,
0.006397542102612434,
0.003486703338343109,
0.003133342449128998
],
"interest_rate": [
0.011240258890348211,
0.009369496888649142,
0.008866271534811537,
0.015921302451506778
],
"year": 2004
},
"random_event": null,
"year": 2004
}
] |
{
"advertising_type": "Traditional Advertising",
"financial_health": "Distressed",
"founding_year": 2004,
"industry": "Advertising",
"location": "Woodstad",
"name": "Sandoval PLC",
"num_employees": 745,
"region": "Europe",
"revenue_size": "Small",
"website": "www.sandovalplc.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 122335,
"billable_hours_per_employee": 117,
"client_concentration": 0.28,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.67,
"gross_billings": 4751856,
"net_revenue": 4235446,
"new_client_acquisition": 4,
"organic_growth": 0.07,
"quarter": 1,
"revenue_per_employee": 5685
},
{
"average_project_size": 92842,
"billable_hours_per_employee": 130,
"client_concentration": 0.19,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.62,
"gross_billings": 5094444,
"net_revenue": 4206325,
"new_client_acquisition": 4,
"organic_growth": -0.03,
"quarter": 2,
"revenue_per_employee": 5646
},
{
"average_project_size": 183054,
"billable_hours_per_employee": 112,
"client_concentration": 0.37,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.71,
"gross_billings": 4863586,
"net_revenue": 4177405,
"new_client_acquisition": 4,
"organic_growth": 0.11,
"quarter": 3,
"revenue_per_employee": 5607
},
{
"average_project_size": 123583,
"billable_hours_per_employee": 128,
"client_concentration": 0.34,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.67,
"gross_billings": 4862736,
"net_revenue": 4148683,
"new_client_acquisition": 5,
"organic_growth": 0.13,
"quarter": 4,
"revenue_per_employee": 5569
}
],
"balance_sheet": [
{
"assets": 6300989,
"current_assets": 2218238,
"current_liabilities": 1802303,
"equity": 4019680,
"fixed_assets": 4082751,
"liabilities": 3202327,
"long_term_liabilities": 1400024,
"quarter": 1
},
{
"assets": 6516754,
"current_assets": 2858539,
"current_liabilities": 1569665,
"equity": 4146594,
"fixed_assets": 3658215,
"liabilities": 3230197,
"long_term_liabilities": 1660532,
"quarter": 2
},
{
"assets": 6739907,
"current_assets": 2340223,
"current_liabilities": 1765612,
"equity": 4371187,
"fixed_assets": 4399684,
"liabilities": 3258309,
"long_term_liabilities": 1492697,
"quarter": 3
},
{
"assets": 6970702,
"current_assets": 2444127,
"current_liabilities": 1944234,
"equity": 4510472,
"fixed_assets": 4526575,
"liabilities": 3286666,
"long_term_liabilities": 1342432,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 52513,
"financing_cash_flow": 157255,
"investing_cash_flow": -133554,
"net_cash_flow": 511220,
"operating_cash_flow": 1100328,
"quarter": 1
},
{
"change_in_working_capital": -88724,
"financing_cash_flow": 184735,
"investing_cash_flow": -497093,
"net_cash_flow": 1041456,
"operating_cash_flow": 1068662,
"quarter": 2
},
{
"change_in_working_capital": -74238,
"financing_cash_flow": 176754,
"investing_cash_flow": -148306,
"net_cash_flow": 914545,
"operating_cash_flow": 1079992,
"quarter": 3
},
{
"change_in_working_capital": 99546,
"financing_cash_flow": 156084,
"investing_cash_flow": -312349,
"net_cash_flow": 982937,
"operating_cash_flow": 1037563,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6721874931062409,
"current_ratio": 1.230779730156361,
"debt_to_equity_ratio": 0.796662172113203,
"profit_margin": 0.21745478516312094,
"quarter": 1,
"return_on_assets": 0.14617038690275447,
"return_on_equity": 0.2291271942045138
},
{
"asset_turnover_ratio": 0.6454632168100868,
"current_ratio": 1.8211140593693558,
"debt_to_equity_ratio": 0.7790000660783284,
"profit_margin": 0.204462803040659,
"quarter": 2,
"return_on_assets": 0.13197321856863095,
"return_on_equity": 0.20740805586464459
},
{
"asset_turnover_ratio": 0.6198015788645155,
"current_ratio": 1.325445794432752,
"debt_to_equity_ratio": 0.7454059961287404,
"profit_margin": 0.21295253871721798,
"quarter": 3,
"return_on_assets": 0.13198831972013858,
"return_on_equity": 0.20351199799962802
},
{
"asset_turnover_ratio": 0.5951599996671785,
"current_ratio": 1.257115655831551,
"debt_to_equity_ratio": 0.7286745156604453,
"profit_margin": 0.19920442222266682,
"quarter": 4,
"return_on_assets": 0.11855850386374285,
"return_on_equity": 0.18322605705123543
}
],
"income_statement": [
{
"depreciation": 179310,
"expenses": 3032529,
"income_tax": 281899,
"marketing_expense": 478333,
"net_income": 1202917,
"net_profit": 921018,
"operational_expense": 1809592,
"product_revenue": 1267963,
"quarter": 1,
"rd_expense": 568378,
"revenue": 4235446,
"salaries_expense": 1428034,
"service_revenue": 2967483
},
{
"depreciation": 208625,
"expenses": 3017487,
"income_tax": 328801,
"marketing_expense": 581572,
"net_income": 1188838,
"net_profit": 860037,
"operational_expense": 2111550,
"product_revenue": 1041579,
"quarter": 2,
"rd_expense": 582877,
"revenue": 4206325,
"salaries_expense": 1168995,
"service_revenue": 3164746
},
{
"depreciation": 190403,
"expenses": 3002520,
"income_tax": 285296,
"marketing_expense": 557515,
"net_income": 1174885,
"net_profit": 889589,
"operational_expense": 1958350,
"product_revenue": 1571142,
"quarter": 3,
"rd_expense": 316952,
"revenue": 4177405,
"salaries_expense": 1250330,
"service_revenue": 2606263
},
{
"depreciation": 211127,
"expenses": 2987627,
"income_tax": 334620,
"marketing_expense": 492753,
"net_income": 1161056,
"net_profit": 826436,
"operational_expense": 1543869,
"product_revenue": 1484690,
"quarter": 4,
"rd_expense": 507887,
"revenue": 4148683,
"salaries_expense": 1209353,
"service_revenue": 2663993
}
],
"market_conditions": {
"gdp_growth": [
0.0298527111260387,
0.036680133693151984,
0.026099698159448396,
0.02433352791609187
],
"inflation_rate": [
0.012671798118555394,
0.013698975540276253,
0.011861200643097649,
0.018972883905913524
],
"interest_rate": [
0.03679445441802893,
0.03769775101715994,
0.039792388928544135,
0.039954175423384496
],
"year": 2004
},
"random_event": {
"description": "Sandoval PLC Senior Leadership Change in 2004",
"impact": -0.05,
"type": "Senior Leadership Change"
},
"year": 2004
},
{
"advertising_kpis": [
{
"average_project_size": 70924,
"billable_hours_per_employee": 121,
"client_concentration": 0.2,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.61,
"gross_billings": 3998348,
"net_revenue": 3209436,
"new_client_acquisition": 5,
"organic_growth": 0.03,
"quarter": 1,
"revenue_per_employee": 4308
},
{
"average_project_size": 87093,
"billable_hours_per_employee": 113,
"client_concentration": 0.36,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.76,
"gross_billings": 3682546,
"net_revenue": 3193975,
"new_client_acquisition": 4,
"organic_growth": -0.01,
"quarter": 2,
"revenue_per_employee": 4287
},
{
"average_project_size": 109302,
"billable_hours_per_employee": 110,
"client_concentration": 0.15,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.73,
"gross_billings": 3847142,
"net_revenue": 3178589,
"new_client_acquisition": 5,
"organic_growth": -0.03,
"quarter": 3,
"revenue_per_employee": 4267
},
{
"average_project_size": 134727,
"billable_hours_per_employee": 126,
"client_concentration": 0.23,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.76,
"gross_billings": 3731253,
"net_revenue": 3163277,
"new_client_acquisition": 4,
"organic_growth": 0.01,
"quarter": 4,
"revenue_per_employee": 4246
}
],
"balance_sheet": [
{
"assets": 4571803,
"current_assets": 2242253,
"current_liabilities": 1337333,
"equity": 3200506,
"fixed_assets": 2329550,
"liabilities": 2238097,
"long_term_liabilities": 900764,
"quarter": 1
},
{
"assets": 4654481,
"current_assets": 1482461,
"current_liabilities": 1123043,
"equity": 3297156,
"fixed_assets": 3172020,
"liabilities": 2299256,
"long_term_liabilities": 1176213,
"quarter": 2
},
{
"assets": 4738653,
"current_assets": 2297178,
"current_liabilities": 1073867,
"equity": 3238077,
"fixed_assets": 2441475,
"liabilities": 2362087,
"long_term_liabilities": 1288220,
"quarter": 3
},
{
"assets": 4824348,
"current_assets": 1938452,
"current_liabilities": 1397892,
"equity": 3334655,
"fixed_assets": 2885896,
"liabilities": 2426635,
"long_term_liabilities": 1028743,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 51860,
"financing_cash_flow": 12968,
"investing_cash_flow": -212513,
"net_cash_flow": 709781,
"operating_cash_flow": 978263,
"quarter": 1
},
{
"change_in_working_capital": -84359,
"financing_cash_flow": -87613,
"investing_cash_flow": -335112,
"net_cash_flow": 590172,
"operating_cash_flow": 1092126,
"quarter": 2
},
{
"change_in_working_capital": 92254,
"financing_cash_flow": -161009,
"investing_cash_flow": -400951,
"net_cash_flow": 719768,
"operating_cash_flow": 1054121,
"quarter": 3
},
{
"change_in_working_capital": 33343,
"financing_cash_flow": -134411,
"investing_cash_flow": -304421,
"net_cash_flow": 946799,
"operating_cash_flow": 1086937,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7020066262697671,
"current_ratio": 1.6766601885992494,
"debt_to_equity_ratio": 0.6992947365197878,
"profit_margin": 0.27007860571140846,
"quarter": 1,
"return_on_assets": 0.18959697082310853,
"return_on_equity": 0.2708321746623815
},
{
"asset_turnover_ratio": 0.6862150688766374,
"current_ratio": 1.3200393929707055,
"debt_to_equity_ratio": 0.6973452272200648,
"profit_margin": 0.29490869527782776,
"quarter": 2,
"return_on_assets": 0.20237079064239386,
"return_on_equity": 0.28567984044431016
},
{
"asset_turnover_ratio": 0.6707790167374569,
"current_ratio": 2.139164347167759,
"debt_to_equity_ratio": 0.7294721527622722,
"profit_margin": 0.27103567022977804,
"quarter": 3,
"return_on_assets": 0.18180504037750814,
"return_on_equity": 0.26605636617041534
},
{
"asset_turnover_ratio": 0.6556900538684192,
"current_ratio": 1.38669654021913,
"debt_to_equity_ratio": 0.7277019661704134,
"profit_margin": 0.296193472781549,
"quarter": 4,
"return_on_assets": 0.194211114123608,
"return_on_equity": 0.28097119492121375
}
],
"income_statement": [
{
"depreciation": 111463,
"expenses": 1980848,
"income_tax": 361788,
"marketing_expense": 258934,
"net_income": 1228588,
"net_profit": 866800,
"operational_expense": 1140103,
"product_revenue": 1032152,
"quarter": 1,
"rd_expense": 378516,
"revenue": 3209436,
"salaries_expense": 862936,
"service_revenue": 2177284
},
{
"depreciation": 150195,
"expenses": 1979874,
"income_tax": 272170,
"marketing_expense": 324949,
"net_income": 1214101,
"net_profit": 941931,
"operational_expense": 1059749,
"product_revenue": 713249,
"quarter": 2,
"rd_expense": 293352,
"revenue": 3193975,
"salaries_expense": 835437,
"service_revenue": 2480726
},
{
"depreciation": 192610,
"expenses": 1978901,
"income_tax": 338177,
"marketing_expense": 292181,
"net_income": 1199688,
"net_profit": 861511,
"operational_expense": 1028981,
"product_revenue": 1110076,
"quarter": 3,
"rd_expense": 216106,
"revenue": 3178589,
"salaries_expense": 625397,
"service_revenue": 2068513
},
{
"depreciation": 149995,
"expenses": 1977928,
"income_tax": 248407,
"marketing_expense": 358736,
"net_income": 1185349,
"net_profit": 936942,
"operational_expense": 1238042,
"product_revenue": 938003,
"quarter": 4,
"rd_expense": 259557,
"revenue": 3163277,
"salaries_expense": 625334,
"service_revenue": 2225274
}
],
"market_conditions": {
"gdp_growth": [
0.02856029073979873,
0.02546565020596986,
0.020438855749464274,
0.019244748463289437
],
"inflation_rate": [
0.019125490884152167,
0.01073169405521658,
0.013571754711661702,
0.019110733235523564
],
"interest_rate": [
0.023560017841018337,
0.02136979082852252,
0.018266278001835737,
0.024160376403770757
],
"year": 2005
},
"random_event": null,
"year": 2005
},
{
"advertising_kpis": [
{
"average_project_size": 183401,
"billable_hours_per_employee": 102,
"client_concentration": 0.38,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.6,
"gross_billings": 2905575,
"net_revenue": 2458358,
"new_client_acquisition": 1,
"organic_growth": 0.06,
"quarter": 1,
"revenue_per_employee": 3300
},
{
"average_project_size": 119247,
"billable_hours_per_employee": 132,
"client_concentration": 0.35,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.65,
"gross_billings": 2969230,
"net_revenue": 2435225,
"new_client_acquisition": 4,
"organic_growth": 0,
"quarter": 2,
"revenue_per_employee": 3269
},
{
"average_project_size": 188383,
"billable_hours_per_employee": 116,
"client_concentration": 0.33,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.7,
"gross_billings": 2943593,
"net_revenue": 2412310,
"new_client_acquisition": 2,
"organic_growth": 0.13,
"quarter": 3,
"revenue_per_employee": 3238
},
{
"average_project_size": 198308,
"billable_hours_per_employee": 132,
"client_concentration": 0.21,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.78,
"gross_billings": 2972635,
"net_revenue": 2389610,
"new_client_acquisition": 2,
"organic_growth": 0.06,
"quarter": 4,
"revenue_per_employee": 3208
}
],
"balance_sheet": [
{
"assets": 3651886,
"current_assets": 1521293,
"current_liabilities": 1187282,
"equity": 2298621,
"fixed_assets": 2130593,
"liabilities": 2045010,
"long_term_liabilities": 857728,
"quarter": 1
},
{
"assets": 3765091,
"current_assets": 1269601,
"current_liabilities": 1173847,
"equity": 2467725,
"fixed_assets": 2495490,
"liabilities": 2063552,
"long_term_liabilities": 889705,
"quarter": 2
},
{
"assets": 3881806,
"current_assets": 1368198,
"current_liabilities": 1003061,
"equity": 2543264,
"fixed_assets": 2513608,
"liabilities": 2082261,
"long_term_liabilities": 1079200,
"quarter": 3
},
{
"assets": 4002139,
"current_assets": 1292422,
"current_liabilities": 841446,
"equity": 2611641,
"fixed_assets": 2709717,
"liabilities": 2101140,
"long_term_liabilities": 1259694,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -26086,
"financing_cash_flow": 28256,
"investing_cash_flow": -116905,
"net_cash_flow": 537360,
"operating_cash_flow": 828616,
"quarter": 1
},
{
"change_in_working_capital": -64967,
"financing_cash_flow": 195309,
"investing_cash_flow": -324886,
"net_cash_flow": 252573,
"operating_cash_flow": 886202,
"quarter": 2
},
{
"change_in_working_capital": -41583,
"financing_cash_flow": 156175,
"investing_cash_flow": -354504,
"net_cash_flow": 816766,
"operating_cash_flow": 887360,
"quarter": 3
},
{
"change_in_working_capital": -30699,
"financing_cash_flow": 49159,
"investing_cash_flow": -393012,
"net_cash_flow": 521149,
"operating_cash_flow": 822082,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6731749019547708,
"current_ratio": 1.2813240662285792,
"debt_to_equity_ratio": 0.8896681967144648,
"profit_margin": 0.2813849732219636,
"quarter": 1,
"return_on_assets": 0.18942130176024113,
"return_on_equity": 0.3009391282860463
},
{
"asset_turnover_ratio": 0.6467904759805274,
"current_ratio": 1.08157281144817,
"debt_to_equity_ratio": 0.8362163531187632,
"profit_margin": 0.3146263692266628,
"quarter": 2,
"return_on_assets": 0.20349733910813841,
"return_on_equity": 0.3104827320710371
},
{
"asset_turnover_ratio": 0.6214401234889121,
"current_ratio": 1.3640227264343843,
"debt_to_equity_ratio": 0.8187356876832291,
"profit_margin": 0.30830158644618644,
"quarter": 3,
"return_on_assets": 0.1915909759529456,
"return_on_equity": 0.2924269757288272
},
{
"asset_turnover_ratio": 0.5970832097535843,
"current_ratio": 1.5359535846625927,
"debt_to_equity_ratio": 0.8045286469311823,
"profit_margin": 0.2973882767480886,
"quarter": 4,
"return_on_assets": 0.17756554682383596,
"return_on_equity": 0.2721055459000682
}
],
"income_statement": [
{
"depreciation": 136871,
"expenses": 1500594,
"income_tax": 266019,
"marketing_expense": 161802,
"net_income": 957764,
"net_profit": 691745,
"operational_expense": 897035,
"product_revenue": 674143,
"quarter": 1,
"rd_expense": 162278,
"revenue": 2458358,
"salaries_expense": 595601,
"service_revenue": 1784215
},
{
"depreciation": 120016,
"expenses": 1475556,
"income_tax": 193483,
"marketing_expense": 164633,
"net_income": 959669,
"net_profit": 766186,
"operational_expense": 908447,
"product_revenue": 864237,
"quarter": 2,
"rd_expense": 260571,
"revenue": 2435225,
"salaries_expense": 478387,
"service_revenue": 1570988
},
{
"depreciation": 143641,
"expenses": 1450936,
"income_tax": 217655,
"marketing_expense": 175597,
"net_income": 961374,
"net_profit": 743719,
"operational_expense": 740458,
"product_revenue": 595259,
"quarter": 3,
"rd_expense": 152953,
"revenue": 2412310,
"salaries_expense": 691683,
"service_revenue": 1817051
},
{
"depreciation": 111440,
"expenses": 1426727,
"income_tax": 252241,
"marketing_expense": 265135,
"net_income": 962883,
"net_profit": 710642,
"operational_expense": 961000,
"product_revenue": 823935,
"quarter": 4,
"rd_expense": 222850,
"revenue": 2389610,
"salaries_expense": 472639,
"service_revenue": 1565675
}
],
"market_conditions": {
"gdp_growth": [
0.00844628339618983,
0.023299285526771234,
0.00625126068248655,
0.008848629138135534
],
"inflation_rate": [
0.01564643253463678,
0.010180028485969519,
0.008413388927320633,
0.00839258747206929
],
"interest_rate": [
0.020518047299682745,
0.015642059919514385,
0.01881596176466981,
0.019938781621556167
],
"year": 2006
},
"random_event": null,
"year": 2006
},
{
"advertising_kpis": [
{
"average_project_size": 102459,
"billable_hours_per_employee": 152,
"client_concentration": 0.38,
"client_retention_rate": 0.9,
"employee_utilization_rate": 0.63,
"gross_billings": 3205332,
"net_revenue": 2829500,
"new_client_acquisition": 1,
"organic_growth": 0.13,
"quarter": 1,
"revenue_per_employee": 3798
},
{
"average_project_size": 133383,
"billable_hours_per_employee": 150,
"client_concentration": 0.29,
"client_retention_rate": 0.9,
"employee_utilization_rate": 0.61,
"gross_billings": 3237175,
"net_revenue": 2823217,
"new_client_acquisition": 1,
"organic_growth": 0.12,
"quarter": 2,
"revenue_per_employee": 3790
},
{
"average_project_size": 79841,
"billable_hours_per_employee": 98,
"client_concentration": 0.19,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.79,
"gross_billings": 3317370,
"net_revenue": 2816949,
"new_client_acquisition": 4,
"organic_growth": 0.13,
"quarter": 3,
"revenue_per_employee": 3781
},
{
"average_project_size": 137737,
"billable_hours_per_employee": 140,
"client_concentration": 0.14,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.7,
"gross_billings": 3554860,
"net_revenue": 2810694,
"new_client_acquisition": 2,
"organic_growth": 0.06,
"quarter": 4,
"revenue_per_employee": 3773
}
],
"balance_sheet": [
{
"assets": 4025806,
"current_assets": 1613717,
"current_liabilities": 946070,
"equity": 2269844,
"fixed_assets": 2412089,
"liabilities": 2260091,
"long_term_liabilities": 1314021,
"quarter": 1
},
{
"assets": 4168571,
"current_assets": 1391387,
"current_liabilities": 1229184,
"equity": 2353515,
"fixed_assets": 2777184,
"liabilities": 2314686,
"long_term_liabilities": 1085502,
"quarter": 2
},
{
"assets": 4316400,
"current_assets": 1672223,
"current_liabilities": 1035274,
"equity": 2425706,
"fixed_assets": 2644177,
"liabilities": 2370599,
"long_term_liabilities": 1335325,
"quarter": 3
},
{
"assets": 4469471,
"current_assets": 1784543,
"current_liabilities": 1289612,
"equity": 2517618,
"fixed_assets": 2684928,
"liabilities": 2427864,
"long_term_liabilities": 1138252,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -20856,
"financing_cash_flow": 180687,
"investing_cash_flow": -309642,
"net_cash_flow": 466842,
"operating_cash_flow": 626175,
"quarter": 1
},
{
"change_in_working_capital": -66748,
"financing_cash_flow": 83658,
"investing_cash_flow": -108680,
"net_cash_flow": 394170,
"operating_cash_flow": 618836,
"quarter": 2
},
{
"change_in_working_capital": -13220,
"financing_cash_flow": 108625,
"investing_cash_flow": -143804,
"net_cash_flow": 661014,
"operating_cash_flow": 608954,
"quarter": 3
},
{
"change_in_working_capital": 54194,
"financing_cash_flow": -129355,
"investing_cash_flow": -370711,
"net_cash_flow": 401189,
"operating_cash_flow": 680040,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7028406237160956,
"current_ratio": 1.7057057088798926,
"debt_to_equity_ratio": 0.995703228944368,
"profit_margin": 0.1781689344407139,
"quarter": 1,
"return_on_assets": 0.12522436500914352,
"return_on_equity": 0.22209852307030792
},
{
"asset_turnover_ratio": 0.6772625439269236,
"current_ratio": 1.1319599018535875,
"debt_to_equity_ratio": 0.9835016985232726,
"profit_margin": 0.1769718728670166,
"quarter": 2,
"return_on_assets": 0.11985642082142778,
"return_on_equity": 0.21229097753785295
},
{
"asset_turnover_ratio": 0.6526153739227134,
"current_ratio": 1.6152467849091159,
"debt_to_equity_ratio": 0.9772820778775334,
"profit_margin": 0.1703633967104126,
"quarter": 3,
"return_on_assets": 0.11118177184690946,
"return_on_equity": 0.197841370718463
},
{
"asset_turnover_ratio": 0.6288650267559629,
"current_ratio": 1.3837828742288378,
"debt_to_equity_ratio": 0.9643496352504629,
"profit_margin": 0.16935710539816856,
"quarter": 4,
"return_on_assets": 0.1065027606175317,
"return_on_equity": 0.18907197199892914
}
],
"income_statement": [
{
"depreciation": 122046,
"expenses": 2134975,
"income_tax": 190396,
"marketing_expense": 338141,
"net_income": 694525,
"net_profit": 504129,
"operational_expense": 1387664,
"product_revenue": 574204,
"quarter": 1,
"rd_expense": 287505,
"revenue": 2829500,
"salaries_expense": 750080,
"service_revenue": 2255296
},
{
"depreciation": 119206,
"expenses": 2155053,
"income_tax": 168534,
"marketing_expense": 275746,
"net_income": 668164,
"net_profit": 499630,
"operational_expense": 1400505,
"product_revenue": 971155,
"quarter": 2,
"rd_expense": 301560,
"revenue": 2823217,
"salaries_expense": 883154,
"service_revenue": 1852062
},
{
"depreciation": 129049,
"expenses": 2175321,
"income_tax": 161723,
"marketing_expense": 360297,
"net_income": 641628,
"net_profit": 479905,
"operational_expense": 1093292,
"product_revenue": 1057210,
"quarter": 3,
"rd_expense": 267437,
"revenue": 2816949,
"salaries_expense": 1009376,
"service_revenue": 1759739
},
{
"depreciation": 204029,
"expenses": 2195779,
"income_tax": 138904,
"marketing_expense": 412273,
"net_income": 614915,
"net_profit": 476011,
"operational_expense": 1142760,
"product_revenue": 712521,
"quarter": 4,
"rd_expense": 337864,
"revenue": 2810694,
"salaries_expense": 748075,
"service_revenue": 2098173
}
],
"market_conditions": {
"gdp_growth": [
0.012798257816864049,
0.02180512750816436,
0.02687829404286756,
0.01824392999455706
],
"inflation_rate": [
0.01208875522723252,
0.01227670818635928,
0.016041411067925525,
0.010736013334761705
],
"interest_rate": [
0.03667429240184157,
0.03186921347445612,
0.0377878541654278,
0.03244963841171148
],
"year": 2007
},
"random_event": {
"description": "Sandoval PLC Partnership with Major Brand in 2007",
"impact": -0.04,
"type": "Partnership with Major Brand"
},
"year": 2007
},
{
"advertising_kpis": [
{
"average_project_size": 136459,
"billable_hours_per_employee": 160,
"client_concentration": 0.1,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.65,
"gross_billings": 4705229,
"net_revenue": 3947070,
"new_client_acquisition": 2,
"organic_growth": 0.14,
"quarter": 1,
"revenue_per_employee": 5298
},
{
"average_project_size": 82549,
"billable_hours_per_employee": 148,
"client_concentration": 0.31,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.67,
"gross_billings": 4941372,
"net_revenue": 3925364,
"new_client_acquisition": 5,
"organic_growth": 0.09,
"quarter": 2,
"revenue_per_employee": 5269
},
{
"average_project_size": 55682,
"billable_hours_per_employee": 149,
"client_concentration": 0.16,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.74,
"gross_billings": 4960172,
"net_revenue": 3903778,
"new_client_acquisition": 5,
"organic_growth": 0.14,
"quarter": 3,
"revenue_per_employee": 5240
},
{
"average_project_size": 113139,
"billable_hours_per_employee": 140,
"client_concentration": 0.14,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.62,
"gross_billings": 4564910,
"net_revenue": 3882311,
"new_client_acquisition": 5,
"organic_growth": 0.07,
"quarter": 4,
"revenue_per_employee": 5211
}
],
"balance_sheet": [
{
"assets": 3984004,
"current_assets": 1492467,
"current_liabilities": 798383,
"equity": 3373884,
"fixed_assets": 2491537,
"liabilities": 1707696,
"long_term_liabilities": 909313,
"quarter": 1
},
{
"assets": 4104977,
"current_assets": 1789673,
"current_liabilities": 903960,
"equity": 3550924,
"fixed_assets": 2315304,
"liabilities": 1736183,
"long_term_liabilities": 832223,
"quarter": 2
},
{
"assets": 4229624,
"current_assets": 1507155,
"current_liabilities": 827452,
"equity": 3662529,
"fixed_assets": 2722469,
"liabilities": 1765145,
"long_term_liabilities": 937693,
"quarter": 3
},
{
"assets": 4358055,
"current_assets": 1789184,
"current_liabilities": 958247,
"equity": 3736059,
"fixed_assets": 2568871,
"liabilities": 1794591,
"long_term_liabilities": 836344,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 51770,
"financing_cash_flow": 135371,
"investing_cash_flow": -323352,
"net_cash_flow": 1029451,
"operating_cash_flow": 1275493,
"quarter": 1
},
{
"change_in_working_capital": -42770,
"financing_cash_flow": -165354,
"investing_cash_flow": -339832,
"net_cash_flow": 969391,
"operating_cash_flow": 1375647,
"quarter": 2
},
{
"change_in_working_capital": 50473,
"financing_cash_flow": 6451,
"investing_cash_flow": -393604,
"net_cash_flow": 948085,
"operating_cash_flow": 1398172,
"quarter": 3
},
{
"change_in_working_capital": 1247,
"financing_cash_flow": -115472,
"investing_cash_flow": -292238,
"net_cash_flow": 920916,
"operating_cash_flow": 1357030,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.990729426978487,
"current_ratio": 1.8693621983434017,
"debt_to_equity_ratio": 0.5061513673854822,
"profit_margin": 0.27807360903150946,
"quarter": 1,
"return_on_assets": 0.27549570733362716,
"return_on_equity": 0.32531527462117843
},
{
"asset_turnover_ratio": 0.9562450654412924,
"current_ratio": 1.9798143723173591,
"debt_to_equity_ratio": 0.4889383720969528,
"profit_margin": 0.301151689371992,
"quarter": 2,
"return_on_assets": 0.28797481691127624,
"return_on_equity": 0.3329077164140939
},
{
"asset_turnover_ratio": 0.9229610007887226,
"current_ratio": 1.821441002015827,
"debt_to_equity_ratio": 0.4819470371429141,
"profit_margin": 0.3068950129848572,
"quarter": 3,
"return_on_assets": 0.28325212832157187,
"return_on_equity": 0.32711003790004123
},
{
"asset_turnover_ratio": 0.890835705377743,
"current_ratio": 1.8671428139091486,
"debt_to_equity_ratio": 0.480343324342576,
"profit_margin": 0.3020353083511342,
"quarter": 4,
"return_on_assets": 0.26906383696396674,
"return_on_equity": 0.3138588014803835
}
],
"income_statement": [
{
"depreciation": 177917,
"expenses": 2409817,
"income_tax": 439677,
"marketing_expense": 365312,
"net_income": 1537253,
"net_profit": 1097576,
"operational_expense": 1467230,
"product_revenue": 1220114,
"quarter": 1,
"rd_expense": 295077,
"revenue": 3947070,
"salaries_expense": 917094,
"service_revenue": 2726956
},
{
"depreciation": 193517,
"expenses": 2396095,
"income_tax": 347139,
"marketing_expense": 284347,
"net_income": 1529269,
"net_profit": 1182130,
"operational_expense": 1439979,
"product_revenue": 1512681,
"quarter": 2,
"rd_expense": 329642,
"revenue": 3925364,
"salaries_expense": 941502,
"service_revenue": 2412683
},
{
"depreciation": 200122,
"expenses": 2382451,
"income_tax": 323277,
"marketing_expense": 459675,
"net_income": 1521327,
"net_profit": 1198050,
"operational_expense": 1540494,
"product_revenue": 819042,
"quarter": 3,
"rd_expense": 342423,
"revenue": 3903778,
"salaries_expense": 1054127,
"service_revenue": 3084736
},
{
"depreciation": 184435,
"expenses": 2368886,
"income_tax": 340830,
"marketing_expense": 268139,
"net_income": 1513425,
"net_profit": 1172595,
"operational_expense": 1342501,
"product_revenue": 1047666,
"quarter": 4,
"rd_expense": 316803,
"revenue": 3882311,
"salaries_expense": 1131538,
"service_revenue": 2834645
}
],
"market_conditions": {
"gdp_growth": [
0.004083350791097215,
0.004935833790458947,
0.015878513841032893,
0.005269359673333602
],
"inflation_rate": [
0.01745585193229062,
0.015377377571485842,
0.015156175849990131,
0.015742258928839542
],
"interest_rate": [
0.02113147113204364,
0.01864069418665747,
0.022080042304403885,
0.019559340105300936
],
"year": 2008
},
"random_event": {
"description": "Sandoval PLC Expansion to New Market in 2008",
"impact": -0.09,
"type": "Expansion to New Market"
},
"year": 2008
},
{
"advertising_kpis": [
{
"average_project_size": 187781,
"billable_hours_per_employee": 98,
"client_concentration": 0.27,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.7,
"gross_billings": 5662155,
"net_revenue": 4735554,
"new_client_acquisition": 5,
"organic_growth": 0.1,
"quarter": 1,
"revenue_per_employee": 6356
},
{
"average_project_size": 180411,
"billable_hours_per_employee": 144,
"client_concentration": 0.35,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.8,
"gross_billings": 5414012,
"net_revenue": 4766661,
"new_client_acquisition": 1,
"organic_growth": 0.14,
"quarter": 2,
"revenue_per_employee": 6398
},
{
"average_project_size": 105824,
"billable_hours_per_employee": 128,
"client_concentration": 0.24,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.63,
"gross_billings": 5962139,
"net_revenue": 4797974,
"new_client_acquisition": 3,
"organic_growth": 0.03,
"quarter": 3,
"revenue_per_employee": 6440
},
{
"average_project_size": 121860,
"billable_hours_per_employee": 145,
"client_concentration": 0.19,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.65,
"gross_billings": 5320061,
"net_revenue": 4829491,
"new_client_acquisition": 4,
"organic_growth": 0.09,
"quarter": 4,
"revenue_per_employee": 6483
}
],
"balance_sheet": [
{
"assets": 5144594,
"current_assets": 2407761,
"current_liabilities": 1097838,
"equity": 4044013,
"fixed_assets": 2736833,
"liabilities": 2284549,
"long_term_liabilities": 1186711,
"quarter": 1
},
{
"assets": 5228869,
"current_assets": 1972282,
"current_liabilities": 1093662,
"equity": 4064995,
"fixed_assets": 3256587,
"liabilities": 2333549,
"long_term_liabilities": 1239887,
"quarter": 2
},
{
"assets": 5314524,
"current_assets": 2250684,
"current_liabilities": 1068690,
"equity": 4186605,
"fixed_assets": 3063840,
"liabilities": 2383601,
"long_term_liabilities": 1314911,
"quarter": 3
},
{
"assets": 5401582,
"current_assets": 1891442,
"current_liabilities": 1151239,
"equity": 4136641,
"fixed_assets": 3510140,
"liabilities": 2434726,
"long_term_liabilities": 1283487,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 84030,
"financing_cash_flow": 139813,
"investing_cash_flow": -485160,
"net_cash_flow": 1001352,
"operating_cash_flow": 1410437,
"quarter": 1
},
{
"change_in_working_capital": 43626,
"financing_cash_flow": -127944,
"investing_cash_flow": -191183,
"net_cash_flow": 1141580,
"operating_cash_flow": 1460906,
"quarter": 2
},
{
"change_in_working_capital": -49710,
"financing_cash_flow": -61794,
"investing_cash_flow": -334375,
"net_cash_flow": 988487,
"operating_cash_flow": 1530708,
"quarter": 3
},
{
"change_in_working_capital": 63912,
"financing_cash_flow": 45493,
"investing_cash_flow": -137011,
"net_cash_flow": 1009805,
"operating_cash_flow": 1400078,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9204912963005438,
"current_ratio": 2.193184240297749,
"debt_to_equity_ratio": 0.5649212799266471,
"profit_margin": 0.25001678789852255,
"quarter": 1,
"return_on_assets": 0.23013827718960914,
"return_on_equity": 0.29277057220142466
},
{
"asset_turnover_ratio": 0.9116045936511318,
"current_ratio": 1.80337435149068,
"debt_to_equity_ratio": 0.5740595006881928,
"profit_margin": 0.24538665535476512,
"quarter": 2,
"return_on_assets": 0.22369560224209098,
"return_on_equity": 0.28774328135704963
},
{
"asset_turnover_ratio": 0.9028040893220164,
"current_ratio": 2.1060213906745644,
"debt_to_equity_ratio": 0.5693398350214554,
"profit_margin": 0.261710880467464,
"quarter": 3,
"return_on_assets": 0.2362736531060919,
"return_on_equity": 0.2999284623220963
},
{
"asset_turnover_ratio": 0.8940882504421853,
"current_ratio": 1.642962060875283,
"debt_to_equity_ratio": 0.5885756100178865,
"profit_margin": 0.24221703695068486,
"quarter": 4,
"return_on_assets": 0.21656340679452799,
"return_on_equity": 0.28278620262188575
}
],
"income_statement": [
{
"depreciation": 226469,
"expenses": 3150867,
"income_tax": 400719,
"marketing_expense": 393289,
"net_income": 1584687,
"net_profit": 1183968,
"operational_expense": 1834276,
"product_revenue": 1442809,
"quarter": 1,
"rd_expense": 365818,
"revenue": 4735554,
"salaries_expense": 1406168,
"service_revenue": 3292745
},
{
"depreciation": 291231,
"expenses": 3178660,
"income_tax": 418326,
"marketing_expense": 383478,
"net_income": 1588001,
"net_profit": 1169675,
"operational_expense": 1982126,
"product_revenue": 1285150,
"quarter": 2,
"rd_expense": 566510,
"revenue": 4766661,
"salaries_expense": 1276227,
"service_revenue": 3481511
},
{
"depreciation": 275026,
"expenses": 3206699,
"income_tax": 335593,
"marketing_expense": 483672,
"net_income": 1591275,
"net_profit": 1255682,
"operational_expense": 2023592,
"product_revenue": 1381331,
"quarter": 3,
"rd_expense": 516944,
"revenue": 4797974,
"salaries_expense": 1089445,
"service_revenue": 3416643
},
{
"depreciation": 230293,
"expenses": 3234985,
"income_tax": 424721,
"marketing_expense": 348331,
"net_income": 1594506,
"net_profit": 1169785,
"operational_expense": 1683135,
"product_revenue": 1153110,
"quarter": 4,
"rd_expense": 420328,
"revenue": 4829491,
"salaries_expense": 1074673,
"service_revenue": 3676381
}
],
"market_conditions": {
"gdp_growth": [
0.023394843007082257,
0.019755644602510558,
0.02790406314560963,
0.01541431012594826
],
"inflation_rate": [
0.012189102178836678,
0.012507869829091321,
0.01386000535182717,
0.010160515686103067
],
"interest_rate": [
0.040344479249759285,
0.0399873917041164,
0.043801180585720134,
0.040658517418672734
],
"year": 2009
},
"random_event": {
"description": "Sandoval PLC Expansion to New Market in 2009",
"impact": -0.04,
"type": "Expansion to New Market"
},
"year": 2009
},
{
"advertising_kpis": [
{
"average_project_size": 72505,
"billable_hours_per_employee": 129,
"client_concentration": 0.4,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.76,
"gross_billings": 3317905,
"net_revenue": 2629344,
"new_client_acquisition": 5,
"organic_growth": 0.13,
"quarter": 1,
"revenue_per_employee": 3529
},
{
"average_project_size": 86181,
"billable_hours_per_employee": 98,
"client_concentration": 0.39,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.7,
"gross_billings": 3406771,
"net_revenue": 2665747,
"new_client_acquisition": 5,
"organic_growth": 0.12,
"quarter": 2,
"revenue_per_employee": 3578
},
{
"average_project_size": 135154,
"billable_hours_per_employee": 157,
"client_concentration": 0.27,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.73,
"gross_billings": 3144982,
"net_revenue": 2702654,
"new_client_acquisition": 1,
"organic_growth": 0.06,
"quarter": 3,
"revenue_per_employee": 3628
},
{
"average_project_size": 71306,
"billable_hours_per_employee": 135,
"client_concentration": 0.25,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.66,
"gross_billings": 3015848,
"net_revenue": 2740073,
"new_client_acquisition": 1,
"organic_growth": 0.03,
"quarter": 4,
"revenue_per_employee": 3678
}
],
"balance_sheet": [
{
"assets": 3395487,
"current_assets": 1493927,
"current_liabilities": 700813,
"equity": 2446033,
"fixed_assets": 1901560,
"liabilities": 1620477,
"long_term_liabilities": 919664,
"quarter": 1
},
{
"assets": 3500544,
"current_assets": 1347231,
"current_liabilities": 978901,
"equity": 2546627,
"fixed_assets": 2153313,
"liabilities": 1658170,
"long_term_liabilities": 679269,
"quarter": 2
},
{
"assets": 3608852,
"current_assets": 1172850,
"current_liabilities": 710987,
"equity": 2578658,
"fixed_assets": 2436002,
"liabilities": 1696739,
"long_term_liabilities": 985752,
"quarter": 3
},
{
"assets": 3720511,
"current_assets": 1516376,
"current_liabilities": 779942,
"equity": 2676086,
"fixed_assets": 2204135,
"liabilities": 1736206,
"long_term_liabilities": 956264,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -79072,
"financing_cash_flow": -181247,
"investing_cash_flow": -351442,
"net_cash_flow": 197112,
"operating_cash_flow": 758561,
"quarter": 1
},
{
"change_in_working_capital": -52521,
"financing_cash_flow": 46349,
"investing_cash_flow": -172906,
"net_cash_flow": 329409,
"operating_cash_flow": 856718,
"quarter": 2
},
{
"change_in_working_capital": 37302,
"financing_cash_flow": -2125,
"investing_cash_flow": -383300,
"net_cash_flow": 305120,
"operating_cash_flow": 824454,
"quarter": 3
},
{
"change_in_working_capital": -29782,
"financing_cash_flow": 46086,
"investing_cash_flow": -358915,
"net_cash_flow": 943671,
"operating_cash_flow": 852060,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7743643253530348,
"current_ratio": 2.131705604776167,
"debt_to_equity_ratio": 0.6624918797089001,
"profit_margin": 0.25520548091082795,
"quarter": 1,
"return_on_assets": 0.19762202005191007,
"return_on_equity": 0.27433113126437786
},
{
"asset_turnover_ratio": 0.7615236374689192,
"current_ratio": 1.3762688974676704,
"debt_to_equity_ratio": 0.6511240161986817,
"profit_margin": 0.2641859861419707,
"quarter": 2,
"return_on_assets": 0.201183873135147,
"return_on_equity": 0.2765434435431651
},
{
"asset_turnover_ratio": 0.7488957707326319,
"current_ratio": 1.6496082206847664,
"debt_to_equity_ratio": 0.6579930335856868,
"profit_margin": 0.2466260942022175,
"quarter": 3,
"return_on_assets": 0.18469723890034836,
"return_on_equity": 0.25848522758737297
},
{
"asset_turnover_ratio": 0.73647759676023,
"current_ratio": 1.9442163648066138,
"debt_to_equity_ratio": 0.6487855771451291,
"profit_margin": 0.2524680911785927,
"quarter": 4,
"return_on_assets": 0.18593709304985256,
"return_on_equity": 0.25850477152079565
}
],
"income_statement": [
{
"depreciation": 87538,
"expenses": 1715090,
"income_tax": 243231,
"marketing_expense": 279150,
"net_income": 914254,
"net_profit": 671023,
"operational_expense": 1123093,
"product_revenue": 931313,
"quarter": 1,
"rd_expense": 254726,
"revenue": 2629344,
"salaries_expense": 643030,
"service_revenue": 1698031
},
{
"depreciation": 152465,
"expenses": 1732730,
"income_tax": 228764,
"marketing_expense": 237787,
"net_income": 933017,
"net_profit": 704253,
"operational_expense": 964926,
"product_revenue": 1017721,
"quarter": 2,
"rd_expense": 219192,
"revenue": 2665747,
"salaries_expense": 599401,
"service_revenue": 1648026
},
{
"depreciation": 157909,
"expenses": 1750552,
"income_tax": 285557,
"marketing_expense": 339547,
"net_income": 952102,
"net_profit": 666545,
"operational_expense": 1050762,
"product_revenue": 997239,
"quarter": 3,
"rd_expense": 257724,
"revenue": 2702654,
"salaries_expense": 783629,
"service_revenue": 1705415
},
{
"depreciation": 160279,
"expenses": 1768557,
"income_tax": 279735,
"marketing_expense": 319123,
"net_income": 971516,
"net_profit": 691781,
"operational_expense": 914573,
"product_revenue": 783486,
"quarter": 4,
"rd_expense": 258544,
"revenue": 2740073,
"salaries_expense": 800817,
"service_revenue": 1956587
}
],
"market_conditions": {
"gdp_growth": [
0.018106096454755128,
0.01673001066343748,
0.005697212199228427,
0.01144330861884803
],
"inflation_rate": [
0.018477833299848607,
0.019324435724125857,
0.014640645850384389,
0.017796333809880528
],
"interest_rate": [
0.021898402859924802,
0.02233641345285558,
0.029533371271453397,
0.02851549832807129
],
"year": 2010
},
"random_event": {
"description": "Sandoval PLC Expansion to New Market in 2010",
"impact": 0.07,
"type": "Expansion to New Market"
},
"year": 2010
},
{
"advertising_kpis": [
{
"average_project_size": 164459,
"billable_hours_per_employee": 97,
"client_concentration": 0.32,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.66,
"gross_billings": 5370876,
"net_revenue": 4592260,
"new_client_acquisition": 2,
"organic_growth": 0.04,
"quarter": 1,
"revenue_per_employee": 6164
},
{
"average_project_size": 63600,
"billable_hours_per_employee": 82,
"client_concentration": 0.11,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.73,
"gross_billings": 5753304,
"net_revenue": 4593828,
"new_client_acquisition": 3,
"organic_growth": 0.03,
"quarter": 2,
"revenue_per_employee": 6166
},
{
"average_project_size": 154555,
"billable_hours_per_employee": 160,
"client_concentration": 0.21,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.63,
"gross_billings": 5086955,
"net_revenue": 4595397,
"new_client_acquisition": 3,
"organic_growth": 0.01,
"quarter": 3,
"revenue_per_employee": 6168
},
{
"average_project_size": 94127,
"billable_hours_per_employee": 113,
"client_concentration": 0.34,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.67,
"gross_billings": 5467128,
"net_revenue": 4596967,
"new_client_acquisition": 1,
"organic_growth": -0.01,
"quarter": 4,
"revenue_per_employee": 6170
}
],
"balance_sheet": [
{
"assets": 5027406,
"current_assets": 1999927,
"current_liabilities": 1097739,
"equity": 3328480,
"fixed_assets": 3027479,
"liabilities": 2440058,
"long_term_liabilities": 1342319,
"quarter": 1
},
{
"assets": 5123526,
"current_assets": 2151513,
"current_liabilities": 1231525,
"equity": 3345182,
"fixed_assets": 2972013,
"liabilities": 2500029,
"long_term_liabilities": 1268504,
"quarter": 2
},
{
"assets": 5221483,
"current_assets": 2353762,
"current_liabilities": 1518892,
"equity": 3382367,
"fixed_assets": 2867721,
"liabilities": 2561474,
"long_term_liabilities": 1042582,
"quarter": 3
},
{
"assets": 5321312,
"current_assets": 2081805,
"current_liabilities": 1482858,
"equity": 3438112,
"fixed_assets": 3239507,
"liabilities": 2624430,
"long_term_liabilities": 1141572,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 55913,
"financing_cash_flow": -94076,
"investing_cash_flow": -459964,
"net_cash_flow": 566240,
"operating_cash_flow": 1011219,
"quarter": 1
},
{
"change_in_working_capital": -82611,
"financing_cash_flow": 194378,
"investing_cash_flow": -373728,
"net_cash_flow": 724105,
"operating_cash_flow": 947465,
"quarter": 2
},
{
"change_in_working_capital": 16014,
"financing_cash_flow": -167003,
"investing_cash_flow": -242631,
"net_cash_flow": 741880,
"operating_cash_flow": 1055877,
"quarter": 3
},
{
"change_in_working_capital": 53026,
"financing_cash_flow": 197273,
"investing_cash_flow": -353256,
"net_cash_flow": 762450,
"operating_cash_flow": 962356,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9134452240380029,
"current_ratio": 1.8218602053857975,
"debt_to_equity_ratio": 0.733084771427198,
"profit_margin": 0.16138720368620244,
"quarter": 1,
"return_on_assets": 0.14741837042800998,
"return_on_equity": 0.2226637984906023
},
{
"asset_turnover_ratio": 0.8966145580211753,
"current_ratio": 1.747031525953594,
"debt_to_equity_ratio": 0.7473521620049373,
"profit_margin": 0.1570988291246429,
"quarter": 2,
"return_on_assets": 0.14085709724123582,
"return_on_equity": 0.2157386354464421
},
{
"asset_turnover_ratio": 0.8800942184433044,
"current_ratio": 1.5496572501534014,
"debt_to_equity_ratio": 0.7573022087786453,
"profit_margin": 0.15719164198435956,
"quarter": 3,
"return_on_assets": 0.13834345529804465,
"return_on_equity": 0.21356582535248245
},
{
"asset_turnover_ratio": 0.863878494626889,
"current_ratio": 1.4039139283734519,
"debt_to_equity_ratio": 0.7633346441302669,
"profit_margin": 0.16124327192255242,
"quarter": 4,
"return_on_assets": 0.1392945950171687,
"return_on_equity": 0.21559216220995708
}
],
"income_statement": [
{
"depreciation": 270087,
"expenses": 3629691,
"income_tax": 221437,
"marketing_expense": 666194,
"net_income": 962569,
"net_profit": 741132,
"operational_expense": 1861541,
"product_revenue": 944407,
"quarter": 1,
"rd_expense": 409921,
"revenue": 4592260,
"salaries_expense": 1192568,
"service_revenue": 3647853
},
{
"depreciation": 225780,
"expenses": 3604027,
"income_tax": 268116,
"marketing_expense": 376391,
"net_income": 989801,
"net_profit": 721685,
"operational_expense": 2457135,
"product_revenue": 1301585,
"quarter": 2,
"rd_expense": 600269,
"revenue": 4593828,
"salaries_expense": 1636752,
"service_revenue": 3292243
},
{
"depreciation": 333519,
"expenses": 3578546,
"income_tax": 294493,
"marketing_expense": 509982,
"net_income": 1016851,
"net_profit": 722358,
"operational_expense": 2000588,
"product_revenue": 1167855,
"quarter": 3,
"rd_expense": 419900,
"revenue": 4595397,
"salaries_expense": 1104740,
"service_revenue": 3427542
},
{
"depreciation": 221126,
"expenses": 3553244,
"income_tax": 302493,
"marketing_expense": 599879,
"net_income": 1043723,
"net_profit": 741230,
"operational_expense": 2134894,
"product_revenue": 1531462,
"quarter": 4,
"rd_expense": 373583,
"revenue": 4596967,
"salaries_expense": 1354921,
"service_revenue": 3065505
}
],
"market_conditions": {
"gdp_growth": [
0.017260143811249018,
0.027372790787595316,
0.011231737487200869,
0.024318607083444514
],
"inflation_rate": [
0.01828327614709616,
0.017362226104068314,
0.014248784728699955,
0.019370214880374614
],
"interest_rate": [
0.029592185681905744,
0.030751854081518995,
0.026646280829683462,
0.028414236635682415
],
"year": 2011
},
"random_event": null,
"year": 2011
}
] |
{
"advertising_type": "Event Marketing",
"financial_health": "Good",
"founding_year": 2009,
"industry": "Advertising",
"location": "Lake Jennifermouth",
"name": "Wiley, Mcguire and Cole",
"num_employees": 77,
"region": "Asia-Pacific",
"revenue_size": "Small",
"website": "www.wiley,mcguireandcole.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 187496,
"billable_hours_per_employee": 117,
"client_concentration": 0.37,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.64,
"gross_billings": 3710197,
"net_revenue": 3142086,
"new_client_acquisition": 4,
"organic_growth": -0.02,
"quarter": 1,
"revenue_per_employee": 40806
},
{
"average_project_size": 199373,
"billable_hours_per_employee": 153,
"client_concentration": 0.12,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.64,
"gross_billings": 3818043,
"net_revenue": 3285809,
"new_client_acquisition": 2,
"organic_growth": 0.05,
"quarter": 2,
"revenue_per_employee": 42673
},
{
"average_project_size": 149634,
"billable_hours_per_employee": 87,
"client_concentration": 0.11,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.7,
"gross_billings": 3895660,
"net_revenue": 3436106,
"new_client_acquisition": 5,
"organic_growth": 0.05,
"quarter": 3,
"revenue_per_employee": 44625
},
{
"average_project_size": 170980,
"billable_hours_per_employee": 108,
"client_concentration": 0.21,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.62,
"gross_billings": 4088346,
"net_revenue": 3593278,
"new_client_acquisition": 2,
"organic_growth": 0.1,
"quarter": 4,
"revenue_per_employee": 46666
}
],
"balance_sheet": [
{
"assets": 3489772,
"current_assets": 1670515,
"current_liabilities": 999183,
"equity": 2205345,
"fixed_assets": 1819257,
"liabilities": 1953996,
"long_term_liabilities": 954813,
"quarter": 1
},
{
"assets": 3587906,
"current_assets": 1378178,
"current_liabilities": 988202,
"equity": 2269857,
"fixed_assets": 2209728,
"liabilities": 2005317,
"long_term_liabilities": 1017115,
"quarter": 2
},
{
"assets": 3688800,
"current_assets": 1743803,
"current_liabilities": 1055310,
"equity": 2382153,
"fixed_assets": 1944997,
"liabilities": 2057987,
"long_term_liabilities": 1002677,
"quarter": 3
},
{
"assets": 3792531,
"current_assets": 1539054,
"current_liabilities": 1051825,
"equity": 2429457,
"fixed_assets": 2253477,
"liabilities": 2112039,
"long_term_liabilities": 1060214,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -97546,
"financing_cash_flow": -86543,
"investing_cash_flow": -368301,
"net_cash_flow": 494256,
"operating_cash_flow": 868278,
"quarter": 1
},
{
"change_in_working_capital": -64237,
"financing_cash_flow": 11827,
"investing_cash_flow": -181788,
"net_cash_flow": 698725,
"operating_cash_flow": 827944,
"quarter": 2
},
{
"change_in_working_capital": -80177,
"financing_cash_flow": 144353,
"investing_cash_flow": -181530,
"net_cash_flow": 623112,
"operating_cash_flow": 908243,
"quarter": 3
},
{
"change_in_working_capital": -87336,
"financing_cash_flow": 58896,
"investing_cash_flow": -268531,
"net_cash_flow": 370738,
"operating_cash_flow": 937238,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9003699955183319,
"current_ratio": 1.671880926717128,
"debt_to_equity_ratio": 0.8860273562639859,
"profit_margin": 0.21309696806516434,
"quarter": 1,
"return_on_assets": 0.19186611618180213,
"return_on_equity": 0.3036119065270967
},
{
"asset_turnover_ratio": 0.9158013058313121,
"current_ratio": 1.3946318667640827,
"debt_to_equity_ratio": 0.8834552132579278,
"profit_margin": 0.20916249240293638,
"quarter": 2,
"return_on_assets": 0.19155128367354105,
"return_on_equity": 0.30278030730570255
},
{
"asset_turnover_ratio": 0.9314969637822598,
"current_ratio": 1.6524082970880594,
"debt_to_equity_ratio": 0.8639189002553572,
"profit_margin": 0.21866030908243225,
"quarter": 3,
"return_on_assets": 0.20368141400997614,
"return_on_equity": 0.31540375450275443
},
{
"asset_turnover_ratio": 0.9474617346568822,
"current_ratio": 1.4632224942362084,
"debt_to_equity_ratio": 0.8693461131438013,
"profit_margin": 0.2084350278492229,
"quarter": 4,
"return_on_assets": 0.1974842130492803,
"return_on_equity": 0.30828493774534804
}
],
"income_statement": [
{
"depreciation": 198709,
"expenses": 2277088,
"income_tax": 195429,
"marketing_expense": 422180,
"net_income": 864998,
"net_profit": 669569,
"operational_expense": 1263893,
"product_revenue": 766356,
"quarter": 1,
"rd_expense": 366792,
"revenue": 3142086,
"salaries_expense": 704846,
"service_revenue": 2375730
},
{
"depreciation": 140676,
"expenses": 2367068,
"income_tax": 231473,
"marketing_expense": 457323,
"net_income": 918741,
"net_profit": 687268,
"operational_expense": 1476672,
"product_revenue": 1050282,
"quarter": 2,
"rd_expense": 465089,
"revenue": 3285809,
"salaries_expense": 891195,
"service_revenue": 2235527
},
{
"depreciation": 156903,
"expenses": 2460604,
"income_tax": 224162,
"marketing_expense": 322007,
"net_income": 975502,
"net_profit": 751340,
"operational_expense": 1477670,
"product_revenue": 1328704,
"quarter": 3,
"rd_expense": 471338,
"revenue": 3436106,
"salaries_expense": 1196910,
"service_revenue": 2107402
},
{
"depreciation": 188273,
"expenses": 2557836,
"income_tax": 286477,
"marketing_expense": 496707,
"net_income": 1035442,
"net_profit": 748965,
"operational_expense": 1701937,
"product_revenue": 901496,
"quarter": 4,
"rd_expense": 272657,
"revenue": 3593278,
"salaries_expense": 896370,
"service_revenue": 2691782
}
],
"market_conditions": {
"gdp_growth": [
0.011941067557209601,
0.016534155838286803,
0.010419687508836463,
0.01997947734248459
],
"inflation_rate": [
0.013280885891603707,
0.014189820526346972,
0.01558132731520565,
0.015785109906206192
],
"interest_rate": [
0.027994135473461128,
0.03078143590842115,
0.032332151607043336,
0.031076465772154376
],
"year": 2009
},
"random_event": null,
"year": 2009
},
{
"advertising_kpis": [
{
"average_project_size": 84454,
"billable_hours_per_employee": 115,
"client_concentration": 0.27,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.7,
"gross_billings": 1311534,
"net_revenue": 1150425,
"new_client_acquisition": 2,
"organic_growth": -0.02,
"quarter": 1,
"revenue_per_employee": 14941
},
{
"average_project_size": 61035,
"billable_hours_per_employee": 97,
"client_concentration": 0.21,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.61,
"gross_billings": 1380627,
"net_revenue": 1192394,
"new_client_acquisition": 1,
"organic_growth": 0.13,
"quarter": 2,
"revenue_per_employee": 15486
},
{
"average_project_size": 192995,
"billable_hours_per_employee": 160,
"client_concentration": 0.36,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.7,
"gross_billings": 1438544,
"net_revenue": 1235894,
"new_client_acquisition": 3,
"organic_growth": -0.02,
"quarter": 3,
"revenue_per_employee": 16051
},
{
"average_project_size": 179178,
"billable_hours_per_employee": 122,
"client_concentration": 0.15,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.63,
"gross_billings": 1417058,
"net_revenue": 1280981,
"new_client_acquisition": 2,
"organic_growth": 0,
"quarter": 4,
"revenue_per_employee": 16636
}
],
"balance_sheet": [
{
"assets": 1421213,
"current_assets": 561394,
"current_liabilities": 380212,
"equity": 885617,
"fixed_assets": 859819,
"liabilities": 764196,
"long_term_liabilities": 383984,
"quarter": 1
},
{
"assets": 1442009,
"current_assets": 684770,
"current_liabilities": 454798,
"equity": 915688,
"fixed_assets": 757239,
"liabilities": 782611,
"long_term_liabilities": 327813,
"quarter": 2
},
{
"assets": 1463109,
"current_assets": 610252,
"current_liabilities": 407350,
"equity": 901875,
"fixed_assets": 852857,
"liabilities": 801470,
"long_term_liabilities": 394120,
"quarter": 3
},
{
"assets": 1484517,
"current_assets": 649944,
"current_liabilities": 401691,
"equity": 928217,
"fixed_assets": 834573,
"liabilities": 820783,
"long_term_liabilities": 419092,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 57665,
"financing_cash_flow": -179815,
"investing_cash_flow": -489725,
"net_cash_flow": 21409,
"operating_cash_flow": 307481,
"quarter": 1
},
{
"change_in_working_capital": -77826,
"financing_cash_flow": 164717,
"investing_cash_flow": -352634,
"net_cash_flow": -86733,
"operating_cash_flow": 301249,
"quarter": 2
},
{
"change_in_working_capital": 51048,
"financing_cash_flow": -168027,
"investing_cash_flow": -306188,
"net_cash_flow": -113940,
"operating_cash_flow": 324810,
"quarter": 3
},
{
"change_in_working_capital": 52266,
"financing_cash_flow": -33746,
"investing_cash_flow": -106127,
"net_cash_flow": -108405,
"operating_cash_flow": 318856,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.809466983485234,
"current_ratio": 1.4765288838858321,
"debt_to_equity_ratio": 0.8628967149456255,
"profit_margin": 0.19870917269704674,
"quarter": 1,
"return_on_assets": 0.16084851461392485,
"return_on_equity": 0.2581251263243592
},
{
"asset_turnover_ratio": 0.8268977516783876,
"current_ratio": 1.505657456717048,
"debt_to_equity_ratio": 0.8546699312429561,
"profit_margin": 0.2149373445354472,
"quarter": 2,
"return_on_assets": 0.17773120694808422,
"return_on_equity": 0.2798879094189287
},
{
"asset_turnover_ratio": 0.8447039830935358,
"current_ratio": 1.4981023689701731,
"debt_to_equity_ratio": 0.8886708246708247,
"profit_margin": 0.19438236612525023,
"quarter": 3,
"return_on_assets": 0.16419555890914483,
"return_on_equity": 0.2663739431739432
},
{
"asset_turnover_ratio": 0.86289412650714,
"current_ratio": 1.6180198212058523,
"debt_to_equity_ratio": 0.8842576681961223,
"profit_margin": 0.20646910453785028,
"quarter": 4,
"return_on_assets": 0.17816097761089972,
"return_on_equity": 0.2849366042638736
}
],
"income_statement": [
{
"depreciation": 78881,
"expenses": 839210,
"income_tax": 82615,
"marketing_expense": 120145,
"net_income": 311215,
"net_profit": 228600,
"operational_expense": 575081,
"product_revenue": 449840,
"quarter": 1,
"rd_expense": 115414,
"revenue": 1150425,
"salaries_expense": 416670,
"service_revenue": 700585
},
{
"depreciation": 44959,
"expenses": 867390,
"income_tax": 68714,
"marketing_expense": 106690,
"net_income": 325004,
"net_profit": 256290,
"operational_expense": 471821,
"product_revenue": 434656,
"quarter": 2,
"rd_expense": 145673,
"revenue": 1192394,
"salaries_expense": 290580,
"service_revenue": 757738
},
{
"depreciation": 84574,
"expenses": 896516,
"income_tax": 99142,
"marketing_expense": 171459,
"net_income": 339378,
"net_profit": 240236,
"operational_expense": 477736,
"product_revenue": 374353,
"quarter": 3,
"rd_expense": 115119,
"revenue": 1235894,
"salaries_expense": 300348,
"service_revenue": 861541
},
{
"depreciation": 54373,
"expenses": 926620,
"income_tax": 89878,
"marketing_expense": 156997,
"net_income": 354361,
"net_profit": 264483,
"operational_expense": 536394,
"product_revenue": 428965,
"quarter": 4,
"rd_expense": 164022,
"revenue": 1280981,
"salaries_expense": 310459,
"service_revenue": 852016
}
],
"market_conditions": {
"gdp_growth": [
0.026997330235196182,
0.019439504056725426,
0.023166230498820873,
0.031449153961809674
],
"inflation_rate": [
0.011997035857857849,
0.012619031582542743,
0.01217752038467589,
0.010716844303009648
],
"interest_rate": [
0.033700020841968964,
0.03534342076923052,
0.034650205968233955,
0.03498962621834144
],
"year": 2010
},
"random_event": null,
"year": 2010
},
{
"advertising_kpis": [
{
"average_project_size": 59843,
"billable_hours_per_employee": 147,
"client_concentration": 0.24,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.63,
"gross_billings": 3222804,
"net_revenue": 2779778,
"new_client_acquisition": 2,
"organic_growth": -0.02,
"quarter": 1,
"revenue_per_employee": 36101
},
{
"average_project_size": 189477,
"billable_hours_per_employee": 138,
"client_concentration": 0.23,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.78,
"gross_billings": 3249595,
"net_revenue": 2856343,
"new_client_acquisition": 5,
"organic_growth": 0.13,
"quarter": 2,
"revenue_per_employee": 37095
},
{
"average_project_size": 125445,
"billable_hours_per_employee": 156,
"client_concentration": 0.1,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.73,
"gross_billings": 3637265,
"net_revenue": 2935017,
"new_client_acquisition": 4,
"organic_growth": 0,
"quarter": 3,
"revenue_per_employee": 38117
},
{
"average_project_size": 82278,
"billable_hours_per_employee": 82,
"client_concentration": 0.27,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.72,
"gross_billings": 3325763,
"net_revenue": 3015859,
"new_client_acquisition": 5,
"organic_growth": 0.01,
"quarter": 4,
"revenue_per_employee": 39167
}
],
"balance_sheet": [
{
"assets": 3058428,
"current_assets": 1144403,
"current_liabilities": 726598,
"equity": 2177358,
"fixed_assets": 1914025,
"liabilities": 1687838,
"long_term_liabilities": 961240,
"quarter": 1
},
{
"assets": 3154550,
"current_assets": 1388440,
"current_liabilities": 713328,
"equity": 2294445,
"fixed_assets": 1766110,
"liabilities": 1710097,
"long_term_liabilities": 996769,
"quarter": 2
},
{
"assets": 3253692,
"current_assets": 1363085,
"current_liabilities": 776030,
"equity": 2429467,
"fixed_assets": 1890607,
"liabilities": 1732650,
"long_term_liabilities": 956620,
"quarter": 3
},
{
"assets": 3355951,
"current_assets": 1238839,
"current_liabilities": 730333,
"equity": 2518322,
"fixed_assets": 2117112,
"liabilities": 1755500,
"long_term_liabilities": 1025167,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 99576,
"financing_cash_flow": 175160,
"investing_cash_flow": -136413,
"net_cash_flow": 831513,
"operating_cash_flow": 933382,
"quarter": 1
},
{
"change_in_working_capital": 29006,
"financing_cash_flow": -83925,
"investing_cash_flow": -200188,
"net_cash_flow": 736841,
"operating_cash_flow": 1017404,
"quarter": 2
},
{
"change_in_working_capital": 53784,
"financing_cash_flow": 108491,
"investing_cash_flow": -272766,
"net_cash_flow": 682345,
"operating_cash_flow": 1080645,
"quarter": 3
},
{
"change_in_working_capital": -61992,
"financing_cash_flow": 69482,
"investing_cash_flow": -312026,
"net_cash_flow": 903361,
"operating_cash_flow": 1046225,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.908891103534234,
"current_ratio": 1.5750153454867755,
"debt_to_equity_ratio": 0.775177072396914,
"profit_margin": 0.29022749298685,
"quarter": 1,
"return_on_assets": 0.26378518637679227,
"return_on_equity": 0.3705261146765943
},
{
"asset_turnover_ratio": 0.9054676578275824,
"current_ratio": 1.946425767669291,
"debt_to_equity_ratio": 0.7453205459272286,
"profit_margin": 0.2975805076631203,
"quarter": 2,
"return_on_assets": 0.26944952528886845,
"return_on_equity": 0.37045647204443777
},
{
"asset_turnover_ratio": 0.9020574166208726,
"current_ratio": 1.7564849297063259,
"debt_to_equity_ratio": 0.7131811216205036,
"profit_margin": 0.3095126876607529,
"quarter": 3,
"return_on_assets": 0.2791982154426418,
"return_on_equity": 0.3739194646397749
},
{
"asset_turnover_ratio": 0.8986600221516942,
"current_ratio": 1.6962659499159973,
"debt_to_equity_ratio": 0.6970911583189123,
"profit_margin": 0.30434811441781595,
"quarter": 4,
"return_on_assets": 0.2735054832445408,
"return_on_equity": 0.3644772193547926
}
],
"income_statement": [
{
"depreciation": 126614,
"expenses": 1684293,
"income_tax": 288717,
"marketing_expense": 266779,
"net_income": 1095485,
"net_profit": 806768,
"operational_expense": 998541,
"product_revenue": 668845,
"quarter": 1,
"rd_expense": 203153,
"revenue": 2779778,
"salaries_expense": 669403,
"service_revenue": 2110933
},
{
"depreciation": 167412,
"expenses": 1733601,
"income_tax": 272750,
"marketing_expense": 237089,
"net_income": 1122742,
"net_profit": 849992,
"operational_expense": 1007734,
"product_revenue": 676169,
"quarter": 2,
"rd_expense": 222770,
"revenue": 2856343,
"salaries_expense": 604953,
"service_revenue": 2180174
},
{
"depreciation": 172220,
"expenses": 1784354,
"income_tax": 242238,
"marketing_expense": 322555,
"net_income": 1150663,
"net_profit": 908425,
"operational_expense": 969357,
"product_revenue": 992257,
"quarter": 3,
"rd_expense": 325780,
"revenue": 2935017,
"salaries_expense": 607056,
"service_revenue": 1942760
},
{
"depreciation": 128354,
"expenses": 1836592,
"income_tax": 261396,
"marketing_expense": 233015,
"net_income": 1179267,
"net_profit": 917871,
"operational_expense": 1196628,
"product_revenue": 780601,
"quarter": 4,
"rd_expense": 313919,
"revenue": 3015859,
"salaries_expense": 798840,
"service_revenue": 2235258
}
],
"market_conditions": {
"gdp_growth": [
0.011695143487313051,
0.024508659793984422,
0.025262533208913057,
0.011831436808979254
],
"inflation_rate": [
0.010909069072526714,
0.016009086714218298,
0.0163673497932566,
0.016949975151203826
],
"interest_rate": [
0.040264759712334605,
0.03320401806085803,
0.03417069989619311,
0.035031620103060185
],
"year": 2011
},
"random_event": null,
"year": 2011
},
{
"advertising_kpis": [
{
"average_project_size": 116997,
"billable_hours_per_employee": 146,
"client_concentration": 0.38,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.68,
"gross_billings": 662816,
"net_revenue": 591240,
"new_client_acquisition": 5,
"organic_growth": -0.02,
"quarter": 1,
"revenue_per_employee": 7678
},
{
"average_project_size": 137070,
"billable_hours_per_employee": 144,
"client_concentration": 0.39,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.6,
"gross_billings": 666686,
"net_revenue": 599674,
"new_client_acquisition": 4,
"organic_growth": 0.01,
"quarter": 2,
"revenue_per_employee": 7788
},
{
"average_project_size": 77421,
"billable_hours_per_employee": 125,
"client_concentration": 0.2,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.74,
"gross_billings": 676964,
"net_revenue": 608230,
"new_client_acquisition": 4,
"organic_growth": 0.14,
"quarter": 3,
"revenue_per_employee": 7899
},
{
"average_project_size": 78573,
"billable_hours_per_employee": 100,
"client_concentration": 0.24,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.66,
"gross_billings": 725268,
"net_revenue": 616907,
"new_client_acquisition": 4,
"organic_growth": 0.1,
"quarter": 4,
"revenue_per_employee": 8012
}
],
"balance_sheet": [
{
"assets": 673511,
"current_assets": 306073,
"current_liabilities": 206978,
"equity": 444281,
"fixed_assets": 367438,
"liabilities": 391244,
"long_term_liabilities": 184266,
"quarter": 1
},
{
"assets": 692262,
"current_assets": 320362,
"current_liabilities": 169887,
"equity": 462521,
"fixed_assets": 371900,
"liabilities": 397964,
"long_term_liabilities": 228077,
"quarter": 2
},
{
"assets": 711536,
"current_assets": 341954,
"current_liabilities": 231527,
"equity": 474313,
"fixed_assets": 369582,
"liabilities": 404800,
"long_term_liabilities": 173273,
"quarter": 3
},
{
"assets": 731346,
"current_assets": 340325,
"current_liabilities": 197540,
"equity": 479617,
"fixed_assets": 391021,
"liabilities": 411753,
"long_term_liabilities": 214213,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -24299,
"financing_cash_flow": -165204,
"investing_cash_flow": -420645,
"net_cash_flow": -163375,
"operating_cash_flow": 191043,
"quarter": 1
},
{
"change_in_working_capital": -8339,
"financing_cash_flow": -175558,
"investing_cash_flow": -199709,
"net_cash_flow": -464207,
"operating_cash_flow": 195542,
"quarter": 2
},
{
"change_in_working_capital": -39828,
"financing_cash_flow": -34381,
"investing_cash_flow": -246313,
"net_cash_flow": -216110,
"operating_cash_flow": 198215,
"quarter": 3
},
{
"change_in_working_capital": 63187,
"financing_cash_flow": 157433,
"investing_cash_flow": -438703,
"net_cash_flow": -258542,
"operating_cash_flow": 199070,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8778475778420842,
"current_ratio": 1.4787706906047986,
"debt_to_equity_ratio": 0.8806228490527391,
"profit_margin": 0.27402408497395303,
"quarter": 1,
"return_on_assets": 0.24055137926477815,
"return_on_equity": 0.3646656057765243
},
{
"asset_turnover_ratio": 0.8662529504725089,
"current_ratio": 1.885735812628394,
"debt_to_equity_ratio": 0.8604236348187434,
"profit_margin": 0.2805240847527156,
"quarter": 2,
"return_on_assets": 0.2430048160956401,
"return_on_equity": 0.3637088910557575
},
{
"asset_turnover_ratio": 0.8548126869195656,
"current_ratio": 1.476950852384387,
"debt_to_equity_ratio": 0.8534448771170092,
"profit_margin": 0.27551584104697235,
"quarter": 3,
"return_on_assets": 0.2355144363742664,
"return_on_equity": 0.3533046743395184
},
{
"asset_turnover_ratio": 0.8435227648746284,
"current_ratio": 1.7228156322770072,
"debt_to_equity_ratio": 0.8585037644620603,
"profit_margin": 0.25939728354516967,
"quarter": 4,
"return_on_assets": 0.21880751381698949,
"return_on_equity": 0.3336495578763889
}
],
"income_statement": [
{
"depreciation": 29029,
"expenses": 378653,
"income_tax": 50573,
"marketing_expense": 42697,
"net_income": 212587,
"net_profit": 162014,
"operational_expense": 226932,
"product_revenue": 160658,
"quarter": 1,
"rd_expense": 58535,
"revenue": 591240,
"salaries_expense": 123950,
"service_revenue": 430582
},
{
"depreciation": 27319,
"expenses": 385363,
"income_tax": 46088,
"marketing_expense": 48356,
"net_income": 214311,
"net_profit": 168223,
"operational_expense": 202344,
"product_revenue": 239049,
"quarter": 2,
"rd_expense": 61186,
"revenue": 599674,
"salaries_expense": 138245,
"service_revenue": 360625
},
{
"depreciation": 30638,
"expenses": 392193,
"income_tax": 48460,
"marketing_expense": 59847,
"net_income": 216037,
"net_profit": 167577,
"operational_expense": 224915,
"product_revenue": 171833,
"quarter": 3,
"rd_expense": 55724,
"revenue": 608230,
"salaries_expense": 125666,
"service_revenue": 436397
},
{
"depreciation": 39046,
"expenses": 399144,
"income_tax": 57739,
"marketing_expense": 67732,
"net_income": 217763,
"net_profit": 160024,
"operational_expense": 220026,
"product_revenue": 182444,
"quarter": 4,
"rd_expense": 57242,
"revenue": 616907,
"salaries_expense": 195100,
"service_revenue": 434463
}
],
"market_conditions": {
"gdp_growth": [
0.0071130658670526484,
0.013678559973992253,
0.0052725752113103215,
0.012756831923017391
],
"inflation_rate": [
0.010139257044986236,
0.010036336674250721,
0.006794858662429624,
0.010045368396678672
],
"interest_rate": [
0.031996166572576965,
0.030963031660865968,
0.03612135876988511,
0.029789403809066257
],
"year": 2012
},
"random_event": null,
"year": 2012
},
{
"advertising_kpis": [
{
"average_project_size": 75441,
"billable_hours_per_employee": 118,
"client_concentration": 0.36,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.75,
"gross_billings": 4574375,
"net_revenue": 3748632,
"new_client_acquisition": 3,
"organic_growth": 0.01,
"quarter": 1,
"revenue_per_employee": 48684
},
{
"average_project_size": 73318,
"billable_hours_per_employee": 116,
"client_concentration": 0.33,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.75,
"gross_billings": 4903210,
"net_revenue": 3859340,
"new_client_acquisition": 1,
"organic_growth": 0.05,
"quarter": 2,
"revenue_per_employee": 50121
},
{
"average_project_size": 70052,
"billable_hours_per_employee": 127,
"client_concentration": 0.31,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.79,
"gross_billings": 4381090,
"net_revenue": 3973318,
"new_client_acquisition": 1,
"organic_growth": 0.11,
"quarter": 3,
"revenue_per_employee": 51602
},
{
"average_project_size": 182672,
"billable_hours_per_employee": 94,
"client_concentration": 0.33,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.77,
"gross_billings": 5112187,
"net_revenue": 4090663,
"new_client_acquisition": 2,
"organic_growth": 0.11,
"quarter": 4,
"revenue_per_employee": 53125
}
],
"balance_sheet": [
{
"assets": 4181726,
"current_assets": 1479865,
"current_liabilities": 999129,
"equity": 3072349,
"fixed_assets": 2701861,
"liabilities": 2151613,
"long_term_liabilities": 1152484,
"quarter": 1
},
{
"assets": 4279235,
"current_assets": 1896327,
"current_liabilities": 879247,
"equity": 3193811,
"fixed_assets": 2382908,
"liabilities": 2176545,
"long_term_liabilities": 1297298,
"quarter": 2
},
{
"assets": 4379018,
"current_assets": 1642506,
"current_liabilities": 928632,
"equity": 3266616,
"fixed_assets": 2736512,
"liabilities": 2201767,
"long_term_liabilities": 1273135,
"quarter": 3
},
{
"assets": 4481127,
"current_assets": 1863426,
"current_liabilities": 1167706,
"equity": 3415666,
"fixed_assets": 2617701,
"liabilities": 2227280,
"long_term_liabilities": 1059574,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -97418,
"financing_cash_flow": -141293,
"investing_cash_flow": -396644,
"net_cash_flow": 930474,
"operating_cash_flow": 1233776,
"quarter": 1
},
{
"change_in_working_capital": 49545,
"financing_cash_flow": 131806,
"investing_cash_flow": -276370,
"net_cash_flow": 873131,
"operating_cash_flow": 1287830,
"quarter": 2
},
{
"change_in_working_capital": -85222,
"financing_cash_flow": 62082,
"investing_cash_flow": -324914,
"net_cash_flow": 1104916,
"operating_cash_flow": 1293261,
"quarter": 3
},
{
"change_in_working_capital": -40835,
"financing_cash_flow": -16166,
"investing_cash_flow": -366491,
"net_cash_flow": 1269322,
"operating_cash_flow": 1417322,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8964317604740244,
"current_ratio": 1.4811550860799756,
"debt_to_equity_ratio": 0.7003152962114656,
"profit_margin": 0.278031025718182,
"quarter": 1,
"return_on_assets": 0.24923584185094863,
"return_on_equity": 0.3392309923123968
},
{
"asset_turnover_ratio": 0.9018761530974578,
"current_ratio": 2.1567625479529644,
"debt_to_equity_ratio": 0.6814883535688242,
"profit_margin": 0.2827221752942213,
"quarter": 2,
"return_on_assets": 0.25498038784969745,
"return_on_equity": 0.3416360579884032
},
{
"asset_turnover_ratio": 0.9073536578292211,
"current_ratio": 1.7687372392939291,
"debt_to_equity_ratio": 0.6740207603219969,
"profit_margin": 0.274170101663144,
"quarter": 3,
"return_on_assets": 0.24876924461146313,
"return_on_equity": 0.33348425404149123
},
{
"asset_turnover_ratio": 0.9128647770973686,
"current_ratio": 1.595800655301934,
"debt_to_equity_ratio": 0.6520778085445122,
"profit_margin": 0.28401728521757963,
"quarter": 4,
"return_on_assets": 0.2592693757619456,
"return_on_equity": 0.3401442061372511
}
],
"income_statement": [
{
"depreciation": 191540,
"expenses": 2403706,
"income_tax": 302690,
"marketing_expense": 416244,
"net_income": 1344926,
"net_profit": 1042236,
"operational_expense": 1399467,
"product_revenue": 1108814,
"quarter": 1,
"rd_expense": 253324,
"revenue": 3748632,
"salaries_expense": 903770,
"service_revenue": 2639818
},
{
"depreciation": 196709,
"expenses": 2466689,
"income_tax": 301530,
"marketing_expense": 407031,
"net_income": 1392651,
"net_profit": 1091121,
"operational_expense": 1521978,
"product_revenue": 1128601,
"quarter": 2,
"rd_expense": 449466,
"revenue": 3859340,
"salaries_expense": 868390,
"service_revenue": 2730739
},
{
"depreciation": 203896,
"expenses": 2531323,
"income_tax": 352630,
"marketing_expense": 478076,
"net_income": 1441995,
"net_profit": 1089365,
"operational_expense": 1420227,
"product_revenue": 1417784,
"quarter": 3,
"rd_expense": 479089,
"revenue": 3973318,
"salaries_expense": 1184857,
"service_revenue": 2555534
},
{
"depreciation": 255503,
"expenses": 2597650,
"income_tax": 331194,
"marketing_expense": 395855,
"net_income": 1493013,
"net_profit": 1161819,
"operational_expense": 1627091,
"product_revenue": 1206087,
"quarter": 4,
"rd_expense": 308872,
"revenue": 4090663,
"salaries_expense": 1229627,
"service_revenue": 2884576
}
],
"market_conditions": {
"gdp_growth": [
0.01773184589296297,
0.009931794342946908,
0.010070694995434401,
0.01628252139000033
],
"inflation_rate": [
0.012957640046104016,
0.007424007740626589,
0.011574296073905897,
0.012782622347220975
],
"interest_rate": [
0.02466739710271045,
0.026950118123567686,
0.02771710941866275,
0.020892811609375672
],
"year": 2013
},
"random_event": null,
"year": 2013
},
{
"advertising_kpis": [
{
"average_project_size": 81576,
"billable_hours_per_employee": 85,
"client_concentration": 0.14,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.79,
"gross_billings": 3720603,
"net_revenue": 3113899,
"new_client_acquisition": 4,
"organic_growth": -0.01,
"quarter": 1,
"revenue_per_employee": 40440
},
{
"average_project_size": 157695,
"billable_hours_per_employee": 132,
"client_concentration": 0.35,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.67,
"gross_billings": 3608191,
"net_revenue": 3240791,
"new_client_acquisition": 2,
"organic_growth": 0.05,
"quarter": 2,
"revenue_per_employee": 42088
},
{
"average_project_size": 71713,
"billable_hours_per_employee": 98,
"client_concentration": 0.38,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.68,
"gross_billings": 3834963,
"net_revenue": 3372854,
"new_client_acquisition": 4,
"organic_growth": 0.11,
"quarter": 3,
"revenue_per_employee": 43803
},
{
"average_project_size": 127008,
"billable_hours_per_employee": 101,
"client_concentration": 0.25,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.63,
"gross_billings": 3865215,
"net_revenue": 3510299,
"new_client_acquisition": 5,
"organic_growth": 0.01,
"quarter": 4,
"revenue_per_employee": 45588
}
],
"balance_sheet": [
{
"assets": 3558696,
"current_assets": 1136622,
"current_liabilities": 757207,
"equity": 2897230,
"fixed_assets": 2422074,
"liabilities": 1442696,
"long_term_liabilities": 685489,
"quarter": 1
},
{
"assets": 3610588,
"current_assets": 1759133,
"current_liabilities": 799317,
"equity": 3048939,
"fixed_assets": 1851455,
"liabilities": 1459798,
"long_term_liabilities": 660481,
"quarter": 2
},
{
"assets": 3663237,
"current_assets": 1791365,
"current_liabilities": 822395,
"equity": 3028436,
"fixed_assets": 1871872,
"liabilities": 1477102,
"long_term_liabilities": 654707,
"quarter": 3
},
{
"assets": 3716653,
"current_assets": 1168449,
"current_liabilities": 803725,
"equity": 3150366,
"fixed_assets": 2548204,
"liabilities": 1494612,
"long_term_liabilities": 690887,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -17994,
"financing_cash_flow": 3174,
"investing_cash_flow": -123374,
"net_cash_flow": 319533,
"operating_cash_flow": 899227,
"quarter": 1
},
{
"change_in_working_capital": -38043,
"financing_cash_flow": 110365,
"investing_cash_flow": -478133,
"net_cash_flow": 768540,
"operating_cash_flow": 1034612,
"quarter": 2
},
{
"change_in_working_capital": -81620,
"financing_cash_flow": 64009,
"investing_cash_flow": -261140,
"net_cash_flow": 517511,
"operating_cash_flow": 953456,
"quarter": 3
},
{
"change_in_working_capital": 2149,
"financing_cash_flow": -43419,
"investing_cash_flow": -136650,
"net_cash_flow": 734539,
"operating_cash_flow": 1086951,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8750112400722062,
"current_ratio": 1.5010717016615007,
"debt_to_equity_ratio": 0.4979570141134808,
"profit_margin": 0.2508848231750612,
"quarter": 1,
"return_on_assets": 0.21952704024170652,
"return_on_equity": 0.26964721475340236
},
{
"asset_turnover_ratio": 0.8975798401811561,
"current_ratio": 2.2007951788839724,
"debt_to_equity_ratio": 0.47878885081006867,
"profit_margin": 0.2771388219727838,
"quarter": 2,
"return_on_assets": 0.24875421953432517,
"return_on_equity": 0.2945775563236916
},
{
"asset_turnover_ratio": 0.9207304905470217,
"current_ratio": 2.1782294396245114,
"debt_to_equity_ratio": 0.48774416893736566,
"profit_margin": 0.2497294576047466,
"quarter": 3,
"return_on_assets": 0.22993352600446,
"return_on_equity": 0.2781306918818823
},
{
"asset_turnover_ratio": 0.944478540234991,
"current_ratio": 1.4537920308563252,
"debt_to_equity_ratio": 0.47442487634770053,
"profit_margin": 0.2644575291164656,
"quarter": 4,
"return_on_assets": 0.24977446105407203,
"return_on_equity": 0.2946721111134389
}
],
"income_statement": [
{
"depreciation": 117997,
"expenses": 2006586,
"income_tax": 326083,
"marketing_expense": 396454,
"net_income": 1107313,
"net_profit": 781230,
"operational_expense": 1387078,
"product_revenue": 1124261,
"quarter": 1,
"rd_expense": 282848,
"revenue": 3113899,
"salaries_expense": 634980,
"service_revenue": 1989638
},
{
"depreciation": 136463,
"expenses": 2089244,
"income_tax": 253398,
"marketing_expense": 281392,
"net_income": 1151547,
"net_profit": 898149,
"operational_expense": 1074295,
"product_revenue": 928942,
"quarter": 2,
"rd_expense": 251274,
"revenue": 3240791,
"salaries_expense": 943696,
"service_revenue": 2311849
},
{
"depreciation": 111155,
"expenses": 2175308,
"income_tax": 355245,
"marketing_expense": 346612,
"net_income": 1197546,
"net_profit": 842301,
"operational_expense": 1150080,
"product_revenue": 1080687,
"quarter": 3,
"rd_expense": 244807,
"revenue": 3372854,
"salaries_expense": 900641,
"service_revenue": 2292167
},
{
"depreciation": 158626,
"expenses": 2264917,
"income_tax": 317057,
"marketing_expense": 327778,
"net_income": 1245382,
"net_profit": 928325,
"operational_expense": 1138851,
"product_revenue": 979068,
"quarter": 4,
"rd_expense": 341205,
"revenue": 3510299,
"salaries_expense": 1015682,
"service_revenue": 2531231
}
],
"market_conditions": {
"gdp_growth": [
0.017602462108328276,
0.0017771534714624334,
0.007903580392775621,
0.014239313497368705
],
"inflation_rate": [
0.016580786222859474,
0.018618099872333052,
0.018224223127821938,
0.014616635780497055
],
"interest_rate": [
0.01889283670937438,
0.024083503214600777,
0.02295327288056589,
0.023218230716870986
],
"year": 2014
},
"random_event": {
"description": "Wiley, Mcguire and Cole Data Privacy Regulation Impact in 2014",
"impact": 0.09,
"type": "Data Privacy Regulation Impact"
},
"year": 2014
},
{
"advertising_kpis": [
{
"average_project_size": 160380,
"billable_hours_per_employee": 160,
"client_concentration": 0.32,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.61,
"gross_billings": 3664353,
"net_revenue": 3230027,
"new_client_acquisition": 1,
"organic_growth": 0.06,
"quarter": 1,
"revenue_per_employee": 41948
},
{
"average_project_size": 70938,
"billable_hours_per_employee": 92,
"client_concentration": 0.13,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.7,
"gross_billings": 3606955,
"net_revenue": 3259963,
"new_client_acquisition": 4,
"organic_growth": 0.14,
"quarter": 2,
"revenue_per_employee": 42337
},
{
"average_project_size": 176428,
"billable_hours_per_employee": 128,
"client_concentration": 0.17,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.73,
"gross_billings": 4090696,
"net_revenue": 3290178,
"new_client_acquisition": 4,
"organic_growth": -0.04,
"quarter": 3,
"revenue_per_employee": 42730
},
{
"average_project_size": 116547,
"billable_hours_per_employee": 100,
"client_concentration": 0.38,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.79,
"gross_billings": 4300989,
"net_revenue": 3320672,
"new_client_acquisition": 2,
"organic_growth": -0.02,
"quarter": 4,
"revenue_per_employee": 43126
}
],
"balance_sheet": [
{
"assets": 4462768,
"current_assets": 1705225,
"current_liabilities": 1234368,
"equity": 2950609,
"fixed_assets": 2757543,
"liabilities": 2350554,
"long_term_liabilities": 1116186,
"quarter": 1
},
{
"assets": 4593449,
"current_assets": 1548749,
"current_liabilities": 1019220,
"equity": 3056410,
"fixed_assets": 3044700,
"liabilities": 2386986,
"long_term_liabilities": 1367766,
"quarter": 2
},
{
"assets": 4727957,
"current_assets": 1860042,
"current_liabilities": 1296001,
"equity": 3202491,
"fixed_assets": 2867915,
"liabilities": 2423983,
"long_term_liabilities": 1127982,
"quarter": 3
},
{
"assets": 4866404,
"current_assets": 2305516,
"current_liabilities": 1213458,
"equity": 3271191,
"fixed_assets": 2560888,
"liabilities": 2461553,
"long_term_liabilities": 1248095,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -87631,
"financing_cash_flow": -193751,
"investing_cash_flow": -483333,
"net_cash_flow": 407237,
"operating_cash_flow": 984210,
"quarter": 1
},
{
"change_in_working_capital": 70805,
"financing_cash_flow": 188069,
"investing_cash_flow": -333390,
"net_cash_flow": 742487,
"operating_cash_flow": 1052412,
"quarter": 2
},
{
"change_in_working_capital": -4776,
"financing_cash_flow": 12410,
"investing_cash_flow": -464762,
"net_cash_flow": 789445,
"operating_cash_flow": 1072253,
"quarter": 3
},
{
"change_in_working_capital": -45077,
"financing_cash_flow": -79744,
"investing_cash_flow": -109994,
"net_cash_flow": 979532,
"operating_cash_flow": 1069496,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7237721073557936,
"current_ratio": 1.381455935345051,
"debt_to_equity_ratio": 0.7966335085401014,
"profit_margin": 0.2595628457594937,
"quarter": 1,
"return_on_assets": 0.18786434786661552,
"return_on_equity": 0.2841430362342147
},
{
"asset_turnover_ratio": 0.7096983116608021,
"current_ratio": 1.5195433763073722,
"debt_to_equity_ratio": 0.7809770286054554,
"profit_margin": 0.2607228977752202,
"quarter": 2,
"return_on_assets": 0.18503460036238564,
"return_on_equity": 0.2780867095710327
},
{
"asset_turnover_ratio": 0.6958984610054618,
"current_ratio": 1.4352164851724651,
"debt_to_equity_ratio": 0.7569054838873864,
"profit_margin": 0.273090696004897,
"quarter": 3,
"return_on_assets": 0.19004339506471823,
"return_on_equity": 0.28056815772472116
},
{
"asset_turnover_ratio": 0.6823666921200953,
"current_ratio": 1.8999553342596118,
"debt_to_equity_ratio": 0.7524944278704606,
"profit_margin": 0.260892975879581,
"quarter": 4,
"return_on_assets": 0.17802467694831747,
"return_on_equity": 0.26483931999079235
}
],
"income_statement": [
{
"depreciation": 145815,
"expenses": 2082141,
"income_tax": 309491,
"marketing_expense": 388578,
"net_income": 1147886,
"net_profit": 838395,
"operational_expense": 1282594,
"product_revenue": 1245519,
"quarter": 1,
"rd_expense": 328937,
"revenue": 3230027,
"salaries_expense": 1003643,
"service_revenue": 1984508
},
{
"depreciation": 202465,
"expenses": 2110939,
"income_tax": 299077,
"marketing_expense": 309956,
"net_income": 1149024,
"net_profit": 849947,
"operational_expense": 1267272,
"product_revenue": 656252,
"quarter": 2,
"rd_expense": 392716,
"revenue": 3259963,
"salaries_expense": 666502,
"service_revenue": 2603711
},
{
"depreciation": 173736,
"expenses": 2140136,
"income_tax": 251525,
"marketing_expense": 301300,
"net_income": 1150042,
"net_profit": 898517,
"operational_expense": 1260543,
"product_revenue": 980306,
"quarter": 3,
"rd_expense": 302266,
"revenue": 3290178,
"salaries_expense": 752817,
"service_revenue": 2309872
},
{
"depreciation": 203156,
"expenses": 2169736,
"income_tax": 284596,
"marketing_expense": 329461,
"net_income": 1150936,
"net_profit": 866340,
"operational_expense": 1362335,
"product_revenue": 1199624,
"quarter": 4,
"rd_expense": 250253,
"revenue": 3320672,
"salaries_expense": 891605,
"service_revenue": 2121048
}
],
"market_conditions": {
"gdp_growth": [
0.014028121737065387,
0.013600628473091464,
0.029923046980381868,
0.011624798604980162
],
"inflation_rate": [
0.01680475442927324,
0.012976463546211929,
0.011372233085200068,
0.010723183864368843
],
"interest_rate": [
0.03606363871590702,
0.031034527101568555,
0.03118990393808212,
0.03146449891622502
],
"year": 2015
},
"random_event": {
"description": "Wiley, Mcguire and Cole Introduction of New Service in 2015",
"impact": 0.02,
"type": "Introduction of New Service"
},
"year": 2015
}
] |
{
"advertising_type": "Digital Marketing",
"financial_health": "Excellent",
"founding_year": 2003,
"industry": "Advertising",
"location": "Millerville",
"name": "Payne, Mcconnell and Decker",
"num_employees": 825,
"region": "Latin America",
"revenue_size": "Small",
"website": "www.payne,mcconnellanddecker.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 80802,
"billable_hours_per_employee": 153,
"client_concentration": 0.21,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.76,
"gross_billings": 3163862,
"net_revenue": 2541299,
"new_client_acquisition": 4,
"organic_growth": 0.08,
"quarter": 1,
"revenue_per_employee": 3080
},
{
"average_project_size": 153630,
"billable_hours_per_employee": 156,
"client_concentration": 0.22,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.75,
"gross_billings": 3443991,
"net_revenue": 2660373,
"new_client_acquisition": 4,
"organic_growth": -0.04,
"quarter": 2,
"revenue_per_employee": 3225
},
{
"average_project_size": 112886,
"billable_hours_per_employee": 136,
"client_concentration": 0.36,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.75,
"gross_billings": 3254656,
"net_revenue": 2785028,
"new_client_acquisition": 1,
"organic_growth": -0.03,
"quarter": 3,
"revenue_per_employee": 3376
},
{
"average_project_size": 142032,
"billable_hours_per_employee": 131,
"client_concentration": 0.15,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.71,
"gross_billings": 3780626,
"net_revenue": 2915523,
"new_client_acquisition": 3,
"organic_growth": 0.07,
"quarter": 4,
"revenue_per_employee": 3534
}
],
"balance_sheet": [
{
"assets": 3786862,
"current_assets": 1686701,
"current_liabilities": 801982,
"equity": 2880996,
"fixed_assets": 2100161,
"liabilities": 1540119,
"long_term_liabilities": 738137,
"quarter": 1
},
{
"assets": 3890542,
"current_assets": 1780462,
"current_liabilities": 899317,
"equity": 2981247,
"fixed_assets": 2110080,
"liabilities": 1584298,
"long_term_liabilities": 684981,
"quarter": 2
},
{
"assets": 3997060,
"current_assets": 1361824,
"current_liabilities": 703579,
"equity": 3023024,
"fixed_assets": 2635236,
"liabilities": 1629744,
"long_term_liabilities": 926165,
"quarter": 3
},
{
"assets": 4106495,
"current_assets": 1323784,
"current_liabilities": 889478,
"equity": 3137446,
"fixed_assets": 2782711,
"liabilities": 1676494,
"long_term_liabilities": 787016,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -17891,
"financing_cash_flow": -132621,
"investing_cash_flow": -258021,
"net_cash_flow": 276140,
"operating_cash_flow": 731121,
"quarter": 1
},
{
"change_in_working_capital": -6082,
"financing_cash_flow": 16527,
"investing_cash_flow": -286857,
"net_cash_flow": 430849,
"operating_cash_flow": 832192,
"quarter": 2
},
{
"change_in_working_capital": 22874,
"financing_cash_flow": -46848,
"investing_cash_flow": -423351,
"net_cash_flow": 353130,
"operating_cash_flow": 825530,
"quarter": 3
},
{
"change_in_working_capital": -64543,
"financing_cash_flow": -150190,
"investing_cash_flow": -258435,
"net_cash_flow": 300282,
"operating_cash_flow": 807204,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6710830761723031,
"current_ratio": 2.103165657084573,
"debt_to_equity_ratio": 0.5345786665444867,
"profit_margin": 0.24957826686273438,
"quarter": 1,
"return_on_assets": 0.16748775107199576,
"return_on_equity": 0.22015060069503742
},
{
"asset_turnover_ratio": 0.6838052384474965,
"current_ratio": 1.979793554441871,
"debt_to_equity_ratio": 0.5314212475517796,
"profit_margin": 0.2537249475919354,
"quarter": 2,
"return_on_assets": 0.17349844828818195,
"return_on_equity": 0.22641632846926135
},
{
"asset_turnover_ratio": 0.6967691253071007,
"current_ratio": 1.9355665817200343,
"debt_to_equity_ratio": 0.5391105065656111,
"profit_margin": 0.23544036182041975,
"quarter": 3,
"return_on_assets": 0.1640475749676012,
"return_on_equity": 0.2169046623513409
},
{
"asset_turnover_ratio": 0.7099784609502751,
"current_ratio": 1.488270648627622,
"debt_to_equity_ratio": 0.534349913910869,
"profit_margin": 0.24264771706482852,
"quarter": 4,
"return_on_assets": 0.17227465271478476,
"return_on_equity": 0.22548435893398644
}
],
"income_statement": [
{
"depreciation": 96868,
"expenses": 1727408,
"income_tax": 179638,
"marketing_expense": 234520,
"net_income": 813891,
"net_profit": 634253,
"operational_expense": 1073984,
"product_revenue": 669582,
"quarter": 1,
"rd_expense": 190664,
"revenue": 2541299,
"salaries_expense": 670716,
"service_revenue": 1871717
},
{
"depreciation": 157189,
"expenses": 1811818,
"income_tax": 173552,
"marketing_expense": 244729,
"net_income": 848555,
"net_profit": 675003,
"operational_expense": 1080000,
"product_revenue": 984082,
"quarter": 2,
"rd_expense": 185884,
"revenue": 2660373,
"salaries_expense": 559912,
"service_revenue": 1676291
},
{
"depreciation": 169822,
"expenses": 1900353,
"income_tax": 228967,
"marketing_expense": 203893,
"net_income": 884675,
"net_profit": 655708,
"operational_expense": 1043081,
"product_revenue": 713481,
"quarter": 3,
"rd_expense": 264423,
"revenue": 2785028,
"salaries_expense": 591143,
"service_revenue": 2071547
},
{
"depreciation": 99759,
"expenses": 1993214,
"income_tax": 214864,
"marketing_expense": 378668,
"net_income": 922309,
"net_profit": 707445,
"operational_expense": 1157417,
"product_revenue": 1020452,
"quarter": 4,
"rd_expense": 293019,
"revenue": 2915523,
"salaries_expense": 890451,
"service_revenue": 1895071
}
],
"market_conditions": {
"gdp_growth": [
-0.004071348464987946,
-0.010189890071489119,
-0.010166586693017817,
-0.014099122094522656
],
"inflation_rate": [
0.029472785204535046,
0.026063663834044626,
0.03234147721787365,
0.03554231303215819
],
"interest_rate": [
0.06000961967065835,
0.055528522401634715,
0.05604325917338703,
0.05378651506984881
],
"year": 2003
},
"random_event": null,
"year": 2003
},
{
"advertising_kpis": [
{
"average_project_size": 57246,
"billable_hours_per_employee": 94,
"client_concentration": 0.23,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.65,
"gross_billings": 1675009,
"net_revenue": 1337641,
"new_client_acquisition": 5,
"organic_growth": 0.14,
"quarter": 1,
"revenue_per_employee": 1621
},
{
"average_project_size": 197920,
"billable_hours_per_employee": 85,
"client_concentration": 0.31,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.72,
"gross_billings": 1674139,
"net_revenue": 1392692,
"new_client_acquisition": 1,
"organic_growth": 0.02,
"quarter": 2,
"revenue_per_employee": 1688
},
{
"average_project_size": 102193,
"billable_hours_per_employee": 110,
"client_concentration": 0.34,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.69,
"gross_billings": 1835835,
"net_revenue": 1450010,
"new_client_acquisition": 3,
"organic_growth": 0.04,
"quarter": 3,
"revenue_per_employee": 1758
},
{
"average_project_size": 184935,
"billable_hours_per_employee": 90,
"client_concentration": 0.3,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.77,
"gross_billings": 1724725,
"net_revenue": 1509686,
"new_client_acquisition": 4,
"organic_growth": 0.08,
"quarter": 4,
"revenue_per_employee": 1830
}
],
"balance_sheet": [
{
"assets": 1376458,
"current_assets": 530546,
"current_liabilities": 414020,
"equity": 981362,
"fixed_assets": 845912,
"liabilities": 799855,
"long_term_liabilities": 385835,
"quarter": 1
},
{
"assets": 1403007,
"current_assets": 431861,
"current_liabilities": 428566,
"equity": 988544,
"fixed_assets": 971146,
"liabilities": 807926,
"long_term_liabilities": 379360,
"quarter": 2
},
{
"assets": 1430068,
"current_assets": 677247,
"current_liabilities": 448039,
"equity": 1043615,
"fixed_assets": 752821,
"liabilities": 816079,
"long_term_liabilities": 368040,
"quarter": 3
},
{
"assets": 1457650,
"current_assets": 550474,
"current_liabilities": 414704,
"equity": 1060495,
"fixed_assets": 907176,
"liabilities": 824314,
"long_term_liabilities": 409610,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -47275,
"financing_cash_flow": 17274,
"investing_cash_flow": -260601,
"net_cash_flow": 214717,
"operating_cash_flow": 452947,
"quarter": 1
},
{
"change_in_working_capital": 57791,
"financing_cash_flow": 66172,
"investing_cash_flow": -116355,
"net_cash_flow": 156307,
"operating_cash_flow": 446045,
"quarter": 2
},
{
"change_in_working_capital": 11392,
"financing_cash_flow": 175659,
"investing_cash_flow": -216006,
"net_cash_flow": 125375,
"operating_cash_flow": 491495,
"quarter": 3
},
{
"change_in_working_capital": -75122,
"financing_cash_flow": 60645,
"investing_cash_flow": -497327,
"net_cash_flow": 181749,
"operating_cash_flow": 506639,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9717993574813034,
"current_ratio": 1.2814501714893,
"debt_to_equity_ratio": 0.815045824068998,
"profit_margin": 0.30259165202023564,
"quarter": 1,
"return_on_assets": 0.2940583730124711,
"return_on_equity": 0.41244617174905895
},
{
"asset_turnover_ratio": 0.9926479340445201,
"current_ratio": 1.0076884307201224,
"debt_to_equity_ratio": 0.8172888611938366,
"profit_margin": 0.28251975311124067,
"quarter": 2,
"return_on_assets": 0.28044264925264095,
"return_on_equity": 0.39802274860805387
},
{
"asset_turnover_ratio": 1.0139447914364912,
"current_ratio": 1.5115804650934406,
"debt_to_equity_ratio": 0.7819732372570345,
"profit_margin": 0.29629174971207095,
"quarter": 3,
"return_on_assets": 0.3004234763661588,
"return_on_equity": 0.4116709706165588
},
{
"asset_turnover_ratio": 1.035698555894762,
"current_ratio": 1.3273901385084301,
"debt_to_equity_ratio": 0.7772917364061123,
"profit_margin": 0.2829455926596657,
"quarter": 4,
"return_on_assets": 0.2930463417144033,
"return_on_equity": 0.4027920923719584
}
],
"income_statement": [
{
"depreciation": 48188,
"expenses": 814451,
"income_tax": 118431,
"marketing_expense": 89481,
"net_income": 523190,
"net_profit": 404759,
"operational_expense": 481749,
"product_revenue": 531175,
"quarter": 1,
"rd_expense": 158253,
"revenue": 1337641,
"salaries_expense": 352356,
"service_revenue": 806466
},
{
"depreciation": 52582,
"expenses": 845213,
"income_tax": 154016,
"marketing_expense": 161464,
"net_income": 547479,
"net_profit": 393463,
"operational_expense": 485915,
"product_revenue": 403679,
"quarter": 2,
"rd_expense": 117454,
"revenue": 1392692,
"salaries_expense": 303467,
"service_revenue": 989013
},
{
"depreciation": 61869,
"expenses": 877138,
"income_tax": 143246,
"marketing_expense": 153191,
"net_income": 572872,
"net_profit": 429626,
"operational_expense": 594839,
"product_revenue": 408551,
"quarter": 3,
"rd_expense": 159358,
"revenue": 1450010,
"salaries_expense": 294197,
"service_revenue": 1041459
},
{
"depreciation": 79480,
"expenses": 910268,
"income_tax": 172259,
"marketing_expense": 151303,
"net_income": 599418,
"net_profit": 427159,
"operational_expense": 525522,
"product_revenue": 517472,
"quarter": 4,
"rd_expense": 109800,
"revenue": 1509686,
"salaries_expense": 365826,
"service_revenue": 992214
}
],
"market_conditions": {
"gdp_growth": [
-0.011387251374121414,
0.002072010476995744,
-0.008770855721427738,
-0.004861258822242824
],
"inflation_rate": [
0.03779702008350466,
0.041424277299796974,
0.03450681138892812,
0.04049214501945926
],
"interest_rate": [
0.05685288047910111,
0.060096145367451184,
0.05597130711791677,
0.06189106469746537
],
"year": 2004
},
"random_event": null,
"year": 2004
},
{
"advertising_kpis": [
{
"average_project_size": 110360,
"billable_hours_per_employee": 143,
"client_concentration": 0.15,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.66,
"gross_billings": 3000717,
"net_revenue": 2389889,
"new_client_acquisition": 1,
"organic_growth": 0.12,
"quarter": 1,
"revenue_per_employee": 2897
},
{
"average_project_size": 171907,
"billable_hours_per_employee": 86,
"client_concentration": 0.27,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.77,
"gross_billings": 3153321,
"net_revenue": 2500517,
"new_client_acquisition": 2,
"organic_growth": 0.11,
"quarter": 2,
"revenue_per_employee": 3031
},
{
"average_project_size": 59480,
"billable_hours_per_employee": 117,
"client_concentration": 0.21,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.62,
"gross_billings": 3013776,
"net_revenue": 2616266,
"new_client_acquisition": 4,
"organic_growth": 0.05,
"quarter": 3,
"revenue_per_employee": 3171
},
{
"average_project_size": 132993,
"billable_hours_per_employee": 107,
"client_concentration": 0.14,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.71,
"gross_billings": 3122106,
"net_revenue": 2737374,
"new_client_acquisition": 1,
"organic_growth": 0.05,
"quarter": 4,
"revenue_per_employee": 3318
}
],
"balance_sheet": [
{
"assets": 3419791,
"current_assets": 1296746,
"current_liabilities": 1011135,
"equity": 2048994,
"fixed_assets": 2123045,
"liabilities": 1989998,
"long_term_liabilities": 978863,
"quarter": 1
},
{
"assets": 3483844,
"current_assets": 1157593,
"current_liabilities": 1155356,
"equity": 2153966,
"fixed_assets": 2326251,
"liabilities": 2014817,
"long_term_liabilities": 859461,
"quarter": 2
},
{
"assets": 3549098,
"current_assets": 1152724,
"current_liabilities": 1133691,
"equity": 2246298,
"fixed_assets": 2396374,
"liabilities": 2039946,
"long_term_liabilities": 906255,
"quarter": 3
},
{
"assets": 3615573,
"current_assets": 1318162,
"current_liabilities": 1076272,
"equity": 2325249,
"fixed_assets": 2297411,
"liabilities": 2065388,
"long_term_liabilities": 989116,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 60317,
"financing_cash_flow": -161287,
"investing_cash_flow": -216088,
"net_cash_flow": 556130,
"operating_cash_flow": 710304,
"quarter": 1
},
{
"change_in_working_capital": -38476,
"financing_cash_flow": -80097,
"investing_cash_flow": -238152,
"net_cash_flow": 216173,
"operating_cash_flow": 808961,
"quarter": 2
},
{
"change_in_working_capital": -18883,
"financing_cash_flow": 32778,
"investing_cash_flow": -298325,
"net_cash_flow": 283974,
"operating_cash_flow": 904667,
"quarter": 3
},
{
"change_in_working_capital": -34268,
"financing_cash_flow": -7227,
"investing_cash_flow": -411296,
"net_cash_flow": 506768,
"operating_cash_flow": 864871,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6988406601456054,
"current_ratio": 1.2824657439412146,
"debt_to_equity_ratio": 0.9712073339404605,
"profit_margin": 0.25909194945874053,
"quarter": 1,
"return_on_assets": 0.18106398899815807,
"return_on_equity": 0.3021975662203013
},
{
"asset_turnover_ratio": 0.7177465466306757,
"current_ratio": 1.0019361997514187,
"debt_to_equity_ratio": 0.9353987017436672,
"profit_margin": 0.2739189535604037,
"quarter": 2,
"return_on_assets": 0.1966043829746682,
"return_on_equity": 0.3179896990017484
},
{
"asset_turnover_ratio": 0.7371636398882195,
"current_ratio": 1.016788525268349,
"debt_to_equity_ratio": 0.9081368545046116,
"profit_margin": 0.2817549897449265,
"quarter": 3,
"return_on_assets": 0.207699533797038,
"return_on_equity": 0.3281603776524753
},
{
"asset_turnover_ratio": 0.7571065499161543,
"current_ratio": 1.2247480190881115,
"debt_to_equity_ratio": 0.8882437966858603,
"profit_margin": 0.28314143408975173,
"quarter": 4,
"return_on_assets": 0.21436823430200413,
"return_on_equity": 0.3333251621654283
}
],
"income_statement": [
{
"depreciation": 91103,
"expenses": 1521856,
"income_tax": 248832,
"marketing_expense": 280303,
"net_income": 868033,
"net_profit": 619201,
"operational_expense": 1050379,
"product_revenue": 663897,
"quarter": 1,
"rd_expense": 257104,
"revenue": 2389889,
"salaries_expense": 667289,
"service_revenue": 1725992
},
{
"depreciation": 124022,
"expenses": 1599127,
"income_tax": 216451,
"marketing_expense": 291201,
"net_income": 901390,
"net_profit": 684939,
"operational_expense": 806957,
"product_revenue": 725511,
"quarter": 2,
"rd_expense": 281668,
"revenue": 2500517,
"salaries_expense": 482110,
"service_revenue": 1775006
},
{
"depreciation": 167521,
"expenses": 1680323,
"income_tax": 198797,
"marketing_expense": 177827,
"net_income": 935943,
"net_profit": 737146,
"operational_expense": 930263,
"product_revenue": 908634,
"quarter": 3,
"rd_expense": 336037,
"revenue": 2616266,
"salaries_expense": 611803,
"service_revenue": 1707632
},
{
"depreciation": 89807,
"expenses": 1765640,
"income_tax": 196670,
"marketing_expense": 192264,
"net_income": 971734,
"net_profit": 775064,
"operational_expense": 957502,
"product_revenue": 650929,
"quarter": 4,
"rd_expense": 322246,
"revenue": 2737374,
"salaries_expense": 845483,
"service_revenue": 2086445
}
],
"market_conditions": {
"gdp_growth": [
-0.018167556922030793,
-0.0075640532894810375,
-0.001467375777665987,
-0.0001518923572414628
],
"inflation_rate": [
0.034605458823304604,
0.03790950330148863,
0.04079561137120888,
0.03454773137451912
],
"interest_rate": [
0.05532639711988266,
0.048131562771971885,
0.046885578426826585,
0.04967145624045417
],
"year": 2005
},
"random_event": null,
"year": 2005
},
{
"advertising_kpis": [
{
"average_project_size": 155119,
"billable_hours_per_employee": 111,
"client_concentration": 0.21,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.7,
"gross_billings": 4936567,
"net_revenue": 4460071,
"new_client_acquisition": 4,
"organic_growth": 0.13,
"quarter": 1,
"revenue_per_employee": 5406
},
{
"average_project_size": 105953,
"billable_hours_per_employee": 89,
"client_concentration": 0.39,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.71,
"gross_billings": 5495765,
"net_revenue": 4537978,
"new_client_acquisition": 3,
"organic_growth": 0.11,
"quarter": 2,
"revenue_per_employee": 5501
},
{
"average_project_size": 55277,
"billable_hours_per_employee": 108,
"client_concentration": 0.32,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.67,
"gross_billings": 5511530,
"net_revenue": 4617245,
"new_client_acquisition": 1,
"organic_growth": 0.1,
"quarter": 3,
"revenue_per_employee": 5597
},
{
"average_project_size": 59587,
"billable_hours_per_employee": 148,
"client_concentration": 0.21,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.72,
"gross_billings": 6008450,
"net_revenue": 4697898,
"new_client_acquisition": 5,
"organic_growth": 0.06,
"quarter": 4,
"revenue_per_employee": 5694
}
],
"balance_sheet": [
{
"assets": 6672499,
"current_assets": 2573339,
"current_liabilities": 1407151,
"equity": 4658233,
"fixed_assets": 4099160,
"liabilities": 2811936,
"long_term_liabilities": 1404785,
"quarter": 1
},
{
"assets": 6849186,
"current_assets": 2933871,
"current_liabilities": 1639561,
"equity": 4724431,
"fixed_assets": 3915315,
"liabilities": 2889604,
"long_term_liabilities": 1250043,
"quarter": 2
},
{
"assets": 7030552,
"current_assets": 2373844,
"current_liabilities": 1417393,
"equity": 4830880,
"fixed_assets": 4656708,
"liabilities": 2969416,
"long_term_liabilities": 1552023,
"quarter": 3
},
{
"assets": 7216721,
"current_assets": 2450027,
"current_liabilities": 1552845,
"equity": 4903320,
"fixed_assets": 4766694,
"liabilities": 3051433,
"long_term_liabilities": 1498588,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 11606,
"financing_cash_flow": 44070,
"investing_cash_flow": -423846,
"net_cash_flow": 728348,
"operating_cash_flow": 996477,
"quarter": 1
},
{
"change_in_working_capital": -87724,
"financing_cash_flow": -77731,
"investing_cash_flow": -201974,
"net_cash_flow": 654880,
"operating_cash_flow": 970226,
"quarter": 2
},
{
"change_in_working_capital": -38537,
"financing_cash_flow": 58315,
"investing_cash_flow": -246975,
"net_cash_flow": 657691,
"operating_cash_flow": 1039650,
"quarter": 3
},
{
"change_in_working_capital": -29099,
"financing_cash_flow": 141987,
"investing_cash_flow": -420627,
"net_cash_flow": 823839,
"operating_cash_flow": 1083269,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6684258776209633,
"current_ratio": 1.8287582498253563,
"debt_to_equity_ratio": 0.6036486367255567,
"profit_margin": 0.1788469286699696,
"quarter": 1,
"return_on_assets": 0.11954591525603825,
"return_on_equity": 0.17123875083105547
},
{
"asset_turnover_ratio": 0.6625572732292567,
"current_ratio": 1.7894247301564261,
"debt_to_equity_ratio": 0.6116300566142251,
"profit_margin": 0.168544007925997,
"quarter": 2,
"return_on_assets": 0.1116700583105788,
"return_on_equity": 0.16189229983462558
},
{
"asset_turnover_ratio": 0.6567400397579024,
"current_ratio": 1.6747959105202297,
"debt_to_equity_ratio": 0.6146739310436193,
"profit_margin": 0.16671066837475595,
"quarter": 3,
"return_on_assets": 0.10948557097650369,
"return_on_equity": 0.15933825721193653
},
{
"asset_turnover_ratio": 0.6509740365465146,
"current_ratio": 1.5777666154703143,
"debt_to_equity_ratio": 0.6223197751727401,
"profit_margin": 0.1570983448342216,
"quarter": 4,
"return_on_assets": 0.10226694367150954,
"return_on_equity": 0.15051679270371912
}
],
"income_statement": [
{
"depreciation": 198807,
"expenses": 3425174,
"income_tax": 237227,
"marketing_expense": 518319,
"net_income": 1034897,
"net_profit": 797670,
"operational_expense": 2287468,
"product_revenue": 1146694,
"quarter": 1,
"rd_expense": 403662,
"revenue": 4460071,
"salaries_expense": 1588013,
"service_revenue": 3313377
},
{
"depreciation": 205377,
"expenses": 3499858,
"income_tax": 273271,
"marketing_expense": 577251,
"net_income": 1038120,
"net_profit": 764849,
"operational_expense": 1785249,
"product_revenue": 1093692,
"quarter": 2,
"rd_expense": 688584,
"revenue": 4537978,
"salaries_expense": 1473558,
"service_revenue": 3444286
},
{
"depreciation": 269906,
"expenses": 3576171,
"income_tax": 271330,
"marketing_expense": 658542,
"net_income": 1041074,
"net_profit": 769744,
"operational_expense": 1851682,
"product_revenue": 924633,
"quarter": 3,
"rd_expense": 656697,
"revenue": 4617245,
"salaries_expense": 1344378,
"service_revenue": 3692612
},
{
"depreciation": 345237,
"expenses": 3654148,
"income_tax": 305718,
"marketing_expense": 520357,
"net_income": 1043750,
"net_profit": 738032,
"operational_expense": 2389650,
"product_revenue": 1614080,
"quarter": 4,
"rd_expense": 414720,
"revenue": 4697898,
"salaries_expense": 1623660,
"service_revenue": 3083818
}
],
"market_conditions": {
"gdp_growth": [
-0.0019282154952724173,
-0.004662726346635783,
0.008558415384917322,
0.006692381473070221
],
"inflation_rate": [
0.039226297634967225,
0.037111048559427304,
0.03767230894051089,
0.038052215158716575
],
"interest_rate": [
0.053215008455276235,
0.05385330445400677,
0.061718031134522566,
0.056415826416523145
],
"year": 2006
},
"random_event": {
"description": "Payne, Mcconnell and Decker Introduction of New Service in 2006",
"impact": -0.01,
"type": "Introduction of New Service"
},
"year": 2006
},
{
"advertising_kpis": [
{
"average_project_size": 111650,
"billable_hours_per_employee": 119,
"client_concentration": 0.32,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.6,
"gross_billings": 4978290,
"net_revenue": 4489776,
"new_client_acquisition": 2,
"organic_growth": 0.03,
"quarter": 1,
"revenue_per_employee": 5442
},
{
"average_project_size": 87341,
"billable_hours_per_employee": 155,
"client_concentration": 0.28,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.76,
"gross_billings": 5921339,
"net_revenue": 4580865,
"new_client_acquisition": 4,
"organic_growth": -0.05,
"quarter": 2,
"revenue_per_employee": 5553
},
{
"average_project_size": 137736,
"billable_hours_per_employee": 115,
"client_concentration": 0.39,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.63,
"gross_billings": 5234781,
"net_revenue": 4673802,
"new_client_acquisition": 1,
"organic_growth": 0.12,
"quarter": 3,
"revenue_per_employee": 5665
},
{
"average_project_size": 73469,
"billable_hours_per_employee": 142,
"client_concentration": 0.19,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.79,
"gross_billings": 5585011,
"net_revenue": 4768625,
"new_client_acquisition": 5,
"organic_growth": 0.06,
"quarter": 4,
"revenue_per_employee": 5780
}
],
"balance_sheet": [
{
"assets": 6540349,
"current_assets": 3056553,
"current_liabilities": 1258559,
"equity": 4595933,
"fixed_assets": 3483796,
"liabilities": 2744436,
"long_term_liabilities": 1485877,
"quarter": 1
},
{
"assets": 6679501,
"current_assets": 2416428,
"current_liabilities": 1617592,
"equity": 4661100,
"fixed_assets": 4263073,
"liabilities": 2818897,
"long_term_liabilities": 1201305,
"quarter": 2
},
{
"assets": 6821613,
"current_assets": 3256256,
"current_liabilities": 1433071,
"equity": 4762149,
"fixed_assets": 3565357,
"liabilities": 2895378,
"long_term_liabilities": 1462307,
"quarter": 3
},
{
"assets": 6966749,
"current_assets": 2566686,
"current_liabilities": 1191114,
"equity": 4764848,
"fixed_assets": 4400063,
"liabilities": 2973934,
"long_term_liabilities": 1782820,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -64822,
"financing_cash_flow": 89340,
"investing_cash_flow": -193937,
"net_cash_flow": 920120,
"operating_cash_flow": 1120160,
"quarter": 1
},
{
"change_in_working_capital": 63881,
"financing_cash_flow": 4664,
"investing_cash_flow": -114134,
"net_cash_flow": 724840,
"operating_cash_flow": 997160,
"quarter": 2
},
{
"change_in_working_capital": -22275,
"financing_cash_flow": -80492,
"investing_cash_flow": -359724,
"net_cash_flow": 949926,
"operating_cash_flow": 1118190,
"quarter": 3
},
{
"change_in_working_capital": 42841,
"financing_cash_flow": 74,
"investing_cash_flow": -241571,
"net_cash_flow": 571519,
"operating_cash_flow": 1096580,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6864734588322428,
"current_ratio": 2.428613199699021,
"debt_to_equity_ratio": 0.5971444753437442,
"profit_margin": 0.1781870632298805,
"quarter": 1,
"return_on_assets": 0.12232068961457561,
"return_on_equity": 0.17407129303233967
},
{
"asset_turnover_ratio": 0.6858094639105526,
"current_ratio": 1.4938426995187908,
"debt_to_equity_ratio": 0.6047707622664178,
"profit_margin": 0.17474778235114985,
"quarter": 2,
"return_on_assets": 0.11984368293379999,
"return_on_equity": 0.17173971809229582
},
{
"asset_turnover_ratio": 0.6851461670428973,
"current_ratio": 2.272222381166041,
"debt_to_equity_ratio": 0.6079981957725388,
"profit_margin": 0.17885096544526277,
"quarter": 3,
"return_on_assets": 0.12253905344674346,
"return_on_equity": 0.1755329369156656
},
{
"asset_turnover_ratio": 0.6844835374433613,
"current_ratio": 2.1548617512681405,
"debt_to_equity_ratio": 0.624140371319295,
"profit_margin": 0.16189845081129256,
"quarter": 4,
"return_on_assets": 0.11081682431791356,
"return_on_equity": 0.16202678448504548
}
],
"income_statement": [
{
"depreciation": 320140,
"expenses": 3452770,
"income_tax": 236986,
"marketing_expense": 548037,
"net_income": 1037006,
"net_profit": 800020,
"operational_expense": 2290979,
"product_revenue": 1460592,
"quarter": 1,
"rd_expense": 366376,
"revenue": 4489776,
"salaries_expense": 1630387,
"service_revenue": 3029184
},
{
"depreciation": 196664,
"expenses": 3527839,
"income_tax": 252530,
"marketing_expense": 437504,
"net_income": 1053026,
"net_profit": 800496,
"operational_expense": 2205132,
"product_revenue": 1258429,
"quarter": 2,
"rd_expense": 644854,
"revenue": 4580865,
"salaries_expense": 1070992,
"service_revenue": 3322436
},
{
"depreciation": 282276,
"expenses": 3604540,
"income_tax": 233348,
"marketing_expense": 673762,
"net_income": 1069262,
"net_profit": 835914,
"operational_expense": 2104699,
"product_revenue": 1695038,
"quarter": 3,
"rd_expense": 454530,
"revenue": 4673802,
"salaries_expense": 1395569,
"service_revenue": 2978764
},
{
"depreciation": 324547,
"expenses": 3682909,
"income_tax": 313683,
"marketing_expense": 703425,
"net_income": 1085716,
"net_profit": 772033,
"operational_expense": 2576369,
"product_revenue": 1295407,
"quarter": 4,
"rd_expense": 532538,
"revenue": 4768625,
"salaries_expense": 1436175,
"service_revenue": 3473218
}
],
"market_conditions": {
"gdp_growth": [
0.01418102947975203,
0.009940775495215262,
0.01719582560667944,
0.013246337789324925
],
"inflation_rate": [
0.025635588996330852,
0.029367591987802713,
0.02833859474638632,
0.02867553647971139
],
"interest_rate": [
0.052753491532426665,
0.049467714083889065,
0.05723600754113845,
0.05001678579024597
],
"year": 2007
},
"random_event": null,
"year": 2007
}
] |
{
"advertising_type": "Digital Marketing",
"financial_health": "Excellent",
"founding_year": 2009,
"industry": "Advertising",
"location": "Donnaside",
"name": "Rodriguez, Salazar and Harrison",
"num_employees": 734,
"region": "Europe",
"revenue_size": "Large",
"website": "www.rodriguez,salazarandharrison.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 196325,
"billable_hours_per_employee": 140,
"client_concentration": 0.16,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.69,
"gross_billings": 33445150,
"net_revenue": 29177232,
"new_client_acquisition": 2,
"organic_growth": 0.07,
"quarter": 1,
"revenue_per_employee": 39751
},
{
"average_project_size": 168216,
"billable_hours_per_employee": 102,
"client_concentration": 0.16,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.75,
"gross_billings": 34331674,
"net_revenue": 29945673,
"new_client_acquisition": 1,
"organic_growth": 0.13,
"quarter": 2,
"revenue_per_employee": 40798
},
{
"average_project_size": 168293,
"billable_hours_per_employee": 135,
"client_concentration": 0.26,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.7,
"gross_billings": 33920407,
"net_revenue": 30734352,
"new_client_acquisition": 4,
"organic_growth": -0.02,
"quarter": 3,
"revenue_per_employee": 41872
},
{
"average_project_size": 51375,
"billable_hours_per_employee": 119,
"client_concentration": 0.29,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.66,
"gross_billings": 34705882,
"net_revenue": 31543803,
"new_client_acquisition": 2,
"organic_growth": 0.12,
"quarter": 4,
"revenue_per_employee": 42975
}
],
"balance_sheet": [
{
"assets": 38167226,
"current_assets": 12478048,
"current_liabilities": 9947237,
"equity": 27220894,
"fixed_assets": 25689178,
"liabilities": 17529902,
"long_term_liabilities": 7582665,
"quarter": 1
},
{
"assets": 39042709,
"current_assets": 14972358,
"current_liabilities": 9273973,
"equity": 28133606,
"fixed_assets": 24070351,
"liabilities": 17938076,
"long_term_liabilities": 8664103,
"quarter": 2
},
{
"assets": 39938274,
"current_assets": 17919675,
"current_liabilities": 9594134,
"equity": 28830153,
"fixed_assets": 22018599,
"liabilities": 18355755,
"long_term_liabilities": 8761621,
"quarter": 3
},
{
"assets": 40854381,
"current_assets": 18284400,
"current_liabilities": 9625997,
"equity": 29535979,
"fixed_assets": 22569981,
"liabilities": 18783159,
"long_term_liabilities": 9157162,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -99491,
"financing_cash_flow": -96294,
"investing_cash_flow": -132554,
"net_cash_flow": 7358733,
"operating_cash_flow": 7834186,
"quarter": 1
},
{
"change_in_working_capital": -85290,
"financing_cash_flow": -183523,
"investing_cash_flow": -109647,
"net_cash_flow": 8443734,
"operating_cash_flow": 8927022,
"quarter": 2
},
{
"change_in_working_capital": -98157,
"financing_cash_flow": 20071,
"investing_cash_flow": -246581,
"net_cash_flow": 8282144,
"operating_cash_flow": 8477020,
"quarter": 3
},
{
"change_in_working_capital": -74112,
"financing_cash_flow": 23005,
"investing_cash_flow": -402062,
"net_cash_flow": 8476415,
"operating_cash_flow": 8835315,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7644577575535618,
"current_ratio": 1.2544235147910923,
"debt_to_equity_ratio": 0.6439870049822758,
"profit_margin": 0.2256406639258995,
"quarter": 1,
"return_on_assets": 0.17249275595768998,
"return_on_equity": 0.24185722922987027
},
{
"asset_turnover_ratio": 0.7669978279427281,
"current_ratio": 1.6144491686572735,
"debt_to_equity_ratio": 0.6376031568793563,
"profit_margin": 0.23472416198493853,
"quarter": 2,
"return_on_assets": 0.1800329224081249,
"return_on_equity": 0.24984259038816425
},
{
"asset_turnover_ratio": 0.7695463254120596,
"current_ratio": 1.8677741002992037,
"debt_to_equity_ratio": 0.6366860071814395,
"profit_margin": 0.23581541592287353,
"quarter": 3,
"return_on_assets": 0.1814708867989638,
"return_on_equity": 0.25139075744759315
},
{
"asset_turnover_ratio": 0.7721033149419153,
"current_ratio": 1.8994811654314872,
"debt_to_equity_ratio": 0.6359416425641419,
"profit_margin": 0.23664733767199853,
"quarter": 4,
"return_on_assets": 0.18271619388872884,
"return_on_equity": 0.25273436847988007
}
],
"income_statement": [
{
"depreciation": 1250616,
"expenses": 19827494,
"income_tax": 2766168,
"marketing_expense": 2683623,
"net_income": 9349738,
"net_profit": 6583570,
"operational_expense": 12121138,
"product_revenue": 10602479,
"quarter": 1,
"rd_expense": 3087072,
"revenue": 29177232,
"salaries_expense": 9303978,
"service_revenue": 18574753
},
{
"depreciation": 1898049,
"expenses": 20490987,
"income_tax": 2425713,
"marketing_expense": 3778252,
"net_income": 9454686,
"net_profit": 7028973,
"operational_expense": 12293985,
"product_revenue": 6557119,
"quarter": 2,
"rd_expense": 3968028,
"revenue": 29945673,
"salaries_expense": 6678167,
"service_revenue": 23388554
},
{
"depreciation": 1229386,
"expenses": 21176684,
"income_tax": 2310034,
"marketing_expense": 2525182,
"net_income": 9557668,
"net_profit": 7247634,
"operational_expense": 14396175,
"product_revenue": 8686518,
"quarter": 3,
"rd_expense": 3581505,
"revenue": 30734352,
"salaries_expense": 6414371,
"service_revenue": 22047834
},
{
"depreciation": 1370558,
"expenses": 21885326,
"income_tax": 2193720,
"marketing_expense": 2963853,
"net_income": 9658477,
"net_profit": 7464757,
"operational_expense": 13682241,
"product_revenue": 10238390,
"quarter": 4,
"rd_expense": 4081736,
"revenue": 31543803,
"salaries_expense": 8182850,
"service_revenue": 21305413
}
],
"market_conditions": {
"gdp_growth": [
0.040372391967624065,
0.042864659361077105,
0.042053367921528216,
0.04164760879811087
],
"inflation_rate": [
0.0076315786644221536,
0.009743912112850174,
0.010156217347883606,
0.005953520704261412
],
"interest_rate": [
0.011161644575405338,
0.019198748126342494,
0.0184805383299459,
0.01381054146887637
],
"year": 2009
},
"random_event": null,
"year": 2009
},
{
"advertising_kpis": [
{
"average_project_size": 149046,
"billable_hours_per_employee": 141,
"client_concentration": 0.39,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.67,
"gross_billings": 82024293,
"net_revenue": 73687749,
"new_client_acquisition": 5,
"organic_growth": 0.04,
"quarter": 1,
"revenue_per_employee": 100392
},
{
"average_project_size": 179041,
"billable_hours_per_employee": 112,
"client_concentration": 0.23,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.75,
"gross_billings": 92800850,
"net_revenue": 75159415,
"new_client_acquisition": 5,
"organic_growth": 0.13,
"quarter": 2,
"revenue_per_employee": 102397
},
{
"average_project_size": 67599,
"billable_hours_per_employee": 153,
"client_concentration": 0.21,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.77,
"gross_billings": 91765019,
"net_revenue": 76660473,
"new_client_acquisition": 4,
"organic_growth": -0.02,
"quarter": 3,
"revenue_per_employee": 104442
},
{
"average_project_size": 179081,
"billable_hours_per_employee": 115,
"client_concentration": 0.28,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.75,
"gross_billings": 95267479,
"net_revenue": 78191510,
"new_client_acquisition": 4,
"organic_growth": -0.05,
"quarter": 4,
"revenue_per_employee": 106528
}
],
"balance_sheet": [
{
"assets": 103885568,
"current_assets": 38112372,
"current_liabilities": 24623687,
"equity": 69274162,
"fixed_assets": 65773196,
"liabilities": 49467725,
"long_term_liabilities": 24844038,
"quarter": 1
},
{
"assets": 105168234,
"current_assets": 33196899,
"current_liabilities": 28057700,
"equity": 72438941,
"fixed_assets": 71971335,
"liabilities": 50024887,
"long_term_liabilities": 21967187,
"quarter": 2
},
{
"assets": 106466738,
"current_assets": 47086449,
"current_liabilities": 24785268,
"equity": 73992961,
"fixed_assets": 59380289,
"liabilities": 50588323,
"long_term_liabilities": 25803055,
"quarter": 3
},
{
"assets": 107781274,
"current_assets": 51566471,
"current_liabilities": 21266000,
"equity": 75620269,
"fixed_assets": 56214803,
"liabilities": 51158105,
"long_term_liabilities": 29892105,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 62740,
"financing_cash_flow": -69021,
"investing_cash_flow": -289514,
"net_cash_flow": 17642172,
"operating_cash_flow": 17710414,
"quarter": 1
},
{
"change_in_working_capital": 42130,
"financing_cash_flow": 99498,
"investing_cash_flow": -305562,
"net_cash_flow": 20807903,
"operating_cash_flow": 21439781,
"quarter": 2
},
{
"change_in_working_capital": 25735,
"financing_cash_flow": -121399,
"investing_cash_flow": -480357,
"net_cash_flow": 22334181,
"operating_cash_flow": 22579173,
"quarter": 3
},
{
"change_in_working_capital": -3983,
"financing_cash_flow": -63818,
"investing_cash_flow": -296844,
"net_cash_flow": 23232745,
"operating_cash_flow": 23732748,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7093165144941018,
"current_ratio": 1.5477930660830768,
"debt_to_equity_ratio": 0.7140862274162191,
"profit_margin": 0.20161179031266108,
"quarter": 1,
"return_on_assets": 0.14300657238549247,
"return_on_equity": 0.21445685622295943
},
{
"asset_turnover_ratio": 0.7146589054637924,
"current_ratio": 1.1831653699341,
"debt_to_equity_ratio": 0.6905800431290127,
"profit_margin": 0.2301187948309603,
"quarter": 2,
"return_on_assets": 0.1644564460405411,
"return_on_equity": 0.23876100010904355
},
{
"asset_turnover_ratio": 0.7200415307173214,
"current_ratio": 1.8997756651249444,
"debt_to_equity_ratio": 0.6836910202850242,
"profit_margin": 0.23629577657315,
"quarter": 3,
"return_on_assets": 0.1701427726657691,
"return_on_equity": 0.24481444930957688
},
{
"asset_turnover_ratio": 0.7254647036367375,
"current_ratio": 2.424831703188188,
"debt_to_equity_ratio": 0.6765131316843107,
"profit_margin": 0.2429560447163637,
"quarter": 4,
"return_on_assets": 0.17625603497691072,
"return_on_equity": 0.25121703811976653
}
],
"income_statement": [
{
"depreciation": 2854095,
"expenses": 52684589,
"income_tax": 6146841,
"marketing_expense": 10466241,
"net_income": 21003160,
"net_profit": 14856319,
"operational_expense": 30604727,
"product_revenue": 20012999,
"quarter": 1,
"rd_expense": 5675380,
"revenue": 73687749,
"salaries_expense": 15939461,
"service_revenue": 53674750
},
{
"depreciation": 4144187,
"expenses": 53204360,
"income_tax": 4659461,
"marketing_expense": 8062444,
"net_income": 21955055,
"net_profit": 17295594,
"operational_expense": 34354945,
"product_revenue": 15190791,
"quarter": 2,
"rd_expense": 8789288,
"revenue": 75159415,
"salaries_expense": 23377557,
"service_revenue": 59968624
},
{
"depreciation": 4464627,
"expenses": 53729260,
"income_tax": 4816667,
"marketing_expense": 6999147,
"net_income": 22931213,
"net_profit": 18114546,
"operational_expense": 27532968,
"product_revenue": 27804632,
"quarter": 3,
"rd_expense": 7673319,
"revenue": 76660473,
"salaries_expense": 21651824,
"service_revenue": 48855841
},
{
"depreciation": 4735648,
"expenses": 54259338,
"income_tax": 4935072,
"marketing_expense": 8846041,
"net_income": 23932172,
"net_profit": 18997100,
"operational_expense": 29673056,
"product_revenue": 16091810,
"quarter": 4,
"rd_expense": 9397008,
"revenue": 78191510,
"salaries_expense": 25334960,
"service_revenue": 62099700
}
],
"market_conditions": {
"gdp_growth": [
0.052236032796314925,
0.047561578822531383,
0.05477955248249202,
0.056691641217857545
],
"inflation_rate": [
0.00826704456597593,
0.0033056399260110157,
0.009786986939099698,
0.009499150301287503
],
"interest_rate": [
0.01479614530951004,
0.017228905387768535,
0.012876942537230887,
0.015155387936827497
],
"year": 2010
},
"random_event": null,
"year": 2010
},
{
"advertising_kpis": [
{
"average_project_size": 54468,
"billable_hours_per_employee": 90,
"client_concentration": 0.33,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.61,
"gross_billings": 107005220,
"net_revenue": 92936264,
"new_client_acquisition": 5,
"organic_growth": 0,
"quarter": 1,
"revenue_per_employee": 126616
},
{
"average_project_size": 161524,
"billable_hours_per_employee": 106,
"client_concentration": 0.13,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.73,
"gross_billings": 103872131,
"net_revenue": 93967559,
"new_client_acquisition": 3,
"organic_growth": -0.05,
"quarter": 2,
"revenue_per_employee": 128021
},
{
"average_project_size": 194258,
"billable_hours_per_employee": 143,
"client_concentration": 0.2,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.67,
"gross_billings": 122490140,
"net_revenue": 95010298,
"new_client_acquisition": 1,
"organic_growth": 0.02,
"quarter": 3,
"revenue_per_employee": 129442
},
{
"average_project_size": 185873,
"billable_hours_per_employee": 91,
"client_concentration": 0.36,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.8,
"gross_billings": 123925987,
"net_revenue": 96064608,
"new_client_acquisition": 5,
"organic_growth": 0.15,
"quarter": 4,
"revenue_per_employee": 130878
}
],
"balance_sheet": [
{
"assets": 136945605,
"current_assets": 61786055,
"current_liabilities": 39677213,
"equity": 81358307,
"fixed_assets": 75159550,
"liabilities": 70544805,
"long_term_liabilities": 30867592,
"quarter": 1
},
{
"assets": 139915103,
"current_assets": 54539353,
"current_liabilities": 36056868,
"equity": 81674544,
"fixed_assets": 85375750,
"liabilities": 71738512,
"long_term_liabilities": 35681644,
"quarter": 2
},
{
"assets": 142948991,
"current_assets": 50641666,
"current_liabilities": 36996648,
"equity": 85188733,
"fixed_assets": 92307325,
"liabilities": 72952419,
"long_term_liabilities": 35955771,
"quarter": 3
},
{
"assets": 146048665,
"current_assets": 48954557,
"current_liabilities": 39311989,
"equity": 86634058,
"fixed_assets": 97094108,
"liabilities": 74186867,
"long_term_liabilities": 34874878,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 43932,
"financing_cash_flow": 159169,
"investing_cash_flow": -130522,
"net_cash_flow": 22106697,
"operating_cash_flow": 22313667,
"quarter": 1
},
{
"change_in_working_capital": 17630,
"financing_cash_flow": 137998,
"investing_cash_flow": -315347,
"net_cash_flow": 19394285,
"operating_cash_flow": 19478416,
"quarter": 2
},
{
"change_in_working_capital": -90728,
"financing_cash_flow": 14300,
"investing_cash_flow": -485842,
"net_cash_flow": 19540349,
"operating_cash_flow": 20111709,
"quarter": 3
},
{
"change_in_working_capital": -63491,
"financing_cash_flow": 14777,
"investing_cash_flow": -368887,
"net_cash_flow": 18718102,
"operating_cash_flow": 19209902,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6786363388587754,
"current_ratio": 1.5572176150577914,
"debt_to_equity_ratio": 0.8670879176480405,
"profit_margin": 0.16094370869050642,
"quarter": 1,
"return_on_assets": 0.10922224922807855,
"return_on_equity": 0.183847323666654
},
{
"asset_turnover_ratio": 0.6716041155328314,
"current_ratio": 1.5125926356110575,
"debt_to_equity_ratio": 0.8783460364345591,
"profit_margin": 0.1436448189528899,
"quarter": 2,
"return_on_assets": 0.09647245158372932,
"return_on_equity": 0.16526511614194014
},
{
"asset_turnover_ratio": 0.6646447612911098,
"current_ratio": 1.3688176831587553,
"debt_to_equity_ratio": 0.8563622961736032,
"profit_margin": 0.15990015103415423,
"quarter": 3,
"return_on_assets": 0.10627679771450783,
"return_on_equity": 0.1783353322087793
},
{
"asset_turnover_ratio": 0.6577575221245603,
"current_ratio": 1.2452831374164253,
"debt_to_equity_ratio": 0.8563245069277489,
"profit_margin": 0.15377421828442792,
"quarter": 4,
"return_on_assets": 0.10114614878540656,
"return_on_equity": 0.17051331013491253
}
],
"income_statement": [
{
"depreciation": 7356160,
"expenses": 73909072,
"income_tax": 4069685,
"marketing_expense": 14097228,
"net_income": 19027192,
"net_profit": 14957507,
"operational_expense": 38159353,
"product_revenue": 25255285,
"quarter": 1,
"rd_expense": 9558070,
"revenue": 92936264,
"salaries_expense": 35514202,
"service_revenue": 67680979
},
{
"depreciation": 5980463,
"expenses": 74747003,
"income_tax": 5722603,
"marketing_expense": 10964082,
"net_income": 19220556,
"net_profit": 13497953,
"operational_expense": 47982982,
"product_revenue": 18993231,
"quarter": 2,
"rd_expense": 8545314,
"revenue": 93967559,
"salaries_expense": 34775802,
"service_revenue": 74974328
},
{
"depreciation": 4919548,
"expenses": 75594434,
"income_tax": 4223703,
"marketing_expense": 9079240,
"net_income": 19415864,
"net_profit": 15192161,
"operational_expense": 48271966,
"product_revenue": 34962045,
"quarter": 3,
"rd_expense": 14974265,
"revenue": 95010298,
"salaries_expense": 26774285,
"service_revenue": 60048253
},
{
"depreciation": 4437642,
"expenses": 76451473,
"income_tax": 4840875,
"marketing_expense": 12131576,
"net_income": 19613135,
"net_profit": 14772260,
"operational_expense": 44691477,
"product_revenue": 33649304,
"quarter": 4,
"rd_expense": 10283263,
"revenue": 96064608,
"salaries_expense": 23174309,
"service_revenue": 62415304
}
],
"market_conditions": {
"gdp_growth": [
0.05304000373834212,
0.050998930997963834,
0.04799747260203152,
0.049315559742434144
],
"inflation_rate": [
0.006085350420525641,
0.005130758684880764,
0.007343725082155623,
0.010165419561661084
],
"interest_rate": [
0.024526636638490397,
0.017040895900506964,
0.018090127815821765,
0.01740434367155996
],
"year": 2011
},
"random_event": null,
"year": 2011
},
{
"advertising_kpis": [
{
"average_project_size": 153129,
"billable_hours_per_employee": 82,
"client_concentration": 0.26,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.76,
"gross_billings": 107694980,
"net_revenue": 84044931,
"new_client_acquisition": 4,
"organic_growth": 0.01,
"quarter": 1,
"revenue_per_employee": 114503
},
{
"average_project_size": 169216,
"billable_hours_per_employee": 140,
"client_concentration": 0.22,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.76,
"gross_billings": 110175063,
"net_revenue": 85681493,
"new_client_acquisition": 2,
"organic_growth": -0.03,
"quarter": 2,
"revenue_per_employee": 116732
},
{
"average_project_size": 168077,
"billable_hours_per_employee": 136,
"client_concentration": 0.37,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.77,
"gross_billings": 105773139,
"net_revenue": 87349923,
"new_client_acquisition": 3,
"organic_growth": 0.11,
"quarter": 3,
"revenue_per_employee": 119005
},
{
"average_project_size": 168777,
"billable_hours_per_employee": 137,
"client_concentration": 0.24,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.68,
"gross_billings": 107727105,
"net_revenue": 89050841,
"new_client_acquisition": 1,
"organic_growth": 0.12,
"quarter": 4,
"revenue_per_employee": 121323
}
],
"balance_sheet": [
{
"assets": 104296026,
"current_assets": 38956987,
"current_liabilities": 25693903,
"equity": 83708318,
"fixed_assets": 65339039,
"liabilities": 44256782,
"long_term_liabilities": 18562879,
"quarter": 1
},
{
"assets": 106613322,
"current_assets": 33320940,
"current_liabilities": 23515417,
"equity": 85946453,
"fixed_assets": 73292382,
"liabilities": 44721644,
"long_term_liabilities": 21206227,
"quarter": 2
},
{
"assets": 108982105,
"current_assets": 45947772,
"current_liabilities": 26179509,
"equity": 87940952,
"fixed_assets": 63034333,
"liabilities": 45191388,
"long_term_liabilities": 19011879,
"quarter": 3
},
{
"assets": 111403518,
"current_assets": 37385780,
"current_liabilities": 25143745,
"equity": 90606785,
"fixed_assets": 74017738,
"liabilities": 45666067,
"long_term_liabilities": 20522322,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -25797,
"financing_cash_flow": 92486,
"investing_cash_flow": -213281,
"net_cash_flow": 26688022,
"operating_cash_flow": 26831792,
"quarter": 1
},
{
"change_in_working_capital": -25002,
"financing_cash_flow": -59036,
"investing_cash_flow": -145886,
"net_cash_flow": 27719082,
"operating_cash_flow": 28102968,
"quarter": 2
},
{
"change_in_working_capital": 70872,
"financing_cash_flow": 136972,
"investing_cash_flow": -311962,
"net_cash_flow": 27307450,
"operating_cash_flow": 27778755,
"quarter": 3
},
{
"change_in_working_capital": -94790,
"financing_cash_flow": -77266,
"investing_cash_flow": -392266,
"net_cash_flow": 28754279,
"operating_cash_flow": 29178381,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8058306171703992,
"current_ratio": 1.5161957683112604,
"debt_to_equity_ratio": 0.5287023208374585,
"profit_margin": 0.2816240517824924,
"quarter": 1,
"return_on_assets": 0.2269412834579143,
"return_on_equity": 0.2827565356169264
},
{
"asset_turnover_ratio": 0.8036659152221145,
"current_ratio": 1.416982739451314,
"debt_to_equity_ratio": 0.5203431024663694,
"profit_margin": 0.28074645011146104,
"quarter": 2,
"return_on_assets": 0.22562635277418708,
"return_on_equity": 0.2798809509916599
},
{
"asset_turnover_ratio": 0.8015070272316726,
"current_ratio": 1.7551044215535134,
"debt_to_equity_ratio": 0.5138833157048379,
"profit_margin": 0.2764768893957697,
"quarter": 3,
"return_on_assets": 0.2215981697178633,
"return_on_equity": 0.27461875782286277
},
{
"asset_turnover_ratio": 0.7993539396125713,
"current_ratio": 1.4868819263001594,
"debt_to_equity_ratio": 0.504002730038374,
"profit_margin": 0.27927118622046476,
"quarter": 4,
"return_on_assets": 0.22323652292560456,
"return_on_equity": 0.27447540490483135
}
],
"income_statement": [
{
"depreciation": 3162718,
"expenses": 53208031,
"income_tax": 7167826,
"marketing_expense": 8663348,
"net_income": 30836900,
"net_profit": 23669074,
"operational_expense": 37012672,
"product_revenue": 19103071,
"quarter": 1,
"rd_expense": 6860545,
"revenue": 84044931,
"salaries_expense": 24125837,
"service_revenue": 64941860
},
{
"depreciation": 4048193,
"expenses": 53907148,
"income_tax": 7719570,
"marketing_expense": 8794120,
"net_income": 31774345,
"net_profit": 24054775,
"operational_expense": 28276962,
"product_revenue": 33954947,
"quarter": 2,
"rd_expense": 8486013,
"revenue": 85681493,
"salaries_expense": 19086673,
"service_revenue": 51726546
},
{
"depreciation": 3628520,
"expenses": 54615451,
"income_tax": 8584237,
"marketing_expense": 7591969,
"net_income": 32734472,
"net_profit": 24150235,
"operational_expense": 37781835,
"product_revenue": 22970342,
"quarter": 3,
"rd_expense": 8765190,
"revenue": 87349923,
"salaries_expense": 16436323,
"service_revenue": 64379581
},
{
"depreciation": 4309047,
"expenses": 55333061,
"income_tax": 8848446,
"marketing_expense": 9376257,
"net_income": 33717780,
"net_profit": 24869334,
"operational_expense": 33238717,
"product_revenue": 27126846,
"quarter": 4,
"rd_expense": 7043054,
"revenue": 89050841,
"salaries_expense": 19077836,
"service_revenue": 61923995
}
],
"market_conditions": {
"gdp_growth": [
0.05636214043020421,
0.04410098635653108,
0.04374997051662613,
0.058690195601967796
],
"inflation_rate": [
0.004160853257813464,
0.0016243628322183397,
0.004540187803497743,
0.007865557808481735
],
"interest_rate": [
0.02217616444664425,
0.02011968856605911,
0.02386547752690449,
0.015212260924086854
],
"year": 2012
},
"random_event": {
"description": "Rodriguez, Salazar and Harrison Senior Leadership Change in 2012",
"impact": -0.02,
"type": "Senior Leadership Change"
},
"year": 2012
},
{
"advertising_kpis": [
{
"average_project_size": 128518,
"billable_hours_per_employee": 95,
"client_concentration": 0.36,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.65,
"gross_billings": 90533787,
"net_revenue": 74440017,
"new_client_acquisition": 1,
"organic_growth": 0.08,
"quarter": 1,
"revenue_per_employee": 101417
},
{
"average_project_size": 157903,
"billable_hours_per_employee": 145,
"client_concentration": 0.31,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.69,
"gross_billings": 98093917,
"net_revenue": 76162971,
"new_client_acquisition": 4,
"organic_growth": -0.03,
"quarter": 2,
"revenue_per_employee": 103764
},
{
"average_project_size": 52049,
"billable_hours_per_employee": 92,
"client_concentration": 0.17,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.74,
"gross_billings": 93193091,
"net_revenue": 77925804,
"new_client_acquisition": 3,
"organic_growth": 0.13,
"quarter": 3,
"revenue_per_employee": 106166
},
{
"average_project_size": 172241,
"billable_hours_per_employee": 150,
"client_concentration": 0.28,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.69,
"gross_billings": 94985161,
"net_revenue": 79729438,
"new_client_acquisition": 2,
"organic_growth": 0.01,
"quarter": 4,
"revenue_per_employee": 108623
}
],
"balance_sheet": [
{
"assets": 108649372,
"current_assets": 43181583,
"current_liabilities": 30312406,
"equity": 65768534,
"fixed_assets": 65467789,
"liabilities": 54709789,
"long_term_liabilities": 24397383,
"quarter": 1
},
{
"assets": 110511972,
"current_assets": 33863391,
"current_liabilities": 27225525,
"equity": 66410420,
"fixed_assets": 76648581,
"liabilities": 55692329,
"long_term_liabilities": 28466804,
"quarter": 2
},
{
"assets": 112406504,
"current_assets": 42155257,
"current_liabilities": 23784280,
"equity": 67303400,
"fixed_assets": 70251247,
"liabilities": 56692514,
"long_term_liabilities": 32908234,
"quarter": 3
},
{
"assets": 114333514,
"current_assets": 37120128,
"current_liabilities": 23314404,
"equity": 68343280,
"fixed_assets": 77213386,
"liabilities": 57710661,
"long_term_liabilities": 34396257,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 4221,
"financing_cash_flow": 100678,
"investing_cash_flow": -276298,
"net_cash_flow": 14751739,
"operating_cash_flow": 15112245,
"quarter": 1
},
{
"change_in_working_capital": 33161,
"financing_cash_flow": 98663,
"investing_cash_flow": -218799,
"net_cash_flow": 17169989,
"operating_cash_flow": 17540162,
"quarter": 2
},
{
"change_in_working_capital": -67836,
"financing_cash_flow": -141604,
"investing_cash_flow": -410136,
"net_cash_flow": 17173428,
"operating_cash_flow": 17381226,
"quarter": 3
},
{
"change_in_working_capital": 3518,
"financing_cash_flow": -195067,
"investing_cash_flow": -381804,
"net_cash_flow": 15977784,
"operating_cash_flow": 16304767,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6851398736110504,
"current_ratio": 1.4245514856194523,
"debt_to_equity_ratio": 0.8318535578123119,
"profit_margin": 0.15890580734284357,
"quarter": 1,
"return_on_assets": 0.10887270475893777,
"return_on_equity": 0.17985730075722836
},
{
"asset_turnover_ratio": 0.6891829873418601,
"current_ratio": 1.2438103948408707,
"debt_to_equity_ratio": 0.8386082936984889,
"profit_margin": 0.1521838873643729,
"quarter": 2,
"return_on_assets": 0.10488254611907567,
"return_on_equity": 0.174532505591743
},
{
"asset_turnover_ratio": 0.693249956426009,
"current_ratio": 1.7723999633371286,
"debt_to_equity_ratio": 0.8423424968129396,
"profit_margin": 0.148723649999171,
"quarter": 3,
"return_on_assets": 0.1031026638814423,
"return_on_equity": 0.1721965012168776
},
{
"asset_turnover_ratio": 0.6973409214029755,
"current_ratio": 1.5921542750996336,
"debt_to_equity_ratio": 0.844423343450885,
"profit_margin": 0.14700250364238113,
"quarter": 4,
"return_on_assets": 0.10251086133852232,
"return_on_equity": 0.171493481144013
}
],
"income_statement": [
{
"depreciation": 3283294,
"expenses": 59152686,
"income_tax": 3458380,
"marketing_expense": 7420330,
"net_income": 15287331,
"net_profit": 11828951,
"operational_expense": 38421326,
"product_revenue": 27074960,
"quarter": 1,
"rd_expense": 9780618,
"revenue": 74440017,
"salaries_expense": 22068741,
"service_revenue": 47365057
},
{
"depreciation": 5949385,
"expenses": 60909473,
"income_tax": 3662721,
"marketing_expense": 11768634,
"net_income": 15253498,
"net_profit": 11590777,
"operational_expense": 40440025,
"product_revenue": 18051743,
"quarter": 2,
"rd_expense": 10443980,
"revenue": 76162971,
"salaries_expense": 21926097,
"service_revenue": 58111228
},
{
"depreciation": 5791816,
"expenses": 62718436,
"income_tax": 3617958,
"marketing_expense": 10846428,
"net_income": 15207368,
"net_profit": 11589410,
"operational_expense": 32381464,
"product_revenue": 27911794,
"quarter": 3,
"rd_expense": 6671772,
"revenue": 77925804,
"salaries_expense": 31076975,
"service_revenue": 50014010
},
{
"depreciation": 4584340,
"expenses": 64581124,
"income_tax": 3427887,
"marketing_expense": 9355150,
"net_income": 15148314,
"net_profit": 11720427,
"operational_expense": 32898156,
"product_revenue": 21272480,
"quarter": 4,
"rd_expense": 9431682,
"revenue": 79729438,
"salaries_expense": 29615955,
"service_revenue": 58456958
}
],
"market_conditions": {
"gdp_growth": [
0.041575695288079834,
0.03720162079099887,
0.04602674620052437,
0.032116493580905035
],
"inflation_rate": [
0.0029860269333614646,
0.009279506713464555,
0.004388326463001305,
0.011506907435952576
],
"interest_rate": [
0.017833713234046897,
0.010580023264742847,
0.016595977620488825,
0.015412490732235634
],
"year": 2013
},
"random_event": null,
"year": 2013
},
{
"advertising_kpis": [
{
"average_project_size": 51838,
"billable_hours_per_employee": 132,
"client_concentration": 0.4,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.71,
"gross_billings": 116152873,
"net_revenue": 92778185,
"new_client_acquisition": 2,
"organic_growth": 0.14,
"quarter": 1,
"revenue_per_employee": 126401
},
{
"average_project_size": 182090,
"billable_hours_per_employee": 125,
"client_concentration": 0.35,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.64,
"gross_billings": 112110894,
"net_revenue": 94793460,
"new_client_acquisition": 1,
"organic_growth": 0.14,
"quarter": 2,
"revenue_per_employee": 129146
},
{
"average_project_size": 152938,
"billable_hours_per_employee": 141,
"client_concentration": 0.21,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.6,
"gross_billings": 109585840,
"net_revenue": 96852510,
"new_client_acquisition": 3,
"organic_growth": -0.02,
"quarter": 3,
"revenue_per_employee": 131952
},
{
"average_project_size": 188239,
"billable_hours_per_employee": 143,
"client_concentration": 0.35,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.71,
"gross_billings": 112388135,
"net_revenue": 98956286,
"new_client_acquisition": 5,
"organic_growth": 0,
"quarter": 4,
"revenue_per_employee": 134818
}
],
"balance_sheet": [
{
"assets": 100135095,
"current_assets": 46635458,
"current_liabilities": 18251225,
"equity": 80416304,
"fixed_assets": 53499637,
"liabilities": 43901768,
"long_term_liabilities": 25650543,
"quarter": 1
},
{
"assets": 102409947,
"current_assets": 41417222,
"current_liabilities": 22012294,
"equity": 80937420,
"fixed_assets": 60992725,
"liabilities": 44341878,
"long_term_liabilities": 22329584,
"quarter": 2
},
{
"assets": 104736478,
"current_assets": 51517643,
"current_liabilities": 24478495,
"equity": 84316294,
"fixed_assets": 53218835,
"liabilities": 44786399,
"long_term_liabilities": 20307904,
"quarter": 3
},
{
"assets": 107115863,
"current_assets": 36249579,
"current_liabilities": 20340789,
"equity": 88835070,
"fixed_assets": 70866284,
"liabilities": 45235377,
"long_term_liabilities": 24894588,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -33965,
"financing_cash_flow": -80191,
"investing_cash_flow": -230045,
"net_cash_flow": 29064073,
"operating_cash_flow": 29297648,
"quarter": 1
},
{
"change_in_working_capital": 92127,
"financing_cash_flow": 165006,
"investing_cash_flow": -240056,
"net_cash_flow": 26191980,
"operating_cash_flow": 26618875,
"quarter": 2
},
{
"change_in_working_capital": 37908,
"financing_cash_flow": 104664,
"investing_cash_flow": -179118,
"net_cash_flow": 30506297,
"operating_cash_flow": 30725312,
"quarter": 3
},
{
"change_in_working_capital": -49834,
"financing_cash_flow": -26510,
"investing_cash_flow": -386649,
"net_cash_flow": 30908496,
"operating_cash_flow": 31415306,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9265301540883344,
"current_ratio": 2.555196048484417,
"debt_to_equity_ratio": 0.5459311833083003,
"profit_margin": 0.2606536978493382,
"quarter": 1,
"return_on_assets": 0.24150351083204144,
"return_on_equity": 0.30072231372384384
},
{
"asset_turnover_ratio": 0.9256274685895501,
"current_ratio": 1.881549555898172,
"debt_to_equity_ratio": 0.5478538604269817,
"profit_margin": 0.2412545232550853,
"quarter": 2,
"return_on_assets": 0.2233118136463834,
"return_on_equity": 0.2825559673140063
},
{
"asset_turnover_ratio": 0.9247256719860295,
"current_ratio": 2.1046082694217927,
"debt_to_equity_ratio": 0.5311713415677402,
"profit_margin": 0.25158062501426137,
"quarter": 3,
"return_on_assets": 0.23264306252497816,
"return_on_equity": 0.28898583943929035
},
{
"asset_turnover_ratio": 0.9238247560027594,
"current_ratio": 1.7821127292554877,
"debt_to_equity_ratio": 0.5092062965673354,
"profit_margin": 0.27238880004045424,
"quarter": 4,
"return_on_assets": 0.25163951673525703,
"return_on_equity": 0.3034227811156112
}
],
"income_statement": [
{
"depreciation": 5114671,
"expenses": 62176739,
"income_tax": 6418469,
"marketing_expense": 8189952,
"net_income": 30601446,
"net_profit": 24182977,
"operational_expense": 32915835,
"product_revenue": 34735381,
"quarter": 1,
"rd_expense": 9285334,
"revenue": 92778185,
"salaries_expense": 26151246,
"service_revenue": 58042804
},
{
"depreciation": 3749524,
"expenses": 62906190,
"income_tax": 9017919,
"marketing_expense": 10769378,
"net_income": 31887270,
"net_profit": 22869351,
"operational_expense": 43484262,
"product_revenue": 34688812,
"quarter": 2,
"rd_expense": 8880912,
"revenue": 94793460,
"salaries_expense": 23314627,
"service_revenue": 60104648
},
{
"depreciation": 6359097,
"expenses": 63644200,
"income_tax": 8842095,
"marketing_expense": 8971340,
"net_income": 33208310,
"net_profit": 24366215,
"operational_expense": 42107735,
"product_revenue": 34442755,
"quarter": 3,
"rd_expense": 6620726,
"revenue": 96852510,
"salaries_expense": 26469852,
"service_revenue": 62409755
},
{
"depreciation": 4460722,
"expenses": 64390868,
"income_tax": 7610834,
"marketing_expense": 11879835,
"net_income": 34565418,
"net_profit": 26954584,
"operational_expense": 42295011,
"product_revenue": 26533448,
"quarter": 4,
"rd_expense": 6544001,
"revenue": 98956286,
"salaries_expense": 26160334,
"service_revenue": 72422838
}
],
"market_conditions": {
"gdp_growth": [
0.049694094420831385,
0.04897810461086853,
0.06275871461246793,
0.061977076947445794
],
"inflation_rate": [
0.012736745999577297,
0.007256597242184437,
0.008618536993124431,
0.00750876550367195
],
"interest_rate": [
0.0201685427130097,
0.01437946906474611,
0.01636088973614136,
0.016674906786251796
],
"year": 2014
},
"random_event": null,
"year": 2014
},
{
"advertising_kpis": [
{
"average_project_size": 142048,
"billable_hours_per_employee": 152,
"client_concentration": 0.22,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.65,
"gross_billings": 88466484,
"net_revenue": 71571650,
"new_client_acquisition": 4,
"organic_growth": -0.05,
"quarter": 1,
"revenue_per_employee": 97509
},
{
"average_project_size": 133803,
"billable_hours_per_employee": 133,
"client_concentration": 0.1,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.7,
"gross_billings": 84459228,
"net_revenue": 74519365,
"new_client_acquisition": 3,
"organic_growth": 0,
"quarter": 2,
"revenue_per_employee": 101525
},
{
"average_project_size": 75100,
"billable_hours_per_employee": 90,
"client_concentration": 0.31,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.78,
"gross_billings": 86224261,
"net_revenue": 77588485,
"new_client_acquisition": 5,
"organic_growth": 0.15,
"quarter": 3,
"revenue_per_employee": 105706
},
{
"average_project_size": 163839,
"billable_hours_per_employee": 146,
"client_concentration": 0.18,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.75,
"gross_billings": 98399783,
"net_revenue": 80784007,
"new_client_acquisition": 3,
"organic_growth": -0.01,
"quarter": 4,
"revenue_per_employee": 110060
}
],
"balance_sheet": [
{
"assets": 75128859,
"current_assets": 35126848,
"current_liabilities": 18399576,
"equity": 53947941,
"fixed_assets": 40002011,
"liabilities": 35988482,
"long_term_liabilities": 17588906,
"quarter": 1
},
{
"assets": 76824357,
"current_assets": 23819210,
"current_liabilities": 19370960,
"equity": 54699488,
"fixed_assets": 53005147,
"liabilities": 36735424,
"long_term_liabilities": 17364464,
"quarter": 2
},
{
"assets": 78558118,
"current_assets": 36201720,
"current_liabilities": 16878018,
"equity": 56398943,
"fixed_assets": 42356398,
"liabilities": 37497869,
"long_term_liabilities": 20619851,
"quarter": 3
},
{
"assets": 80331007,
"current_assets": 26448437,
"current_liabilities": 16322685,
"equity": 60044222,
"fixed_assets": 53882570,
"liabilities": 38276139,
"long_term_liabilities": 21953454,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 87082,
"financing_cash_flow": 116117,
"investing_cash_flow": -251894,
"net_cash_flow": 19808559,
"operating_cash_flow": 19831334,
"quarter": 1
},
{
"change_in_working_capital": -34794,
"financing_cash_flow": 176041,
"investing_cash_flow": -151712,
"net_cash_flow": 19007071,
"operating_cash_flow": 19186917,
"quarter": 2
},
{
"change_in_working_capital": -9060,
"financing_cash_flow": -23355,
"investing_cash_flow": -332250,
"net_cash_flow": 19292075,
"operating_cash_flow": 19538577,
"quarter": 3
},
{
"change_in_working_capital": 73705,
"financing_cash_flow": -43064,
"investing_cash_flow": -222537,
"net_cash_flow": 20717736,
"operating_cash_flow": 21191865,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9526518963904403,
"current_ratio": 1.9091118186636475,
"debt_to_equity_ratio": 0.6670964884461484,
"profit_margin": 0.20689147169305164,
"quarter": 1,
"return_on_assets": 0.19709555285539476,
"return_on_equity": 0.2744787609224975
},
{
"asset_turnover_ratio": 0.9699965988651229,
"current_ratio": 1.2296349793711825,
"debt_to_equity_ratio": 0.6715862495824458,
"profit_margin": 0.19606386876753445,
"quarter": 2,
"return_on_assets": 0.19018128586484623,
"return_on_equity": 0.2671058822342176
},
{
"asset_turnover_ratio": 0.9876571253909112,
"current_ratio": 2.1449035070350084,
"debt_to_equity_ratio": 0.6648682937196181,
"profit_margin": 0.19769291796327768,
"quarter": 3,
"return_on_assets": 0.19525281906575206,
"return_on_equity": 0.27196775655884187
},
{
"asset_turnover_ratio": 1.0056391674512433,
"current_ratio": 1.6203484291953192,
"debt_to_equity_ratio": 0.6374658164444199,
"profit_margin": 0.2226845964696948,
"quarter": 4,
"return_on_assets": 0.22394035219799996,
"return_on_equity": 0.2996017501900516
}
],
"income_statement": [
{
"depreciation": 5023770,
"expenses": 51834770,
"income_tax": 4929316,
"marketing_expense": 7110000,
"net_income": 19736880,
"net_profit": 14807564,
"operational_expense": 28024769,
"product_revenue": 18764008,
"quarter": 1,
"rd_expense": 7088434,
"revenue": 71571650,
"salaries_expense": 20705888,
"service_revenue": 52807642
},
{
"depreciation": 4576362,
"expenses": 53899823,
"income_tax": 6008987,
"marketing_expense": 6747320,
"net_income": 20619542,
"net_profit": 14610555,
"operational_expense": 34777425,
"product_revenue": 16031418,
"quarter": 2,
"rd_expense": 9805447,
"revenue": 74519365,
"salaries_expense": 24617178,
"service_revenue": 58487947
},
{
"depreciation": 4199883,
"expenses": 56047147,
"income_tax": 6202644,
"marketing_expense": 10737498,
"net_income": 21541338,
"net_profit": 15338694,
"operational_expense": 29846542,
"product_revenue": 28730554,
"quarter": 3,
"rd_expense": 5817295,
"revenue": 77588485,
"salaries_expense": 22831742,
"service_revenue": 48857931
},
{
"depreciation": 3202511,
"expenses": 58280019,
"income_tax": 4514634,
"marketing_expense": 8578933,
"net_income": 22503988,
"net_profit": 17989354,
"operational_expense": 31328001,
"product_revenue": 27014090,
"quarter": 4,
"rd_expense": 6039894,
"revenue": 80784007,
"salaries_expense": 21436029,
"service_revenue": 53769917
}
],
"market_conditions": {
"gdp_growth": [
0.05030284567485831,
0.055186519177263686,
0.04426594550809691,
0.05564218270325436
],
"inflation_rate": [
0.0033489426856022266,
0.0023037040108056187,
0.010040827019044785,
0.004265617954250276
],
"interest_rate": [
0.013663754064492925,
0.01477160605760057,
0.014582177335780582,
0.011150072200570573
],
"year": 2015
},
"random_event": null,
"year": 2015
},
{
"advertising_kpis": [
{
"average_project_size": 126998,
"billable_hours_per_employee": 85,
"client_concentration": 0.16,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.66,
"gross_billings": 100304759,
"net_revenue": 82043389,
"new_client_acquisition": 2,
"organic_growth": 0.07,
"quarter": 1,
"revenue_per_employee": 111776
},
{
"average_project_size": 195673,
"billable_hours_per_employee": 97,
"client_concentration": 0.37,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.71,
"gross_billings": 95436573,
"net_revenue": 85719694,
"new_client_acquisition": 4,
"organic_growth": 0.04,
"quarter": 2,
"revenue_per_employee": 116784
},
{
"average_project_size": 103307,
"billable_hours_per_employee": 136,
"client_concentration": 0.28,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.77,
"gross_billings": 101783410,
"net_revenue": 89560733,
"new_client_acquisition": 5,
"organic_growth": 0.05,
"quarter": 3,
"revenue_per_employee": 122017
},
{
"average_project_size": 54213,
"billable_hours_per_employee": 94,
"client_concentration": 0.23,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.76,
"gross_billings": 107296773,
"net_revenue": 93573885,
"new_client_acquisition": 3,
"organic_growth": 0.15,
"quarter": 4,
"revenue_per_employee": 127485
}
],
"balance_sheet": [
{
"assets": 104100349,
"current_assets": 35050369,
"current_liabilities": 29517603,
"equity": 58373964,
"fixed_assets": 69049980,
"liabilities": 61893081,
"long_term_liabilities": 32375478,
"quarter": 1
},
{
"assets": 105756864,
"current_assets": 32861786,
"current_liabilities": 37154388,
"equity": 59022751,
"fixed_assets": 72895078,
"liabilities": 63189004,
"long_term_liabilities": 26034616,
"quarter": 2
},
{
"assets": 107439739,
"current_assets": 45113225,
"current_liabilities": 27768440,
"equity": 60644660,
"fixed_assets": 62326514,
"liabilities": 64512061,
"long_term_liabilities": 36743621,
"quarter": 3
},
{
"assets": 109149393,
"current_assets": 33806039,
"current_liabilities": 26636389,
"equity": 61084209,
"fixed_assets": 75343354,
"liabilities": 65862820,
"long_term_liabilities": 39226431,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 89766,
"financing_cash_flow": 164570,
"investing_cash_flow": -185612,
"net_cash_flow": 20899825,
"operating_cash_flow": 21220068,
"quarter": 1
},
{
"change_in_working_capital": -23761,
"financing_cash_flow": 58948,
"investing_cash_flow": -283469,
"net_cash_flow": 21807361,
"operating_cash_flow": 22025254,
"quarter": 2
},
{
"change_in_working_capital": 54875,
"financing_cash_flow": -88811,
"investing_cash_flow": -488787,
"net_cash_flow": 22655474,
"operating_cash_flow": 22785105,
"quarter": 3
},
{
"change_in_working_capital": -6541,
"financing_cash_flow": -50299,
"investing_cash_flow": -271190,
"net_cash_flow": 20967663,
"operating_cash_flow": 21265567,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7881182895938226,
"current_ratio": 1.1874395424316806,
"debt_to_equity_ratio": 1.0602857294392412,
"profit_margin": 0.19705056308680763,
"quarter": 1,
"return_on_assets": 0.15529915274347447,
"return_on_equity": 0.27695045688519626
},
{
"asset_turnover_ratio": 0.8105355128533313,
"current_ratio": 0.8844658132977457,
"debt_to_equity_ratio": 1.0705872384701283,
"profit_margin": 0.19196161619522348,
"quarter": 2,
"return_on_assets": 0.1555917070309498,
"return_on_equity": 0.2787889537714025
},
{
"asset_turnover_ratio": 0.8335903813020246,
"current_ratio": 1.6246222330098485,
"debt_to_equity_ratio": 1.0637715010686843,
"profit_margin": 0.19782086866126922,
"quarter": 3,
"return_on_assets": 0.16490157333684513,
"return_on_equity": 0.29214413931910904
},
{
"asset_turnover_ratio": 0.8573010112845978,
"current_ratio": 1.2691674911340272,
"debt_to_equity_ratio": 1.0782298908053307,
"profit_margin": 0.19019875043127685,
"quarter": 4,
"return_on_assets": 0.16305758108980048,
"return_on_equity": 0.29136230609125185
}
],
"income_statement": [
{
"depreciation": 5053372,
"expenses": 60174346,
"income_tax": 5702347,
"marketing_expense": 10788379,
"net_income": 21869043,
"net_profit": 16166696,
"operational_expense": 30243509,
"product_revenue": 31054636,
"quarter": 1,
"rd_expense": 9884733,
"revenue": 82043389,
"salaries_expense": 26158359,
"service_revenue": 50988753
},
{
"depreciation": 5570363,
"expenses": 62815938,
"income_tax": 6448865,
"marketing_expense": 11703427,
"net_income": 22903756,
"net_profit": 16454891,
"operational_expense": 35384736,
"product_revenue": 24136200,
"quarter": 2,
"rd_expense": 8926158,
"revenue": 85719694,
"salaries_expense": 28897841,
"service_revenue": 61583494
},
{
"depreciation": 5068123,
"expenses": 65573493,
"income_tax": 6270258,
"marketing_expense": 10150393,
"net_income": 23987240,
"net_profit": 17716982,
"operational_expense": 34572554,
"product_revenue": 20879844,
"quarter": 3,
"rd_expense": 9157213,
"revenue": 89560733,
"salaries_expense": 22805090,
"service_revenue": 68680889
},
{
"depreciation": 3467931,
"expenses": 68452103,
"income_tax": 7324146,
"marketing_expense": 13037541,
"net_income": 25121782,
"net_profit": 17797636,
"operational_expense": 34680992,
"product_revenue": 34494674,
"quarter": 4,
"rd_expense": 11244199,
"revenue": 93573885,
"salaries_expense": 28421436,
"service_revenue": 59079211
}
],
"market_conditions": {
"gdp_growth": [
0.04919625279142989,
0.05565664214186881,
0.05288769106213284,
0.04995149911466093
],
"inflation_rate": [
0.009365893450601234,
0.007423432747673883,
0.005488337156570856,
0.007264151042409995
],
"interest_rate": [
0.007935456803270707,
0.009097289898384495,
0.008122959333565744,
0.010939126179319416
],
"year": 2016
},
"random_event": null,
"year": 2016
},
{
"advertising_kpis": [
{
"average_project_size": 68814,
"billable_hours_per_employee": 119,
"client_concentration": 0.3,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.63,
"gross_billings": 54086787,
"net_revenue": 44236988,
"new_client_acquisition": 1,
"organic_growth": 0.04,
"quarter": 1,
"revenue_per_employee": 60268
},
{
"average_project_size": 133977,
"billable_hours_per_employee": 101,
"client_concentration": 0.31,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.79,
"gross_billings": 50295608,
"net_revenue": 44758625,
"new_client_acquisition": 5,
"organic_growth": 0.05,
"quarter": 2,
"revenue_per_employee": 60979
},
{
"average_project_size": 133252,
"billable_hours_per_employee": 115,
"client_concentration": 0.26,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.76,
"gross_billings": 55891871,
"net_revenue": 45286413,
"new_client_acquisition": 1,
"organic_growth": -0.01,
"quarter": 3,
"revenue_per_employee": 61698
},
{
"average_project_size": 136188,
"billable_hours_per_employee": 159,
"client_concentration": 0.24,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.66,
"gross_billings": 58217415,
"net_revenue": 45820425,
"new_client_acquisition": 4,
"organic_growth": 0.1,
"quarter": 4,
"revenue_per_employee": 62426
}
],
"balance_sheet": [
{
"assets": 61649342,
"current_assets": 27565685,
"current_liabilities": 13251907,
"equity": 46452761,
"fixed_assets": 34083657,
"liabilities": 24933457,
"long_term_liabilities": 11681550,
"quarter": 1
},
{
"assets": 62448001,
"current_assets": 21872672,
"current_liabilities": 11487617,
"equity": 47856595,
"fixed_assets": 40575329,
"liabilities": 25560415,
"long_term_liabilities": 14072798,
"quarter": 2
},
{
"assets": 63257008,
"current_assets": 21514357,
"current_liabilities": 14941226,
"equity": 47748889,
"fixed_assets": 41742651,
"liabilities": 26203137,
"long_term_liabilities": 11261911,
"quarter": 3
},
{
"assets": 64076495,
"current_assets": 30186871,
"current_liabilities": 12446437,
"equity": 47835448,
"fixed_assets": 33889624,
"liabilities": 26862021,
"long_term_liabilities": 14415584,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 54919,
"financing_cash_flow": -38837,
"investing_cash_flow": -272549,
"net_cash_flow": 11353933,
"operating_cash_flow": 11414408,
"quarter": 1
},
{
"change_in_working_capital": 41124,
"financing_cash_flow": 161900,
"investing_cash_flow": -345568,
"net_cash_flow": 13733071,
"operating_cash_flow": 13871663,
"quarter": 2
},
{
"change_in_working_capital": 31921,
"financing_cash_flow": -89666,
"investing_cash_flow": -319488,
"net_cash_flow": 13220441,
"operating_cash_flow": 13488342,
"quarter": 3
},
{
"change_in_working_capital": -65263,
"financing_cash_flow": 163508,
"investing_cash_flow": -259067,
"net_cash_flow": 13140147,
"operating_cash_flow": 13341952,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7175581533376301,
"current_ratio": 2.080129674921504,
"debt_to_equity_ratio": 0.536748655262924,
"profit_margin": 0.22010711940876265,
"quarter": 1,
"return_on_assets": 0.15793965813941696,
"return_on_equity": 0.20960812210925417
},
{
"asset_turnover_ratio": 0.7167343114794019,
"current_ratio": 1.9040216957093887,
"debt_to_equity_ratio": 0.5341043381795132,
"profit_margin": 0.2450702853360665,
"quarter": 2,
"return_on_assets": 0.17565028222440618,
"return_on_equity": 0.22920579702755703
},
{
"asset_turnover_ratio": 0.7159113975166198,
"current_ratio": 1.4399325062079913,
"debt_to_equity_ratio": 0.5487695640415843,
"profit_margin": 0.236163946126623,
"quarter": 3,
"return_on_assets": 0.1690724607145504,
"return_on_equity": 0.2239846460092506
},
{
"asset_turnover_ratio": 0.7150894411437455,
"current_ratio": 2.425342369065139,
"debt_to_equity_ratio": 0.5615505262958967,
"profit_margin": 0.23179562389480238,
"quarter": 4,
"return_on_assets": 0.16575460315050003,
"return_on_equity": 0.22203145249104805
}
],
"income_statement": [
{
"depreciation": 1677532,
"expenses": 30553052,
"income_tax": 3947060,
"marketing_expense": 4860071,
"net_income": 13683936,
"net_profit": 9736876,
"operational_expense": 20670111,
"product_revenue": 15980689,
"quarter": 1,
"rd_expense": 3597666,
"revenue": 44236988,
"salaries_expense": 11657238,
"service_revenue": 28256299
},
{
"depreciation": 2902654,
"expenses": 30892022,
"income_tax": 2897594,
"marketing_expense": 4976549,
"net_income": 13866603,
"net_profit": 10969009,
"operational_expense": 18516912,
"product_revenue": 11249017,
"quarter": 2,
"rd_expense": 5279355,
"revenue": 44758625,
"salaries_expense": 14602905,
"service_revenue": 33509608
},
{
"depreciation": 2793324,
"expenses": 31234753,
"income_tax": 3356642,
"marketing_expense": 5720734,
"net_income": 14051660,
"net_profit": 10695018,
"operational_expense": 17588232,
"product_revenue": 16630363,
"quarter": 3,
"rd_expense": 6243051,
"revenue": 45286413,
"salaries_expense": 15596293,
"service_revenue": 28656050
},
{
"depreciation": 2720978,
"expenses": 31581287,
"income_tax": 3618164,
"marketing_expense": 5995878,
"net_income": 14239138,
"net_profit": 10620974,
"operational_expense": 19567559,
"product_revenue": 16083431,
"quarter": 4,
"rd_expense": 4042638,
"revenue": 45820425,
"salaries_expense": 10414514,
"service_revenue": 29736994
}
],
"market_conditions": {
"gdp_growth": [
0.03473301537073409,
0.030622771722248542,
0.04387971872905515,
0.028312164627676856
],
"inflation_rate": [
0.004178737322137467,
0.0028766275417019954,
0.011362896779871342,
0.0029147720971359143
],
"interest_rate": [
0.007107531929894394,
0.012076943916542092,
0.010734100879489101,
0.010752445724614888
],
"year": 2017
},
"random_event": null,
"year": 2017
}
] |
{
"advertising_type": "Social Media Campaigns",
"financial_health": "Poor",
"founding_year": 1998,
"industry": "Advertising",
"location": "East Kathryn",
"name": "Wagner Group",
"num_employees": 69,
"region": "North America",
"revenue_size": "Large",
"website": "www.wagnergroup.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 72536,
"billable_hours_per_employee": 142,
"client_concentration": 0.18,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.77,
"gross_billings": 122971466,
"net_revenue": 99908809,
"new_client_acquisition": 3,
"organic_growth": 0.01,
"quarter": 1,
"revenue_per_employee": 1447954
},
{
"average_project_size": 89267,
"billable_hours_per_employee": 134,
"client_concentration": 0.32,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.69,
"gross_billings": 115281979,
"net_revenue": 99926933,
"new_client_acquisition": 2,
"organic_growth": 0.1,
"quarter": 2,
"revenue_per_employee": 1448216
},
{
"average_project_size": 114367,
"billable_hours_per_employee": 94,
"client_concentration": 0.12,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.72,
"gross_billings": 117281050,
"net_revenue": 99945062,
"new_client_acquisition": 1,
"organic_growth": 0.1,
"quarter": 3,
"revenue_per_employee": 1448479
},
{
"average_project_size": 95778,
"billable_hours_per_employee": 137,
"client_concentration": 0.21,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.62,
"gross_billings": 128963654,
"net_revenue": 99963193,
"new_client_acquisition": 5,
"organic_growth": 0.01,
"quarter": 4,
"revenue_per_employee": 1448742
}
],
"balance_sheet": [
{
"assets": 100355506,
"current_assets": 36883679,
"current_liabilities": 20900972,
"equity": 84937682,
"fixed_assets": 63471827,
"liabilities": 44226300,
"long_term_liabilities": 23325328,
"quarter": 1
},
{
"assets": 102830329,
"current_assets": 35736955,
"current_liabilities": 25907674,
"equity": 85370025,
"fixed_assets": 67093374,
"liabilities": 45393413,
"long_term_liabilities": 19485739,
"quarter": 2
},
{
"assets": 105366183,
"current_assets": 52586716,
"current_liabilities": 23316684,
"equity": 87235838,
"fixed_assets": 52779467,
"liabilities": 46591326,
"long_term_liabilities": 23274642,
"quarter": 3
},
{
"assets": 107964573,
"current_assets": 34043016,
"current_liabilities": 25629061,
"equity": 91608680,
"fixed_assets": 73921557,
"liabilities": 47820852,
"long_term_liabilities": 22191791,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 20228,
"financing_cash_flow": 64541,
"investing_cash_flow": -442784,
"net_cash_flow": 33947691,
"operating_cash_flow": 34319312,
"quarter": 1
},
{
"change_in_working_capital": -22149,
"financing_cash_flow": -196234,
"investing_cash_flow": -307850,
"net_cash_flow": 32368275,
"operating_cash_flow": 32576574,
"quarter": 2
},
{
"change_in_working_capital": 90604,
"financing_cash_flow": 95045,
"investing_cash_flow": -249660,
"net_cash_flow": 31810885,
"operating_cash_flow": 32126513,
"quarter": 3
},
{
"change_in_working_capital": 61339,
"financing_cash_flow": 80878,
"investing_cash_flow": -456425,
"net_cash_flow": 35407668,
"operating_cash_flow": 35336609,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9955488540907761,
"current_ratio": 1.7646872595207534,
"debt_to_equity_ratio": 0.5206911580186518,
"profit_margin": 0.28834770715763414,
"quarter": 1,
"return_on_assets": 0.2870642294404853,
"return_on_equity": 0.33917191194362944
},
{
"asset_turnover_ratio": 0.9717651783453888,
"current_ratio": 1.379396506224372,
"debt_to_equity_ratio": 0.5317254270453827,
"profit_margin": 0.2795353380854789,
"quarter": 2,
"return_on_assets": 0.271642707668474,
"return_on_equity": 0.3272004312989249
},
{
"asset_turnover_ratio": 0.9485497068827102,
"current_ratio": 2.2553256715234467,
"debt_to_equity_ratio": 0.5340846957875272,
"profit_margin": 0.28476625488510876,
"quarter": 3,
"return_on_assets": 0.27011494760135707,
"return_on_equity": 0.3262533111678253
},
{
"asset_turnover_ratio": 0.9258888376282468,
"current_ratio": 1.32829743547764,
"debt_to_equity_ratio": 0.5220122372683462,
"profit_margin": 0.3147654457176053,
"quarter": 4,
"return_on_assets": 0.2914378126610106,
"return_on_equity": 0.343471371926765
}
],
"income_statement": [
{
"depreciation": 5510836,
"expenses": 60594456,
"income_tax": 10505877,
"marketing_expense": 10079773,
"net_income": 39314353,
"net_profit": 28808476,
"operational_expense": 36189475,
"product_revenue": 29224884,
"quarter": 1,
"rd_expense": 8734952,
"revenue": 99908809,
"salaries_expense": 28212464,
"service_revenue": 70683925
},
{
"depreciation": 4643465,
"expenses": 60337971,
"income_tax": 11655853,
"marketing_expense": 6859366,
"net_income": 39588962,
"net_profit": 27933109,
"operational_expense": 34235945,
"product_revenue": 32058136,
"quarter": 2,
"rd_expense": 9114388,
"revenue": 99926933,
"salaries_expense": 19563391,
"service_revenue": 67868797
},
{
"depreciation": 3665532,
"expenses": 60082572,
"income_tax": 11401509,
"marketing_expense": 7023031,
"net_income": 39862490,
"net_profit": 28460981,
"operational_expense": 34684413,
"product_revenue": 32970886,
"quarter": 3,
"rd_expense": 9852239,
"revenue": 99945062,
"salaries_expense": 24867305,
"service_revenue": 66974176
},
{
"depreciation": 3871650,
"expenses": 59828254,
"income_tax": 8669980,
"marketing_expense": 8766018,
"net_income": 40134939,
"net_profit": 31464959,
"operational_expense": 30408217,
"product_revenue": 36070971,
"quarter": 4,
"rd_expense": 7965912,
"revenue": 99963193,
"salaries_expense": 26280898,
"service_revenue": 63892222
}
],
"market_conditions": {
"gdp_growth": [
0.0444884974513256,
0.041609695125574025,
0.04381143408346268,
0.0372531743130829
],
"inflation_rate": [
0.003002572162540743,
0.0024804533675750148,
0.0016436715158815703,
0.004797981540250945
],
"interest_rate": [
0.01508729010911061,
0.02073738616303572,
0.019712589899506576,
0.011618678818789458
],
"year": 1998
},
"random_event": null,
"year": 1998
},
{
"advertising_kpis": [
{
"average_project_size": 198694,
"billable_hours_per_employee": 116,
"client_concentration": 0.24,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.75,
"gross_billings": 37136689,
"net_revenue": 33261390,
"new_client_acquisition": 5,
"organic_growth": -0.04,
"quarter": 1,
"revenue_per_employee": 482049
},
{
"average_project_size": 131851,
"billable_hours_per_employee": 106,
"client_concentration": 0.2,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.61,
"gross_billings": 40480230,
"net_revenue": 33369858,
"new_client_acquisition": 5,
"organic_growth": 0.01,
"quarter": 2,
"revenue_per_employee": 483621
},
{
"average_project_size": 77003,
"billable_hours_per_employee": 157,
"client_concentration": 0.26,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.67,
"gross_billings": 40130903,
"net_revenue": 33478680,
"new_client_acquisition": 2,
"organic_growth": 0.14,
"quarter": 3,
"revenue_per_employee": 485198
},
{
"average_project_size": 158266,
"billable_hours_per_employee": 135,
"client_concentration": 0.27,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.68,
"gross_billings": 40658383,
"net_revenue": 33587857,
"new_client_acquisition": 2,
"organic_growth": 0.02,
"quarter": 4,
"revenue_per_employee": 486781
}
],
"balance_sheet": [
{
"assets": 36700883,
"current_assets": 13908687,
"current_liabilities": 10974806,
"equity": 23947749,
"fixed_assets": 22792196,
"liabilities": 21212379,
"long_term_liabilities": 10237573,
"quarter": 1
},
{
"assets": 37575808,
"current_assets": 15179380,
"current_liabilities": 11258064,
"equity": 24542213,
"fixed_assets": 22396428,
"liabilities": 21470326,
"long_term_liabilities": 10212262,
"quarter": 2
},
{
"assets": 38471590,
"current_assets": 13544736,
"current_liabilities": 10726277,
"equity": 25553642,
"fixed_assets": 24926854,
"liabilities": 21731410,
"long_term_liabilities": 11005133,
"quarter": 3
},
{
"assets": 39388727,
"current_assets": 14546651,
"current_liabilities": 10672361,
"equity": 26258841,
"fixed_assets": 24842076,
"liabilities": 21995668,
"long_term_liabilities": 11323307,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -13786,
"financing_cash_flow": 13775,
"investing_cash_flow": -107163,
"net_cash_flow": 10325240,
"operating_cash_flow": 10556435,
"quarter": 1
},
{
"change_in_working_capital": 7307,
"financing_cash_flow": 194307,
"investing_cash_flow": -280906,
"net_cash_flow": 10232954,
"operating_cash_flow": 10325347,
"quarter": 2
},
{
"change_in_working_capital": -44316,
"financing_cash_flow": -126618,
"investing_cash_flow": -394287,
"net_cash_flow": 10234133,
"operating_cash_flow": 10343884,
"quarter": 3
},
{
"change_in_working_capital": -11396,
"financing_cash_flow": -141095,
"investing_cash_flow": -482718,
"net_cash_flow": 9763404,
"operating_cash_flow": 10115163,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9062830995101671,
"current_ratio": 1.2673287345580413,
"debt_to_equity_ratio": 0.8857775734997055,
"profit_margin": 0.25432626237207767,
"quarter": 1,
"return_on_assets": 0.23049159334940253,
"return_on_equity": 0.3532375840418237
},
{
"asset_turnover_ratio": 0.8880676098834654,
"current_ratio": 1.3483117523581318,
"debt_to_equity_ratio": 0.8748325181596297,
"profit_margin": 0.2528248996444636,
"quarter": 2,
"return_on_assets": 0.22452560434628577,
"return_on_equity": 0.3437640688718658
},
{
"asset_turnover_ratio": 0.8702182571606736,
"current_ratio": 1.2627620935017807,
"debt_to_equity_ratio": 0.8504231999493458,
"profit_margin": 0.26325595871760776,
"quarter": 3,
"return_on_assets": 0.22909014158239885,
"return_on_equity": 0.34490042554403794
},
{
"asset_turnover_ratio": 0.8527276598708051,
"current_ratio": 1.363020891066185,
"debt_to_equity_ratio": 0.8376480896472164,
"profit_margin": 0.26395795361401,
"quarter": 4,
"return_on_assets": 0.22508424808956126,
"return_on_equity": 0.3376303622844588
}
],
"income_statement": [
{
"depreciation": 2097190,
"expenses": 21555750,
"income_tax": 3246395,
"marketing_expense": 3322119,
"net_income": 11705640,
"net_profit": 8459245,
"operational_expense": 11451108,
"product_revenue": 8736075,
"quarter": 1,
"rd_expense": 3943286,
"revenue": 33261390,
"salaries_expense": 9426535,
"service_revenue": 24525315
},
{
"depreciation": 1888616,
"expenses": 21828263,
"income_tax": 3104864,
"marketing_expense": 4068286,
"net_income": 11541595,
"net_profit": 8436731,
"operational_expense": 13847682,
"product_revenue": 9288653,
"quarter": 2,
"rd_expense": 2907890,
"revenue": 33369858,
"salaries_expense": 6625008,
"service_revenue": 24081205
},
{
"depreciation": 1530422,
"expenses": 22104221,
"income_tax": 2560997,
"marketing_expense": 2905510,
"net_income": 11374459,
"net_profit": 8813462,
"operational_expense": 13114379,
"product_revenue": 11147225,
"quarter": 3,
"rd_expense": 3712596,
"revenue": 33478680,
"salaries_expense": 8561773,
"service_revenue": 22331455
},
{
"depreciation": 1249381,
"expenses": 22383668,
"income_tax": 2338407,
"marketing_expense": 3515240,
"net_income": 11204189,
"net_profit": 8865782,
"operational_expense": 13537208,
"product_revenue": 6737822,
"quarter": 4,
"rd_expense": 2990733,
"revenue": 33587857,
"salaries_expense": 7480583,
"service_revenue": 26850035
}
],
"market_conditions": {
"gdp_growth": [
0.02590834714107504,
0.03197359396046016,
0.03160746750511667,
0.02836029202956529
],
"inflation_rate": [
0.008072526136187396,
0.01253223261916991,
0.009938170773754907,
0.00820706711506555
],
"interest_rate": [
0.0203294063134254,
0.02341765463665992,
0.023085249380190506,
0.015948858588500075
],
"year": 1999
},
"random_event": {
"description": "Wagner Group Data Privacy Regulation Impact in 1999",
"impact": -0.08,
"type": "Data Privacy Regulation Impact"
},
"year": 1999
},
{
"advertising_kpis": [
{
"average_project_size": 193638,
"billable_hours_per_employee": 147,
"client_concentration": 0.13,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.62,
"gross_billings": 97382990,
"net_revenue": 87773081,
"new_client_acquisition": 5,
"organic_growth": 0.09,
"quarter": 1,
"revenue_per_employee": 1272074
},
{
"average_project_size": 95009,
"billable_hours_per_employee": 149,
"client_concentration": 0.15,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.62,
"gross_billings": 103861713,
"net_revenue": 88414441,
"new_client_acquisition": 3,
"organic_growth": -0.01,
"quarter": 2,
"revenue_per_employee": 1281369
},
{
"average_project_size": 127478,
"billable_hours_per_employee": 139,
"client_concentration": 0.23,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.63,
"gross_billings": 99653731,
"net_revenue": 89060488,
"new_client_acquisition": 2,
"organic_growth": 0,
"quarter": 3,
"revenue_per_employee": 1290732
},
{
"average_project_size": 197890,
"billable_hours_per_employee": 107,
"client_concentration": 0.24,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.66,
"gross_billings": 108819867,
"net_revenue": 89711256,
"new_client_acquisition": 1,
"organic_growth": 0,
"quarter": 4,
"revenue_per_employee": 1300163
}
],
"balance_sheet": [
{
"assets": 105181946,
"current_assets": 39440822,
"current_liabilities": 31727241,
"equity": 75536470,
"fixed_assets": 65741124,
"liabilities": 53407196,
"long_term_liabilities": 21679955,
"quarter": 1
},
{
"assets": 107735412,
"current_assets": 52201487,
"current_liabilities": 27644141,
"equity": 77622373,
"fixed_assets": 55533925,
"liabilities": 54396995,
"long_term_liabilities": 26752854,
"quarter": 2
},
{
"assets": 110350868,
"current_assets": 54489718,
"current_liabilities": 31625580,
"equity": 79799984,
"fixed_assets": 55861150,
"liabilities": 55405137,
"long_term_liabilities": 23779557,
"quarter": 3
},
{
"assets": 113029818,
"current_assets": 52754940,
"current_liabilities": 26552542,
"equity": 80090618,
"fixed_assets": 60274878,
"liabilities": 56431963,
"long_term_liabilities": 29879421,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -41943,
"financing_cash_flow": -14360,
"investing_cash_flow": -144234,
"net_cash_flow": 28710405,
"operating_cash_flow": 28926870,
"quarter": 1
},
{
"change_in_working_capital": -70564,
"financing_cash_flow": -63287,
"investing_cash_flow": -393968,
"net_cash_flow": 27825756,
"operating_cash_flow": 27804148,
"quarter": 2
},
{
"change_in_working_capital": -53229,
"financing_cash_flow": 195160,
"investing_cash_flow": -487501,
"net_cash_flow": 28523007,
"operating_cash_flow": 28722605,
"quarter": 3
},
{
"change_in_working_capital": 82031,
"financing_cash_flow": -78564,
"investing_cash_flow": -481140,
"net_cash_flow": 28353981,
"operating_cash_flow": 28814325,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8344880879081663,
"current_ratio": 1.2431217073050884,
"debt_to_equity_ratio": 0.7070385470753399,
"profit_margin": 0.27071762468951044,
"quarter": 1,
"return_on_assets": 0.22591063299019015,
"return_on_equity": 0.3145728149594494
},
{
"asset_turnover_ratio": 0.8206627640686982,
"current_ratio": 1.8883381834870543,
"debt_to_equity_ratio": 0.700790157497504,
"profit_margin": 0.27466051614803516,
"quarter": 2,
"return_on_assets": 0.22540365836258183,
"return_on_equity": 0.3128473797110016
},
{
"asset_turnover_ratio": 0.8070664926713581,
"current_ratio": 1.7229634365598987,
"debt_to_equity_ratio": 0.6943001016140554,
"profit_margin": 0.2790716013143786,
"quarter": 3,
"return_on_assets": 0.2252293384769751,
"return_on_equity": 0.31145686695877034
},
{
"asset_turnover_ratio": 0.7936954830804027,
"current_ratio": 1.9868131646303393,
"debt_to_equity_ratio": 0.7046014178589557,
"profit_margin": 0.2618708515239158,
"quarter": 4,
"return_on_assets": 0.20784571200495078,
"return_on_equity": 0.2933272783586212
}
],
"income_statement": [
{
"depreciation": 5165150,
"expenses": 56226938,
"income_tax": 7784423,
"marketing_expense": 10788433,
"net_income": 31546143,
"net_profit": 23761720,
"operational_expense": 32024921,
"product_revenue": 29252952,
"quarter": 1,
"rd_expense": 7871350,
"revenue": 87773081,
"salaries_expense": 21235783,
"service_revenue": 58520129
},
{
"depreciation": 3520192,
"expenses": 56968825,
"income_tax": 7161660,
"marketing_expense": 10521910,
"net_income": 31445616,
"net_profit": 24283956,
"operational_expense": 39789201,
"product_revenue": 22073822,
"quarter": 2,
"rd_expense": 8319356,
"revenue": 88414441,
"salaries_expense": 17216949,
"service_revenue": 66340619
},
{
"depreciation": 3868352,
"expenses": 57720501,
"income_tax": 6485734,
"marketing_expense": 7272595,
"net_income": 31339987,
"net_profit": 24854253,
"operational_expense": 29282289,
"product_revenue": 31982243,
"quarter": 3,
"rd_expense": 10645799,
"revenue": 89060488,
"salaries_expense": 17572663,
"service_revenue": 57078245
},
{
"depreciation": 5321562,
"expenses": 58482095,
"income_tax": 7736398,
"marketing_expense": 10255167,
"net_income": 31229161,
"net_profit": 23492763,
"operational_expense": 35326237,
"product_revenue": 22150293,
"quarter": 4,
"rd_expense": 7918323,
"revenue": 89711256,
"salaries_expense": 24733049,
"service_revenue": 67560963
}
],
"market_conditions": {
"gdp_growth": [
0.042419952583124705,
0.04036346572079087,
0.04125578103177303,
0.029982284273216336
],
"inflation_rate": [
0.0021977301387550493,
0.003981216657932684,
0.004764263797103424,
0.010160087527977937
],
"interest_rate": [
0.013403915624338913,
0.01702643889825688,
0.012849420135098192,
0.012885974762770966
],
"year": 2000
},
"random_event": null,
"year": 2000
},
{
"advertising_kpis": [
{
"average_project_size": 108090,
"billable_hours_per_employee": 140,
"client_concentration": 0.2,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.71,
"gross_billings": 94927831,
"net_revenue": 73715091,
"new_client_acquisition": 3,
"organic_growth": 0.07,
"quarter": 1,
"revenue_per_employee": 1068335
},
{
"average_project_size": 197654,
"billable_hours_per_employee": 127,
"client_concentration": 0.25,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.8,
"gross_billings": 83593587,
"net_revenue": 74106137,
"new_client_acquisition": 1,
"organic_growth": 0.02,
"quarter": 2,
"revenue_per_employee": 1074002
},
{
"average_project_size": 144552,
"billable_hours_per_employee": 135,
"client_concentration": 0.35,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.76,
"gross_billings": 92661432,
"net_revenue": 74499258,
"new_client_acquisition": 5,
"organic_growth": 0.12,
"quarter": 3,
"revenue_per_employee": 1079699
},
{
"average_project_size": 62718,
"billable_hours_per_employee": 135,
"client_concentration": 0.34,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.69,
"gross_billings": 89835889,
"net_revenue": 74894465,
"new_client_acquisition": 1,
"organic_growth": 0.13,
"quarter": 4,
"revenue_per_employee": 1085427
}
],
"balance_sheet": [
{
"assets": 82066376,
"current_assets": 31937335,
"current_liabilities": 22689561,
"equity": 50427118,
"fixed_assets": 50129041,
"liabilities": 48632580,
"long_term_liabilities": 25943019,
"quarter": 1
},
{
"assets": 84436670,
"current_assets": 31417213,
"current_liabilities": 22571936,
"equity": 51703729,
"fixed_assets": 53019457,
"liabilities": 49174612,
"long_term_liabilities": 26602676,
"quarter": 2
},
{
"assets": 86875424,
"current_assets": 32329014,
"current_liabilities": 22309752,
"equity": 53780895,
"fixed_assets": 54546410,
"liabilities": 49722686,
"long_term_liabilities": 27412934,
"quarter": 3
},
{
"assets": 89384616,
"current_assets": 39033835,
"current_liabilities": 22937120,
"equity": 56252178,
"fixed_assets": 50350781,
"liabilities": 50276868,
"long_term_liabilities": 27339748,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 39531,
"financing_cash_flow": -180177,
"investing_cash_flow": -153524,
"net_cash_flow": 20846561,
"operating_cash_flow": 21004011,
"quarter": 1
},
{
"change_in_working_capital": -1058,
"financing_cash_flow": -121282,
"investing_cash_flow": -249443,
"net_cash_flow": 20068096,
"operating_cash_flow": 20509137,
"quarter": 2
},
{
"change_in_working_capital": 18267,
"financing_cash_flow": -36515,
"investing_cash_flow": -305895,
"net_cash_flow": 19558994,
"operating_cash_flow": 19975496,
"quarter": 3
},
{
"change_in_working_capital": 16920,
"financing_cash_flow": -39922,
"investing_cash_flow": -205195,
"net_cash_flow": 21681199,
"operating_cash_flow": 22196510,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8982374340497258,
"current_ratio": 1.4075783572895042,
"debt_to_equity_ratio": 0.9644132349582223,
"profit_margin": 0.23052704364157944,
"quarter": 1,
"return_on_assets": 0.20706802015968148,
"return_on_equity": 0.3369877691602364
},
{
"asset_turnover_ratio": 0.8776534768602314,
"current_ratio": 1.3918705511126737,
"debt_to_equity_ratio": 0.9510844372559666,
"profit_margin": 0.2218665236861557,
"quarter": 2,
"return_on_assets": 0.19472192591204746,
"return_on_equity": 0.31799777923174555
},
{
"asset_turnover_ratio": 0.8575412305325842,
"current_ratio": 1.4490978653639897,
"debt_to_equity_ratio": 0.9245418098750495,
"profit_margin": 0.2231989612567685,
"quarter": 3,
"return_on_assets": 0.19140231188972384,
"return_on_equity": 0.3091833447546754
},
{
"asset_turnover_ratio": 0.8378898780523932,
"current_ratio": 1.7017757678383336,
"debt_to_equity_ratio": 0.8937763796452468,
"profit_margin": 0.2289145132420667,
"quarter": 4,
"return_on_assets": 0.19180515358481823,
"return_on_equity": 0.3047780656599643
}
],
"income_statement": [
{
"depreciation": 4010689,
"expenses": 50691341,
"income_tax": 6030428,
"marketing_expense": 6298698,
"net_income": 23023750,
"net_profit": 16993322,
"operational_expense": 34632793,
"product_revenue": 28932130,
"quarter": 1,
"rd_expense": 9709974,
"revenue": 73715091,
"salaries_expense": 20470253,
"service_revenue": 44782961
},
{
"depreciation": 4067466,
"expenses": 51146866,
"income_tax": 6517600,
"marketing_expense": 6259241,
"net_income": 22959271,
"net_profit": 16441671,
"operational_expense": 27971756,
"product_revenue": 21434950,
"quarter": 2,
"rd_expense": 6647806,
"revenue": 74106137,
"salaries_expense": 18550261,
"service_revenue": 52671187
},
{
"depreciation": 3347339,
"expenses": 51606484,
"income_tax": 6264617,
"marketing_expense": 9809486,
"net_income": 22892774,
"net_profit": 16628157,
"operational_expense": 35105370,
"product_revenue": 28669987,
"quarter": 3,
"rd_expense": 8197790,
"revenue": 74499258,
"salaries_expense": 15735101,
"service_revenue": 45829271
},
{
"depreciation": 5052080,
"expenses": 52070233,
"income_tax": 5679802,
"marketing_expense": 8205463,
"net_income": 22824232,
"net_profit": 17144430,
"operational_expense": 29651225,
"product_revenue": 20021348,
"quarter": 4,
"rd_expense": 7925709,
"revenue": 74894465,
"salaries_expense": 22109806,
"service_revenue": 54873117
}
],
"market_conditions": {
"gdp_growth": [
0.04709932236212169,
0.058546725706768034,
0.060913945464278245,
0.05609793779239385
],
"inflation_rate": [
0.008149386401411586,
0.0012526745238221173,
0.006988066362185996,
0.001262409449805501
],
"interest_rate": [
0.013982973254662147,
0.01035509399981226,
0.009300625120911975,
0.01658029087122044
],
"year": 2001
},
"random_event": null,
"year": 2001
},
{
"advertising_kpis": [
{
"average_project_size": 131422,
"billable_hours_per_employee": 99,
"client_concentration": 0.25,
"client_retention_rate": 0.9,
"employee_utilization_rate": 0.62,
"gross_billings": 95990867,
"net_revenue": 84235474,
"new_client_acquisition": 1,
"organic_growth": -0.03,
"quarter": 1,
"revenue_per_employee": 1220804
},
{
"average_project_size": 98709,
"billable_hours_per_employee": 144,
"client_concentration": 0.22,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.72,
"gross_billings": 107642453,
"net_revenue": 82981561,
"new_client_acquisition": 5,
"organic_growth": 0.13,
"quarter": 2,
"revenue_per_employee": 1202631
},
{
"average_project_size": 189153,
"billable_hours_per_employee": 156,
"client_concentration": 0.28,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.76,
"gross_billings": 92286164,
"net_revenue": 81746314,
"new_client_acquisition": 1,
"organic_growth": 0.09,
"quarter": 3,
"revenue_per_employee": 1184729
},
{
"average_project_size": 177892,
"billable_hours_per_employee": 138,
"client_concentration": 0.28,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.77,
"gross_billings": 94517077,
"net_revenue": 80529455,
"new_client_acquisition": 1,
"organic_growth": 0.09,
"quarter": 4,
"revenue_per_employee": 1167094
}
],
"balance_sheet": [
{
"assets": 88881072,
"current_assets": 40034991,
"current_liabilities": 21686563,
"equity": 57982861,
"fixed_assets": 48846081,
"liabilities": 49405815,
"long_term_liabilities": 27719252,
"quarter": 1
},
{
"assets": 91404044,
"current_assets": 41545525,
"current_liabilities": 29348233,
"equity": 57608948,
"fixed_assets": 49858519,
"liabilities": 50752713,
"long_term_liabilities": 21404480,
"quarter": 2
},
{
"assets": 93998634,
"current_assets": 44113330,
"current_liabilities": 20865065,
"equity": 58587584,
"fixed_assets": 49885304,
"liabilities": 52136331,
"long_term_liabilities": 31271266,
"quarter": 3
},
{
"assets": 96666873,
"current_assets": 32283389,
"current_liabilities": 28512925,
"equity": 59726556,
"fixed_assets": 64383484,
"liabilities": 53557668,
"long_term_liabilities": 25044743,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 58825,
"financing_cash_flow": -20815,
"investing_cash_flow": -368614,
"net_cash_flow": 22615940,
"operating_cash_flow": 22898903,
"quarter": 1
},
{
"change_in_working_capital": 75067,
"financing_cash_flow": -108359,
"investing_cash_flow": -282572,
"net_cash_flow": 21972104,
"operating_cash_flow": 22273936,
"quarter": 2
},
{
"change_in_working_capital": -53359,
"financing_cash_flow": 183515,
"investing_cash_flow": -372024,
"net_cash_flow": 19621294,
"operating_cash_flow": 20037867,
"quarter": 3
},
{
"change_in_working_capital": 33025,
"financing_cash_flow": -185611,
"investing_cash_flow": -337086,
"net_cash_flow": 21522405,
"operating_cash_flow": 21609763,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9477324260895503,
"current_ratio": 1.8460735802164685,
"debt_to_equity_ratio": 0.8520761850644106,
"profit_margin": 0.2197127067866918,
"quarter": 1,
"return_on_assets": 0.2082288566456534,
"return_on_equity": 0.3191909416129018
},
{
"asset_turnover_ratio": 0.9078543723951645,
"current_ratio": 1.415605668661551,
"debt_to_equity_ratio": 0.8809866307574302,
"profit_margin": 0.2043540371577247,
"quarter": 2,
"return_on_assets": 0.1855237061502443,
"return_on_equity": 0.2943573453207304
},
{
"asset_turnover_ratio": 0.8696542760397986,
"current_ratio": 2.114219629797463,
"debt_to_equity_ratio": 0.8898870279409371,
"profit_margin": 0.20459981840893768,
"quarter": 3,
"return_on_assets": 0.17793110695629896,
"return_on_equity": 0.28547483712590027
},
{
"asset_turnover_ratio": 0.8330615494306928,
"current_ratio": 1.13223701181131,
"debt_to_equity_ratio": 0.8967144866012364,
"profit_margin": 0.20635121645862375,
"quarter": 4,
"return_on_assets": 0.17190326410992937,
"return_on_equity": 0.2782238272704021
}
],
"income_statement": [
{
"depreciation": 4391299,
"expenses": 60973146,
"income_tax": 4754724,
"marketing_expense": 11151019,
"net_income": 23262328,
"net_profit": 18507604,
"operational_expense": 31383848,
"product_revenue": 28949270,
"quarter": 1,
"rd_expense": 6528441,
"revenue": 84235474,
"salaries_expense": 23913379,
"service_revenue": 55286204
},
{
"depreciation": 5316319,
"expenses": 59552162,
"income_tax": 6471782,
"marketing_expense": 6419145,
"net_income": 23429399,
"net_profit": 16957617,
"operational_expense": 40903905,
"product_revenue": 17876335,
"quarter": 2,
"rd_expense": 10746472,
"revenue": 82981561,
"salaries_expense": 29434293,
"service_revenue": 65105226
},
{
"depreciation": 3312586,
"expenses": 58164295,
"income_tax": 6856738,
"marketing_expense": 10183906,
"net_income": 23582019,
"net_profit": 16725281,
"operational_expense": 35793389,
"product_revenue": 20289429,
"quarter": 3,
"rd_expense": 6990564,
"revenue": 81746314,
"salaries_expense": 21008696,
"service_revenue": 61456885
},
{
"depreciation": 4992412,
"expenses": 56808772,
"income_tax": 7103332,
"marketing_expense": 6349594,
"net_income": 23720683,
"net_profit": 16617351,
"operational_expense": 32399361,
"product_revenue": 27356250,
"quarter": 4,
"rd_expense": 8697952,
"revenue": 80529455,
"salaries_expense": 25229462,
"service_revenue": 53173205
}
],
"market_conditions": {
"gdp_growth": [
0.04984203375447401,
0.04264119216700813,
0.051683792899936264,
0.05511908855531501
],
"inflation_rate": [
0.002131620435378136,
0.005560224865530294,
0.003987664119215177,
0.008967504874221922
],
"interest_rate": [
0.014920127774426323,
0.012228577925864716,
0.010070647904110792,
0.017315886554232978
],
"year": 2002
},
"random_event": null,
"year": 2002
},
{
"advertising_kpis": [
{
"average_project_size": 198775,
"billable_hours_per_employee": 146,
"client_concentration": 0.23,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.69,
"gross_billings": 95301602,
"net_revenue": 75544728,
"new_client_acquisition": 3,
"organic_growth": -0.01,
"quarter": 1,
"revenue_per_employee": 1094851
},
{
"average_project_size": 133823,
"billable_hours_per_employee": 118,
"client_concentration": 0.13,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.62,
"gross_billings": 94282793,
"net_revenue": 74623666,
"new_client_acquisition": 3,
"organic_growth": 0.07,
"quarter": 2,
"revenue_per_employee": 1081502
},
{
"average_project_size": 56359,
"billable_hours_per_employee": 109,
"client_concentration": 0.34,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.72,
"gross_billings": 95293561,
"net_revenue": 73713833,
"new_client_acquisition": 1,
"organic_growth": 0.01,
"quarter": 3,
"revenue_per_employee": 1068316
},
{
"average_project_size": 71822,
"billable_hours_per_employee": 139,
"client_concentration": 0.15,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.7,
"gross_billings": 84245293,
"net_revenue": 72815094,
"new_client_acquisition": 2,
"organic_growth": 0.06,
"quarter": 4,
"revenue_per_employee": 1055291
}
],
"balance_sheet": [
{
"assets": 78398625,
"current_assets": 35419237,
"current_liabilities": 16812493,
"equity": 59517394,
"fixed_assets": 42979388,
"liabilities": 33713219,
"long_term_liabilities": 16900726,
"quarter": 1
},
{
"assets": 79847143,
"current_assets": 29191382,
"current_liabilities": 20410592,
"equity": 61662059,
"fixed_assets": 50655761,
"liabilities": 34064452,
"long_term_liabilities": 13653860,
"quarter": 2
},
{
"assets": 81322424,
"current_assets": 33227704,
"current_liabilities": 14708781,
"equity": 61175115,
"fixed_assets": 48094720,
"liabilities": 34419344,
"long_term_liabilities": 19710563,
"quarter": 3
},
{
"assets": 82824963,
"current_assets": 26952902,
"current_liabilities": 16682200,
"equity": 62289375,
"fixed_assets": 55872061,
"liabilities": 34777934,
"long_term_liabilities": 18095734,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -55238,
"financing_cash_flow": 24358,
"investing_cash_flow": -428939,
"net_cash_flow": 19102885,
"operating_cash_flow": 19782057,
"quarter": 1
},
{
"change_in_working_capital": -11310,
"financing_cash_flow": 167171,
"investing_cash_flow": -136311,
"net_cash_flow": 20421563,
"operating_cash_flow": 20544214,
"quarter": 2
},
{
"change_in_working_capital": -56901,
"financing_cash_flow": -5795,
"investing_cash_flow": -200463,
"net_cash_flow": 17280965,
"operating_cash_flow": 17419831,
"quarter": 3
},
{
"change_in_working_capital": -7544,
"financing_cash_flow": 41823,
"investing_cash_flow": -324768,
"net_cash_flow": 17206097,
"operating_cash_flow": 17562158,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9635976141163191,
"current_ratio": 2.1067212935047763,
"debt_to_equity_ratio": 0.5664431308938023,
"profit_margin": 0.19633385932635827,
"quarter": 1,
"return_on_assets": 0.18918683841712786,
"return_on_equity": 0.24920425783427277
},
{
"asset_turnover_ratio": 0.9345815416338691,
"current_ratio": 1.430207511864428,
"debt_to_equity_ratio": 0.5524377964738414,
"profit_margin": 0.2127926548127507,
"quarter": 2,
"return_on_assets": 0.19887208738326428,
"return_on_equity": 0.2575225066681604
},
{
"asset_turnover_ratio": 0.9064392005826093,
"current_ratio": 2.25903859742014,
"debt_to_equity_ratio": 0.5626363595720253,
"profit_margin": 0.19361406698251601,
"quarter": 3,
"return_on_assets": 0.17549938009717958,
"return_on_equity": 0.23329804937841148
},
{
"asset_turnover_ratio": 0.8791442985612924,
"current_ratio": 1.6156683171284363,
"debt_to_equity_ratio": 0.5583285110823475,
"profit_margin": 0.19559606693634152,
"quarter": 4,
"return_on_assets": 0.17195716706809758,
"return_on_equity": 0.22864808002970008
}
],
"income_statement": [
{
"depreciation": 4950069,
"expenses": 55267470,
"income_tax": 5445270,
"marketing_expense": 9282006,
"net_income": 20277258,
"net_profit": 14831988,
"operational_expense": 29404403,
"product_revenue": 19103197,
"quarter": 1,
"rd_expense": 9117703,
"revenue": 75544728,
"salaries_expense": 26792285,
"service_revenue": 56441531
},
{
"depreciation": 4664846,
"expenses": 54602776,
"income_tax": 4141522,
"marketing_expense": 6272213,
"net_income": 20020890,
"net_profit": 15879368,
"operational_expense": 36171324,
"product_revenue": 15343768,
"quarter": 2,
"rd_expense": 8989098,
"revenue": 74623666,
"salaries_expense": 21495182,
"service_revenue": 59279898
},
{
"depreciation": 3147796,
"expenses": 53946077,
"income_tax": 5495721,
"marketing_expense": 6221930,
"net_income": 19767756,
"net_profit": 14272035,
"operational_expense": 32508247,
"product_revenue": 25544574,
"quarter": 3,
"rd_expense": 8242895,
"revenue": 73713833,
"salaries_expense": 17179406,
"service_revenue": 48169259
},
{
"depreciation": 3319812,
"expenses": 53297276,
"income_tax": 5275472,
"marketing_expense": 10476589,
"net_income": 19517818,
"net_profit": 14242346,
"operational_expense": 34584556,
"product_revenue": 15650285,
"quarter": 4,
"rd_expense": 6069408,
"revenue": 72815094,
"salaries_expense": 20086602,
"service_revenue": 57164809
}
],
"market_conditions": {
"gdp_growth": [
0.0431919735194984,
0.031078183472569753,
0.03266292356810838,
0.03272774379212362
],
"inflation_rate": [
0.0025365585245653937,
0.003802424371140142,
0.0019350887092849482,
0.004335866667636353
],
"interest_rate": [
0.015963033476143227,
0.009328558939864118,
0.008036370334673748,
0.0157298009178426
],
"year": 2003
},
"random_event": null,
"year": 2003
},
{
"advertising_kpis": [
{
"average_project_size": 172971,
"billable_hours_per_employee": 154,
"client_concentration": 0.11,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.79,
"gross_billings": 69585697,
"net_revenue": 56164631,
"new_client_acquisition": 5,
"organic_growth": 0.09,
"quarter": 1,
"revenue_per_employee": 813980
},
{
"average_project_size": 131702,
"billable_hours_per_employee": 80,
"client_concentration": 0.3,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.65,
"gross_billings": 66579585,
"net_revenue": 56298564,
"new_client_acquisition": 2,
"organic_growth": 0.15,
"quarter": 2,
"revenue_per_employee": 815921
},
{
"average_project_size": 81593,
"billable_hours_per_employee": 88,
"client_concentration": 0.36,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.68,
"gross_billings": 73204809,
"net_revenue": 56432816,
"new_client_acquisition": 2,
"organic_growth": 0.09,
"quarter": 3,
"revenue_per_employee": 817867
},
{
"average_project_size": 116548,
"billable_hours_per_employee": 155,
"client_concentration": 0.4,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.63,
"gross_billings": 71555958,
"net_revenue": 56567389,
"new_client_acquisition": 2,
"organic_growth": -0.04,
"quarter": 4,
"revenue_per_employee": 819817
}
],
"balance_sheet": [
{
"assets": 72211738,
"current_assets": 29098959,
"current_liabilities": 19385340,
"equity": 49041610,
"fixed_assets": 43112779,
"liabilities": 33021473,
"long_term_liabilities": 13636133,
"quarter": 1
},
{
"assets": 74244497,
"current_assets": 29031404,
"current_liabilities": 15858241,
"equity": 51180686,
"fixed_assets": 45213093,
"liabilities": 33816521,
"long_term_liabilities": 17958280,
"quarter": 2
},
{
"assets": 76334477,
"current_assets": 26296200,
"current_liabilities": 19499720,
"equity": 51951090,
"fixed_assets": 50038277,
"liabilities": 34630710,
"long_term_liabilities": 15130990,
"quarter": 3
},
{
"assets": 78483291,
"current_assets": 26069748,
"current_liabilities": 15453087,
"equity": 54271652,
"fixed_assets": 52413543,
"liabilities": 35464503,
"long_term_liabilities": 20011416,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 3344,
"financing_cash_flow": -184482,
"investing_cash_flow": -453771,
"net_cash_flow": 14104234,
"operating_cash_flow": 14050234,
"quarter": 1
},
{
"change_in_working_capital": -2864,
"financing_cash_flow": -197856,
"investing_cash_flow": -172809,
"net_cash_flow": 13108490,
"operating_cash_flow": 13334222,
"quarter": 2
},
{
"change_in_working_capital": -57802,
"financing_cash_flow": -31109,
"investing_cash_flow": -236059,
"net_cash_flow": 13326429,
"operating_cash_flow": 13614721,
"quarter": 3
},
{
"change_in_working_capital": 21912,
"financing_cash_flow": 57897,
"investing_cash_flow": -451398,
"net_cash_flow": 15096014,
"operating_cash_flow": 15399837,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7777770284382298,
"current_ratio": 1.5010806619847783,
"debt_to_equity_ratio": 0.6733358264543109,
"profit_margin": 0.1754012235921215,
"quarter": 1,
"return_on_assets": 0.1364230424699098,
"return_on_equity": 0.20087727544018233
},
{
"asset_turnover_ratio": 0.7582860181543152,
"current_ratio": 1.830682482376198,
"debt_to_equity_ratio": 0.6607281699975651,
"profit_margin": 0.1909943919706371,
"quarter": 2,
"return_on_assets": 0.14482837697721893,
"return_on_equity": 0.21009311989292212
},
{
"asset_turnover_ratio": 0.7392834564124937,
"current_ratio": 1.3485424406094035,
"debt_to_equity_ratio": 0.6666021829378364,
"profit_margin": 0.18158447028409852,
"quarter": 3,
"return_on_assets": 0.13424239482246011,
"return_on_equity": 0.1972494321100866
},
{
"asset_turnover_ratio": 0.7207570972017471,
"current_ratio": 1.6870252526242815,
"debt_to_equity_ratio": 0.6534627506824373,
"profit_margin": 0.19892846742493275,
"quarter": 4,
"return_on_assets": 0.14337910473198684,
"return_on_equity": 0.20734331064770242
}
],
"income_statement": [
{
"depreciation": 4198889,
"expenses": 42106999,
"income_tax": 4206287,
"marketing_expense": 4838814,
"net_income": 14057632,
"net_profit": 9851345,
"operational_expense": 24086087,
"product_revenue": 13712091,
"quarter": 1,
"rd_expense": 5929640,
"revenue": 56164631,
"salaries_expense": 20097691,
"service_revenue": 42452540
},
{
"depreciation": 2581512,
"expenses": 42173127,
"income_tax": 3372727,
"marketing_expense": 5010023,
"net_income": 14125437,
"net_profit": 10752710,
"operational_expense": 21983928,
"product_revenue": 12407406,
"quarter": 2,
"rd_expense": 7489520,
"revenue": 56298564,
"salaries_expense": 17120374,
"service_revenue": 43891158
},
{
"depreciation": 3367398,
"expenses": 42239358,
"income_tax": 3946135,
"marketing_expense": 5396552,
"net_income": 14193458,
"net_profit": 10247323,
"operational_expense": 26266468,
"product_revenue": 12181856,
"quarter": 3,
"rd_expense": 5718339,
"revenue": 56432816,
"salaries_expense": 16029367,
"service_revenue": 44250960
},
{
"depreciation": 4146973,
"expenses": 42305694,
"income_tax": 3008831,
"marketing_expense": 8323697,
"net_income": 14261695,
"net_profit": 11252864,
"operational_expense": 25771773,
"product_revenue": 14877987,
"quarter": 4,
"rd_expense": 4424336,
"revenue": 56567389,
"salaries_expense": 16817633,
"service_revenue": 41689402
}
],
"market_conditions": {
"gdp_growth": [
0.04586037741657428,
0.055388220080656816,
0.05827856500686639,
0.05986231973759897
],
"inflation_rate": [
0.004825873308384714,
0.008532845780035894,
0.01243700692712164,
0.006529570890102585
],
"interest_rate": [
0.01085799040672705,
0.010948059671953187,
0.017385120228422958,
0.015873259889089053
],
"year": 2004
},
"random_event": null,
"year": 2004
},
{
"advertising_kpis": [
{
"average_project_size": 79394,
"billable_hours_per_employee": 112,
"client_concentration": 0.25,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.8,
"gross_billings": 44529915,
"net_revenue": 35815567,
"new_client_acquisition": 1,
"organic_growth": 0.09,
"quarter": 1,
"revenue_per_employee": 519066
},
{
"average_project_size": 179679,
"billable_hours_per_employee": 123,
"client_concentration": 0.2,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.73,
"gross_billings": 40693174,
"net_revenue": 35473919,
"new_client_acquisition": 3,
"organic_growth": 0.01,
"quarter": 2,
"revenue_per_employee": 514115
},
{
"average_project_size": 192832,
"billable_hours_per_employee": 95,
"client_concentration": 0.26,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.6,
"gross_billings": 43191867,
"net_revenue": 35135531,
"new_client_acquisition": 1,
"organic_growth": 0,
"quarter": 3,
"revenue_per_employee": 509211
},
{
"average_project_size": 66610,
"billable_hours_per_employee": 84,
"client_concentration": 0.3,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.78,
"gross_billings": 42822628,
"net_revenue": 34800371,
"new_client_acquisition": 2,
"organic_growth": 0.05,
"quarter": 4,
"revenue_per_employee": 504353
}
],
"balance_sheet": [
{
"assets": 45313348,
"current_assets": 18913220,
"current_liabilities": 9229421,
"equity": 31886985,
"fixed_assets": 26400128,
"liabilities": 21462812,
"long_term_liabilities": 12233391,
"quarter": 1
},
{
"assets": 46863510,
"current_assets": 15821072,
"current_liabilities": 10162956,
"equity": 33077508,
"fixed_assets": 31042438,
"liabilities": 21962161,
"long_term_liabilities": 11799205,
"quarter": 2
},
{
"assets": 48466703,
"current_assets": 18740084,
"current_liabilities": 9513728,
"equity": 33942928,
"fixed_assets": 29726619,
"liabilities": 22473127,
"long_term_liabilities": 12959399,
"quarter": 3
},
{
"assets": 50124741,
"current_assets": 16454506,
"current_liabilities": 11987901,
"equity": 35863238,
"fixed_assets": 33670235,
"liabilities": 22995982,
"long_term_liabilities": 11008081,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 81592,
"financing_cash_flow": -115973,
"investing_cash_flow": -317762,
"net_cash_flow": 9537288,
"operating_cash_flow": 9831318,
"quarter": 1
},
{
"change_in_working_capital": 54343,
"financing_cash_flow": 100103,
"investing_cash_flow": -375532,
"net_cash_flow": 10016100,
"operating_cash_flow": 10137647,
"quarter": 2
},
{
"change_in_working_capital": 73046,
"financing_cash_flow": -99482,
"investing_cash_flow": -365961,
"net_cash_flow": 9435444,
"operating_cash_flow": 10012185,
"quarter": 3
},
{
"change_in_working_capital": 22676,
"financing_cash_flow": -100531,
"investing_cash_flow": -361531,
"net_cash_flow": 10613913,
"operating_cash_flow": 10923012,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.790397721218922,
"current_ratio": 2.0492314740003734,
"debt_to_equity_ratio": 0.6730900397136951,
"profit_margin": 0.2243842461017021,
"quarter": 1,
"return_on_assets": 0.17735279679621113,
"return_on_equity": 0.2520291272442346
},
{
"asset_turnover_ratio": 0.7569624853110661,
"current_ratio": 1.5567392006813765,
"debt_to_equity_ratio": 0.6639605680089322,
"profit_margin": 0.23048366886105817,
"quarter": 2,
"return_on_assets": 0.17446749080467938,
"return_on_equity": 0.24718183123105888
},
{
"asset_turnover_ratio": 0.7249416367356368,
"current_ratio": 1.9697939650996958,
"debt_to_equity_ratio": 0.6620856927840757,
"profit_margin": 0.22624823857080742,
"quarter": 3,
"return_on_assets": 0.16401676837807597,
"return_on_equity": 0.2341975919107509
},
{
"asset_turnover_ratio": 0.6942753280261338,
"current_ratio": 1.372592749973494,
"debt_to_equity_ratio": 0.6412132111439575,
"profit_margin": 0.2509881000981283,
"quarter": 4,
"return_on_assets": 0.17425484552628412,
"return_on_equity": 0.24354964824983177
}
],
"income_statement": [
{
"depreciation": 1794869,
"expenses": 24488003,
"income_tax": 3291115,
"marketing_expense": 2642944,
"net_income": 11327564,
"net_profit": 8036449,
"operational_expense": 15455342,
"product_revenue": 10240687,
"quarter": 1,
"rd_expense": 3045651,
"revenue": 35815567,
"salaries_expense": 7548923,
"service_revenue": 25574880
},
{
"depreciation": 1961488,
"expenses": 24219811,
"income_tax": 3077949,
"marketing_expense": 4769637,
"net_income": 11254108,
"net_profit": 8176159,
"operational_expense": 13303326,
"product_revenue": 12192541,
"quarter": 2,
"rd_expense": 4000082,
"revenue": 35473919,
"salaries_expense": 8937212,
"service_revenue": 23281378
},
{
"depreciation": 2062833,
"expenses": 23954557,
"income_tax": 3231622,
"marketing_expense": 4758041,
"net_income": 11180974,
"net_profit": 7949352,
"operational_expense": 16002338,
"product_revenue": 13297471,
"quarter": 3,
"rd_expense": 2749645,
"revenue": 35135531,
"salaries_expense": 10357176,
"service_revenue": 21838060
},
{
"depreciation": 2188533,
"expenses": 23692208,
"income_tax": 2373684,
"marketing_expense": 4611042,
"net_income": 11108163,
"net_profit": 8734479,
"operational_expense": 13501075,
"product_revenue": 13134641,
"quarter": 4,
"rd_expense": 2589970,
"revenue": 34800371,
"salaries_expense": 9126693,
"service_revenue": 21665730
}
],
"market_conditions": {
"gdp_growth": [
0.03828386363276007,
0.05010397807556225,
0.04644210354810288,
0.039421277199181745
],
"inflation_rate": [
0.008788597512491222,
0.004911881690546654,
0.009892882409114604,
0.007797139137910001
],
"interest_rate": [
0.016326281828299954,
0.01892246660629518,
0.018570447474971156,
0.018865609502668662
],
"year": 2005
},
"random_event": {
"description": "Wagner Group Introduction of New Service in 2005",
"impact": 0.02,
"type": "Introduction of New Service"
},
"year": 2005
},
{
"advertising_kpis": [
{
"average_project_size": 109137,
"billable_hours_per_employee": 88,
"client_concentration": 0.32,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.64,
"gross_billings": 123444452,
"net_revenue": 99895067,
"new_client_acquisition": 1,
"organic_growth": -0.03,
"quarter": 1,
"revenue_per_employee": 1447755
},
{
"average_project_size": 72958,
"billable_hours_per_employee": 133,
"client_concentration": 0.4,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.72,
"gross_billings": 112378075,
"net_revenue": 98175624,
"new_client_acquisition": 5,
"organic_growth": 0.09,
"quarter": 2,
"revenue_per_employee": 1422835
},
{
"average_project_size": 162092,
"billable_hours_per_employee": 89,
"client_concentration": 0.17,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.66,
"gross_billings": 120714141,
"net_revenue": 96485777,
"new_client_acquisition": 3,
"organic_growth": 0,
"quarter": 3,
"revenue_per_employee": 1398345
},
{
"average_project_size": 184037,
"billable_hours_per_employee": 81,
"client_concentration": 0.27,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.63,
"gross_billings": 111693708,
"net_revenue": 94825017,
"new_client_acquisition": 3,
"organic_growth": 0.06,
"quarter": 4,
"revenue_per_employee": 1374276
}
],
"balance_sheet": [
{
"assets": 112468836,
"current_assets": 40830533,
"current_liabilities": 26208912,
"equity": 89774505,
"fixed_assets": 71638303,
"liabilities": 51706261,
"long_term_liabilities": 25497349,
"quarter": 1
},
{
"assets": 116409233,
"current_assets": 53495881,
"current_liabilities": 31185522,
"equity": 90198985,
"fixed_assets": 62913352,
"liabilities": 52340397,
"long_term_liabilities": 21154875,
"quarter": 2
},
{
"assets": 120487683,
"current_assets": 47400129,
"current_liabilities": 26103256,
"equity": 94352032,
"fixed_assets": 73087554,
"liabilities": 52982310,
"long_term_liabilities": 26879054,
"quarter": 3
},
{
"assets": 124709023,
"current_assets": 51499084,
"current_liabilities": 25890650,
"equity": 95967551,
"fixed_assets": 73209939,
"liabilities": 53632096,
"long_term_liabilities": 27741446,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -1363,
"financing_cash_flow": -63881,
"investing_cash_flow": -111936,
"net_cash_flow": 34792644,
"operating_cash_flow": 34972825,
"quarter": 1
},
{
"change_in_working_capital": -42245,
"financing_cash_flow": -163150,
"investing_cash_flow": -122142,
"net_cash_flow": 29374330,
"operating_cash_flow": 30005006,
"quarter": 2
},
{
"change_in_working_capital": -71268,
"financing_cash_flow": 52902,
"investing_cash_flow": -420871,
"net_cash_flow": 30920340,
"operating_cash_flow": 30999663,
"quarter": 3
},
{
"change_in_working_capital": 94256,
"financing_cash_flow": -32478,
"investing_cash_flow": -318969,
"net_cash_flow": 30270782,
"operating_cash_flow": 30585930,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8882021949618115,
"current_ratio": 1.5578873705249574,
"debt_to_equity_ratio": 0.5759570715538894,
"profit_margin": 0.2904240506690886,
"quarter": 1,
"return_on_assets": 0.2579552792739848,
"return_on_equity": 0.3231644663482132
},
{
"asset_turnover_ratio": 0.843366298960152,
"current_ratio": 1.7154075856097584,
"debt_to_equity_ratio": 0.5802770064430326,
"profit_margin": 0.26615719804337584,
"quarter": 2,
"return_on_assets": 0.2244680110554461,
"return_on_equity": 0.28969449046461
},
{
"asset_turnover_ratio": 0.800793696066012,
"current_ratio": 1.8158703649843528,
"debt_to_equity_ratio": 0.5615386216589379,
"profit_margin": 0.2782447303087998,
"quarter": 3,
"return_on_assets": 0.2228166259948745,
"return_on_equity": 0.2845371576099177
},
{
"asset_turnover_ratio": 0.7603701377726293,
"current_ratio": 1.9890996942911823,
"debt_to_equity_ratio": 0.5588565660073997,
"profit_margin": 0.2624900557623944,
"quarter": 4,
"return_on_assets": 0.19958959986399702,
"return_on_equity": 0.25936500140552715
}
],
"income_statement": [
{
"depreciation": 5960895,
"expenses": 62328333,
"income_tax": 8554804,
"marketing_expense": 11038630,
"net_income": 37566734,
"net_profit": 29011930,
"operational_expense": 40616155,
"product_revenue": 31432982,
"quarter": 1,
"rd_expense": 9073912,
"revenue": 99895067,
"salaries_expense": 23437725,
"service_revenue": 68462085
},
{
"depreciation": 3874857,
"expenses": 61749304,
"income_tax": 10296171,
"marketing_expense": 12183683,
"net_income": 36426320,
"net_profit": 26130149,
"operational_expense": 31498090,
"product_revenue": 22647333,
"quarter": 2,
"rd_expense": 8091198,
"revenue": 98175624,
"salaries_expense": 24566589,
"service_revenue": 75528291
},
{
"depreciation": 4153004,
"expenses": 61175655,
"income_tax": 8463463,
"marketing_expense": 11771125,
"net_income": 35310122,
"net_profit": 26846659,
"operational_expense": 40398524,
"product_revenue": 28412270,
"quarter": 3,
"rd_expense": 9501511,
"revenue": 96485777,
"salaries_expense": 28569162,
"service_revenue": 68073507
},
{
"depreciation": 5695306,
"expenses": 60607335,
"income_tax": 9327058,
"marketing_expense": 9316716,
"net_income": 34217682,
"net_profit": 24890624,
"operational_expense": 38111181,
"product_revenue": 20064749,
"quarter": 4,
"rd_expense": 6648554,
"revenue": 94825017,
"salaries_expense": 27515667,
"service_revenue": 74760268
}
],
"market_conditions": {
"gdp_growth": [
0.055696207361555616,
0.05784198275535828,
0.04713481088193902,
0.058524892890613335
],
"inflation_rate": [
0.009144980994467075,
0.010562616828355648,
0.009280609358743912,
0.004524051952822911
],
"interest_rate": [
0.010829787696117138,
0.0172106630686464,
0.010005497168281429,
0.016609006707930925
],
"year": 2006
},
"random_event": null,
"year": 2006
},
{
"advertising_kpis": [
{
"average_project_size": 88029,
"billable_hours_per_employee": 114,
"client_concentration": 0.14,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.66,
"gross_billings": 37562950,
"net_revenue": 30279460,
"new_client_acquisition": 4,
"organic_growth": 0.11,
"quarter": 1,
"revenue_per_employee": 438833
},
{
"average_project_size": 71279,
"billable_hours_per_employee": 137,
"client_concentration": 0.25,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.8,
"gross_billings": 35961787,
"net_revenue": 30287117,
"new_client_acquisition": 3,
"organic_growth": 0.04,
"quarter": 2,
"revenue_per_employee": 438944
},
{
"average_project_size": 115871,
"billable_hours_per_employee": 153,
"client_concentration": 0.31,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.64,
"gross_billings": 38369242,
"net_revenue": 30294776,
"new_client_acquisition": 3,
"organic_growth": -0.04,
"quarter": 3,
"revenue_per_employee": 439055
},
{
"average_project_size": 54293,
"billable_hours_per_employee": 85,
"client_concentration": 0.16,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.72,
"gross_billings": 36694831,
"net_revenue": 30302437,
"new_client_acquisition": 1,
"organic_growth": -0.02,
"quarter": 4,
"revenue_per_employee": 439166
}
],
"balance_sheet": [
{
"assets": 44003208,
"current_assets": 13805199,
"current_liabilities": 11570064,
"equity": 26499878,
"fixed_assets": 30198009,
"liabilities": 23065848,
"long_term_liabilities": 11495784,
"quarter": 1
},
{
"assets": 45088206,
"current_assets": 19467562,
"current_liabilities": 13995929,
"equity": 27860392,
"fixed_assets": 25620644,
"liabilities": 23416332,
"long_term_liabilities": 9420403,
"quarter": 2
},
{
"assets": 46199956,
"current_assets": 14579713,
"current_liabilities": 12036227,
"equity": 28148812,
"fixed_assets": 31620243,
"liabilities": 23772141,
"long_term_liabilities": 11735914,
"quarter": 3
},
{
"assets": 47339120,
"current_assets": 20160358,
"current_liabilities": 13021702,
"equity": 29607934,
"fixed_assets": 27178762,
"liabilities": 24133357,
"long_term_liabilities": 11111655,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 70133,
"financing_cash_flow": 18129,
"investing_cash_flow": -441972,
"net_cash_flow": 6491478,
"operating_cash_flow": 6965760,
"quarter": 1
},
{
"change_in_working_capital": 9230,
"financing_cash_flow": 65737,
"investing_cash_flow": -215467,
"net_cash_flow": 7500224,
"operating_cash_flow": 7795535,
"quarter": 2
},
{
"change_in_working_capital": 35382,
"financing_cash_flow": -28517,
"investing_cash_flow": -391958,
"net_cash_flow": 7524737,
"operating_cash_flow": 7752780,
"quarter": 3
},
{
"change_in_working_capital": 53678,
"financing_cash_flow": 59363,
"investing_cash_flow": -143928,
"net_cash_flow": 7790083,
"operating_cash_flow": 8182820,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6881193752964556,
"current_ratio": 1.193182596051327,
"debt_to_equity_ratio": 0.8704133656766269,
"profit_margin": 0.1837059841886216,
"quarter": 1,
"return_on_assets": 0.12641164707809485,
"return_on_equity": 0.2099073059883521
},
{
"asset_turnover_ratio": 0.6717303633681944,
"current_ratio": 1.3909446096790001,
"debt_to_equity_ratio": 0.8404882458222411,
"profit_margin": 0.20432839480892157,
"quarter": 2,
"return_on_assets": 0.13725358689143674,
"return_on_equity": 0.22212602033740228
},
{
"asset_turnover_ratio": 0.6557317067574696,
"current_ratio": 1.2113192115768505,
"debt_to_equity_ratio": 0.8445166708989352,
"profit_margin": 0.18884434068764858,
"quarter": 3,
"return_on_assets": 0.12383122183060087,
"return_on_equity": 0.20324115277049704
},
{
"asset_turnover_ratio": 0.6401140747863501,
"current_ratio": 1.5482122075900677,
"debt_to_equity_ratio": 0.8150976356540108,
"profit_margin": 0.21127577956848817,
"quarter": 4,
"return_on_assets": 0.13524060016324765,
"return_on_equity": 0.2162316019753354
}
],
"income_statement": [
{
"depreciation": 1403242,
"expenses": 22688610,
"income_tax": 2028332,
"marketing_expense": 3743927,
"net_income": 7590850,
"net_profit": 5562518,
"operational_expense": 14606683,
"product_revenue": 11133120,
"quarter": 1,
"rd_expense": 4038531,
"revenue": 30279460,
"salaries_expense": 9217903,
"service_revenue": 19146340
},
{
"depreciation": 1607017,
"expenses": 22535878,
"income_tax": 1562721,
"marketing_expense": 3607869,
"net_income": 7751239,
"net_profit": 6188518,
"operational_expense": 13699182,
"product_revenue": 9044453,
"quarter": 2,
"rd_expense": 4406808,
"revenue": 30287117,
"salaries_expense": 8269300,
"service_revenue": 21242664
},
{
"depreciation": 2031783,
"expenses": 22384175,
"income_tax": 2189604,
"marketing_expense": 3375916,
"net_income": 7910601,
"net_profit": 5720997,
"operational_expense": 13384081,
"product_revenue": 8323750,
"quarter": 3,
"rd_expense": 3788310,
"revenue": 30294776,
"salaries_expense": 9807498,
"service_revenue": 21971026
},
{
"depreciation": 1780649,
"expenses": 22233493,
"income_tax": 1666773,
"marketing_expense": 4430479,
"net_income": 8068944,
"net_profit": 6402171,
"operational_expense": 14267466,
"product_revenue": 7458715,
"quarter": 4,
"rd_expense": 3479261,
"revenue": 30302437,
"salaries_expense": 10323154,
"service_revenue": 22843722
}
],
"market_conditions": {
"gdp_growth": [
0.05530484336534425,
0.053543012416111695,
0.046270182221551506,
0.057931629305357175
],
"inflation_rate": [
0.011076242260152948,
0.013009935585492974,
0.008144047079934682,
0.006723998761965508
],
"interest_rate": [
0.014221311265614236,
0.014658168982915073,
0.01395971807078127,
0.01712487920809983
],
"year": 2007
},
"random_event": null,
"year": 2007
}
] |
{
"advertising_type": "Digital Marketing",
"financial_health": "Average",
"founding_year": 1993,
"industry": "Advertising",
"location": "Port Brittany",
"name": "Jones Group",
"num_employees": 852,
"region": "Middle East & Africa",
"revenue_size": "Large",
"website": "www.jonesgroup.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 149709,
"billable_hours_per_employee": 133,
"client_concentration": 0.31,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.79,
"gross_billings": 86911603,
"net_revenue": 74428163,
"new_client_acquisition": 1,
"organic_growth": 0.02,
"quarter": 1,
"revenue_per_employee": 87357
},
{
"average_project_size": 94589,
"billable_hours_per_employee": 153,
"client_concentration": 0.25,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.62,
"gross_billings": 91515550,
"net_revenue": 74085865,
"new_client_acquisition": 2,
"organic_growth": 0.11,
"quarter": 2,
"revenue_per_employee": 86955
},
{
"average_project_size": 124353,
"billable_hours_per_employee": 149,
"client_concentration": 0.22,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.71,
"gross_billings": 86989387,
"net_revenue": 73745141,
"new_client_acquisition": 2,
"organic_growth": -0.02,
"quarter": 3,
"revenue_per_employee": 86555
},
{
"average_project_size": 180659,
"billable_hours_per_employee": 150,
"client_concentration": 0.14,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.75,
"gross_billings": 90591259,
"net_revenue": 73405984,
"new_client_acquisition": 2,
"organic_growth": 0,
"quarter": 4,
"revenue_per_employee": 86157
}
],
"balance_sheet": [
{
"assets": 104311731,
"current_assets": 51603637,
"current_liabilities": 25775435,
"equity": 67261275,
"fixed_assets": 52708094,
"liabilities": 55685747,
"long_term_liabilities": 29910312,
"quarter": 1
},
{
"assets": 107669246,
"current_assets": 34511613,
"current_liabilities": 23536946,
"equity": 69215547,
"fixed_assets": 73157633,
"liabilities": 56867960,
"long_term_liabilities": 33331014,
"quarter": 2
},
{
"assets": 111134829,
"current_assets": 40459437,
"current_liabilities": 25098651,
"equity": 70273022,
"fixed_assets": 70675392,
"liabilities": 58075272,
"long_term_liabilities": 32976621,
"quarter": 3
},
{
"assets": 114711961,
"current_assets": 41130943,
"current_liabilities": 28448909,
"equity": 74085002,
"fixed_assets": 73581018,
"liabilities": 59308215,
"long_term_liabilities": 30859306,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 24306,
"financing_cash_flow": -110222,
"investing_cash_flow": -481528,
"net_cash_flow": 21739310,
"operating_cash_flow": 22025931,
"quarter": 1
},
{
"change_in_working_capital": 66606,
"financing_cash_flow": -168307,
"investing_cash_flow": -490112,
"net_cash_flow": 23316654,
"operating_cash_flow": 23255270,
"quarter": 2
},
{
"change_in_working_capital": -33755,
"financing_cash_flow": 165449,
"investing_cash_flow": -483981,
"net_cash_flow": 21108326,
"operating_cash_flow": 21363944,
"quarter": 3
},
{
"change_in_working_capital": 15471,
"financing_cash_flow": 131705,
"investing_cash_flow": -103070,
"net_cash_flow": 21522614,
"operating_cash_flow": 21653321,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.713516708873329,
"current_ratio": 2.0020471817449446,
"debt_to_equity_ratio": 0.8279020431890416,
"profit_margin": 0.2503795639830584,
"quarter": 1,
"return_on_assets": 0.17865000246233093,
"return_on_equity": 0.27705824785509936
},
{
"asset_turnover_ratio": 0.6880875250115525,
"current_ratio": 1.4662740442196707,
"debt_to_equity_ratio": 0.8216067410404198,
"profit_margin": 0.24855295946129535,
"quarter": 2,
"return_on_assets": 0.17102619071001945,
"return_on_equity": 0.26604226648674756
},
{
"asset_turnover_ratio": 0.6635646238318322,
"current_ratio": 1.6120163988096412,
"debt_to_equity_ratio": 0.8264234317402772,
"profit_margin": 0.23341829395919114,
"quarter": 3,
"return_on_assets": 0.15488812242649871,
"return_on_equity": 0.24495125597416317
},
{
"asset_turnover_ratio": 0.6399156928369484,
"current_ratio": 1.4457827890693453,
"debt_to_equity_ratio": 0.8005428008222231,
"profit_margin": 0.2544922768149256,
"quarter": 4,
"return_on_assets": 0.16285360163967558,
"return_on_equity": 0.2521597556277315
}
],
"income_statement": [
{
"depreciation": 3390640,
"expenses": 51102915,
"income_tax": 4689957,
"marketing_expense": 6010884,
"net_income": 23325248,
"net_profit": 18635291,
"operational_expense": 26453753,
"product_revenue": 21104617,
"quarter": 1,
"rd_expense": 7627915,
"revenue": 74428163,
"salaries_expense": 24716279,
"service_revenue": 53323546
},
{
"depreciation": 4841009,
"expenses": 50361791,
"income_tax": 5309813,
"marketing_expense": 6079673,
"net_income": 23724074,
"net_profit": 18414261,
"operational_expense": 28978537,
"product_revenue": 18031876,
"quarter": 2,
"rd_expense": 6965342,
"revenue": 74085865,
"salaries_expense": 21226064,
"service_revenue": 56053989
},
{
"depreciation": 4150479,
"expenses": 49631417,
"income_tax": 6900259,
"marketing_expense": 5786818,
"net_income": 24113724,
"net_profit": 17213465,
"operational_expense": 34289985,
"product_revenue": 26090381,
"quarter": 3,
"rd_expense": 9121581,
"revenue": 73745141,
"salaries_expense": 16057548,
"service_revenue": 47654760
},
{
"depreciation": 2972065,
"expenses": 48911634,
"income_tax": 5813094,
"marketing_expense": 6756821,
"net_income": 24494350,
"net_profit": 18681256,
"operational_expense": 33874404,
"product_revenue": 28852284,
"quarter": 4,
"rd_expense": 9182333,
"revenue": 73405984,
"salaries_expense": 14791269,
"service_revenue": 44553700
}
],
"market_conditions": {
"gdp_growth": [
0.034539432903923126,
0.028654077605250038,
0.018232396667735205,
0.031330401818699574
],
"inflation_rate": [
0.008752641133679672,
0.014241530316207236,
0.009897367178698012,
0.012598166025542515
],
"interest_rate": [
0.0323144275133968,
0.029165140713369717,
0.029530620376466477,
0.026965000719119885
],
"year": 1993
},
"random_event": {
"description": "Jones Group New Ad Campaign Launch in 1993",
"impact": 0.05,
"type": "New Ad Campaign Launch"
},
"year": 1993
},
{
"advertising_kpis": [
{
"average_project_size": 143625,
"billable_hours_per_employee": 154,
"client_concentration": 0.13,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.7,
"gross_billings": 27600229,
"net_revenue": 24302115,
"new_client_acquisition": 5,
"organic_growth": 0.08,
"quarter": 1,
"revenue_per_employee": 28524
},
{
"average_project_size": 133521,
"billable_hours_per_employee": 151,
"client_concentration": 0.13,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.6,
"gross_billings": 29192871,
"net_revenue": 23834745,
"new_client_acquisition": 5,
"organic_growth": 0.01,
"quarter": 2,
"revenue_per_employee": 27975
},
{
"average_project_size": 185366,
"billable_hours_per_employee": 151,
"client_concentration": 0.17,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.8,
"gross_billings": 28646940,
"net_revenue": 23376364,
"new_client_acquisition": 4,
"organic_growth": 0.01,
"quarter": 3,
"revenue_per_employee": 27437
},
{
"average_project_size": 181533,
"billable_hours_per_employee": 137,
"client_concentration": 0.22,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.74,
"gross_billings": 27539074,
"net_revenue": 22926798,
"new_client_acquisition": 4,
"organic_growth": 0.03,
"quarter": 4,
"revenue_per_employee": 26909
}
],
"balance_sheet": [
{
"assets": 34517409,
"current_assets": 11975167,
"current_liabilities": 9295447,
"equity": 22399932,
"fixed_assets": 22542242,
"liabilities": 17234235,
"long_term_liabilities": 7938788,
"quarter": 1
},
{
"assets": 35575015,
"current_assets": 10801661,
"current_liabilities": 8685399,
"equity": 23000668,
"fixed_assets": 24773354,
"liabilities": 17501120,
"long_term_liabilities": 8815721,
"quarter": 2
},
{
"assets": 36665027,
"current_assets": 13069829,
"current_liabilities": 7553558,
"equity": 24238744,
"fixed_assets": 23595198,
"liabilities": 17772137,
"long_term_liabilities": 10218579,
"quarter": 3
},
{
"assets": 37788436,
"current_assets": 14735173,
"current_liabilities": 9913226,
"equity": 24556577,
"fixed_assets": 23053263,
"liabilities": 18047352,
"long_term_liabilities": 8134126,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -7398,
"financing_cash_flow": -127850,
"investing_cash_flow": -242243,
"net_cash_flow": 5672717,
"operating_cash_flow": 5986794,
"quarter": 1
},
{
"change_in_working_capital": -45657,
"financing_cash_flow": -64266,
"investing_cash_flow": -334362,
"net_cash_flow": 6339355,
"operating_cash_flow": 6496268,
"quarter": 2
},
{
"change_in_working_capital": -21069,
"financing_cash_flow": 56341,
"investing_cash_flow": -484962,
"net_cash_flow": 6092448,
"operating_cash_flow": 6392341,
"quarter": 3
},
{
"change_in_working_capital": -60075,
"financing_cash_flow": 116257,
"investing_cash_flow": -499975,
"net_cash_flow": 5689312,
"operating_cash_flow": 5985496,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7040538587354572,
"current_ratio": 1.2882830701955483,
"debt_to_equity_ratio": 0.7693878267130454,
"profit_margin": 0.2105478473787158,
"quarter": 1,
"return_on_assets": 0.148237024395429,
"return_on_equity": 0.2284273898688621
},
{
"asset_turnover_ratio": 0.6699855221424362,
"current_ratio": 1.2436574301307286,
"debt_to_equity_ratio": 0.7608961617984312,
"profit_margin": 0.20670550492568726,
"quarter": 2,
"return_on_assets": 0.1384896956473525,
"return_on_equity": 0.21420130058831335
},
{
"asset_turnover_ratio": 0.6375657107793756,
"current_ratio": 1.730287766374469,
"debt_to_equity_ratio": 0.7332119601576715,
"profit_margin": 0.22868629184590042,
"quarter": 3,
"return_on_assets": 0.14580253820623124,
"return_on_equity": 0.22054995918930453
},
{
"asset_turnover_ratio": 0.6067146573623741,
"current_ratio": 1.4864155220510458,
"debt_to_equity_ratio": 0.7349294651286293,
"profit_margin": 0.2100377470940338,
"quarter": 4,
"return_on_assets": 0.1274329797613217,
"return_on_equity": 0.19609789263381455
}
],
"income_statement": [
{
"depreciation": 870036,
"expenses": 17271935,
"income_tax": 1913422,
"marketing_expense": 1880746,
"net_income": 7030180,
"net_profit": 5116758,
"operational_expense": 8787167,
"product_revenue": 6081790,
"quarter": 1,
"rd_expense": 3088517,
"revenue": 24302115,
"salaries_expense": 6702121,
"service_revenue": 18220325
},
{
"depreciation": 1569495,
"expenses": 16879046,
"income_tax": 2028926,
"marketing_expense": 2952751,
"net_income": 6955699,
"net_profit": 4926773,
"operational_expense": 9106983,
"product_revenue": 6262966,
"quarter": 2,
"rd_expense": 3087694,
"revenue": 23834745,
"salaries_expense": 6279923,
"service_revenue": 17571779
},
{
"depreciation": 1046487,
"expenses": 16495095,
"income_tax": 1535415,
"marketing_expense": 2162411,
"net_income": 6881269,
"net_profit": 5345854,
"operational_expense": 11154319,
"product_revenue": 5424542,
"quarter": 3,
"rd_expense": 2468954,
"revenue": 23376364,
"salaries_expense": 5795922,
"service_revenue": 17951822
},
{
"depreciation": 1170003,
"expenses": 16119878,
"income_tax": 1991427,
"marketing_expense": 1997791,
"net_income": 6806920,
"net_profit": 4815493,
"operational_expense": 9521668,
"product_revenue": 5140083,
"quarter": 4,
"rd_expense": 2335040,
"revenue": 22926798,
"salaries_expense": 6724410,
"service_revenue": 17786715
}
],
"market_conditions": {
"gdp_growth": [
0.028718334279094176,
0.015329115040840044,
0.021183574733668477,
0.013375697363687343
],
"inflation_rate": [
0.013385424299047488,
0.015984780467359516,
0.011769821065975636,
0.01265748662471433
],
"interest_rate": [
0.03329809648250342,
0.0320109198450754,
0.028107042516106028,
0.025954264217722275
],
"year": 1994
},
"random_event": null,
"year": 1994
},
{
"advertising_kpis": [
{
"average_project_size": 68092,
"billable_hours_per_employee": 127,
"client_concentration": 0.32,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.61,
"gross_billings": 105399784,
"net_revenue": 85895138,
"new_client_acquisition": 2,
"organic_growth": -0.03,
"quarter": 1,
"revenue_per_employee": 100816
},
{
"average_project_size": 75763,
"billable_hours_per_employee": 119,
"client_concentration": 0.17,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.62,
"gross_billings": 104029675,
"net_revenue": 85533363,
"new_client_acquisition": 1,
"organic_growth": 0,
"quarter": 2,
"revenue_per_employee": 100391
},
{
"average_project_size": 131871,
"billable_hours_per_employee": 150,
"client_concentration": 0.31,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.71,
"gross_billings": 110552625,
"net_revenue": 85173112,
"new_client_acquisition": 4,
"organic_growth": 0.04,
"quarter": 3,
"revenue_per_employee": 99968
},
{
"average_project_size": 184680,
"billable_hours_per_employee": 82,
"client_concentration": 0.27,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.77,
"gross_billings": 105558921,
"net_revenue": 84814379,
"new_client_acquisition": 1,
"organic_growth": 0.08,
"quarter": 4,
"revenue_per_employee": 99547
}
],
"balance_sheet": [
{
"assets": 92523190,
"current_assets": 31778594,
"current_liabilities": 24433281,
"equity": 63679779,
"fixed_assets": 60744596,
"liabilities": 45072220,
"long_term_liabilities": 20638939,
"quarter": 1
},
{
"assets": 95705410,
"current_assets": 34906989,
"current_liabilities": 19258110,
"equity": 65657463,
"fixed_assets": 60798421,
"liabilities": 46353923,
"long_term_liabilities": 27095813,
"quarter": 2
},
{
"assets": 98997079,
"current_assets": 42685115,
"current_liabilities": 25279790,
"equity": 66790557,
"fixed_assets": 56311964,
"liabilities": 47672074,
"long_term_liabilities": 22392284,
"quarter": 3
},
{
"assets": 102401961,
"current_assets": 46737664,
"current_liabilities": 22250069,
"equity": 69909501,
"fixed_assets": 55664297,
"liabilities": 49027708,
"long_term_liabilities": 26777639,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -28218,
"financing_cash_flow": -71261,
"investing_cash_flow": -462919,
"net_cash_flow": 19822923,
"operating_cash_flow": 20308031,
"quarter": 1
},
{
"change_in_working_capital": -72890,
"financing_cash_flow": 101163,
"investing_cash_flow": -109986,
"net_cash_flow": 21187688,
"operating_cash_flow": 21453430,
"quarter": 2
},
{
"change_in_working_capital": 94889,
"financing_cash_flow": 122542,
"investing_cash_flow": -493565,
"net_cash_flow": 20675166,
"operating_cash_flow": 20773131,
"quarter": 3
},
{
"change_in_working_capital": 9721,
"financing_cash_flow": -175223,
"investing_cash_flow": -332719,
"net_cash_flow": 22132163,
"operating_cash_flow": 22468419,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9283633432872342,
"current_ratio": 1.300627369693002,
"debt_to_equity_ratio": 0.7077948558835294,
"profit_margin": 0.1889374576707706,
"quarter": 1,
"return_on_assets": 0.1754026098754269,
"return_on_equity": 0.25485027201492017
},
{
"asset_turnover_ratio": 0.8937150261411555,
"current_ratio": 1.8125864376099212,
"debt_to_equity_ratio": 0.7059962551401049,
"profit_margin": 0.1906387803318338,
"quarter": 2,
"return_on_assets": 0.17037674254778282,
"return_on_equity": 0.24834916329313547
},
{
"asset_turnover_ratio": 0.8603598496072798,
"current_ratio": 1.6885074994689433,
"debt_to_equity_ratio": 0.7137547003837683,
"profit_margin": 0.18157786696815775,
"quarter": 3,
"return_on_assets": 0.15622230631673487,
"return_on_equity": 0.23155297237602016
},
{
"asset_turnover_ratio": 0.8282495586192925,
"current_ratio": 2.1005626544349143,
"debt_to_equity_ratio": 0.7013025025024853,
"profit_margin": 0.1949580742671004,
"quarter": 4,
"return_on_assets": 0.16147393896099313,
"return_on_equity": 0.23652361643948797
}
],
"income_statement": [
{
"depreciation": 4079222,
"expenses": 63531433,
"income_tax": 6134896,
"marketing_expense": 9615578,
"net_income": 22363705,
"net_profit": 16228809,
"operational_expense": 43552449,
"product_revenue": 24555867,
"quarter": 1,
"rd_expense": 11415778,
"revenue": 85895138,
"salaries_expense": 22092548,
"service_revenue": 61339271
},
{
"depreciation": 5147454,
"expenses": 63375342,
"income_tax": 5852045,
"marketing_expense": 6867631,
"net_income": 22158021,
"net_profit": 16305976,
"operational_expense": 37342179,
"product_revenue": 25662760,
"quarter": 2,
"rd_expense": 10803028,
"revenue": 85533363,
"salaries_expense": 20176920,
"service_revenue": 59870603
},
{
"depreciation": 5307579,
"expenses": 63219635,
"income_tax": 6487925,
"marketing_expense": 9142455,
"net_income": 21953477,
"net_profit": 15465552,
"operational_expense": 31978151,
"product_revenue": 23140510,
"quarter": 3,
"rd_expense": 7477315,
"revenue": 85173112,
"salaries_expense": 20015110,
"service_revenue": 62032602
},
{
"depreciation": 5933171,
"expenses": 63064310,
"income_tax": 5214821,
"marketing_expense": 10458627,
"net_income": 21750069,
"net_profit": 16535248,
"operational_expense": 40568944,
"product_revenue": 31192892,
"quarter": 4,
"rd_expense": 11888009,
"revenue": 84814379,
"salaries_expense": 27211014,
"service_revenue": 53621487
}
],
"market_conditions": {
"gdp_growth": [
0.026894301299496187,
0.02875455533620333,
0.03578645563453153,
0.01901322658275481
],
"inflation_rate": [
0.014398101307030491,
0.014539578916708297,
0.013854953771756173,
0.01064846525078694
],
"interest_rate": [
0.037912377452945484,
0.041248136838702425,
0.03624178762231474,
0.04407400279955332
],
"year": 1995
},
"random_event": null,
"year": 1995
},
{
"advertising_kpis": [
{
"average_project_size": 185159,
"billable_hours_per_employee": 121,
"client_concentration": 0.12,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.77,
"gross_billings": 55122902,
"net_revenue": 44079959,
"new_client_acquisition": 4,
"organic_growth": 0.07,
"quarter": 1,
"revenue_per_employee": 51737
},
{
"average_project_size": 133834,
"billable_hours_per_employee": 108,
"client_concentration": 0.29,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.61,
"gross_billings": 49228127,
"net_revenue": 42941773,
"new_client_acquisition": 3,
"organic_growth": -0.02,
"quarter": 2,
"revenue_per_employee": 50401
},
{
"average_project_size": 190168,
"billable_hours_per_employee": 150,
"client_concentration": 0.32,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.77,
"gross_billings": 53117796,
"net_revenue": 41832977,
"new_client_acquisition": 3,
"organic_growth": 0.08,
"quarter": 3,
"revenue_per_employee": 49100
},
{
"average_project_size": 195266,
"billable_hours_per_employee": 102,
"client_concentration": 0.38,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.76,
"gross_billings": 46574953,
"net_revenue": 40752811,
"new_client_acquisition": 3,
"organic_growth": 0,
"quarter": 4,
"revenue_per_employee": 47832
}
],
"balance_sheet": [
{
"assets": 62219855,
"current_assets": 26935945,
"current_liabilities": 13878728,
"equity": 47989211,
"fixed_assets": 35283910,
"liabilities": 26289139,
"long_term_liabilities": 12410411,
"quarter": 1
},
{
"assets": 63363931,
"current_assets": 20102454,
"current_liabilities": 13123926,
"equity": 48317238,
"fixed_assets": 43261477,
"liabilities": 26834509,
"long_term_liabilities": 13710583,
"quarter": 2
},
{
"assets": 64529044,
"current_assets": 25740272,
"current_liabilities": 12199989,
"equity": 48363139,
"fixed_assets": 38788772,
"liabilities": 27391192,
"long_term_liabilities": 15191203,
"quarter": 3
},
{
"assets": 65715581,
"current_assets": 26697577,
"current_liabilities": 16171615,
"equity": 48434480,
"fixed_assets": 39018004,
"liabilities": 27959423,
"long_term_liabilities": 11787808,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -14169,
"financing_cash_flow": -109058,
"investing_cash_flow": -289847,
"net_cash_flow": 14455564,
"operating_cash_flow": 14687917,
"quarter": 1
},
{
"change_in_working_capital": 67414,
"financing_cash_flow": -153218,
"investing_cash_flow": -451459,
"net_cash_flow": 13348291,
"operating_cash_flow": 13512556,
"quarter": 2
},
{
"change_in_working_capital": 10983,
"financing_cash_flow": -40366,
"investing_cash_flow": -293108,
"net_cash_flow": 13094599,
"operating_cash_flow": 13398700,
"quarter": 3
},
{
"change_in_working_capital": -64543,
"financing_cash_flow": -122437,
"investing_cash_flow": -340518,
"net_cash_flow": 12783893,
"operating_cash_flow": 13030456,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.708454865412335,
"current_ratio": 1.940807904009647,
"debt_to_equity_ratio": 0.5478135283366088,
"profit_margin": 0.2735595784016042,
"quarter": 1,
"return_on_assets": 0.19380461429876364,
"return_on_equity": 0.2512751251526098
},
{
"asset_turnover_ratio": 0.6777005833176606,
"current_ratio": 1.5317408830253996,
"debt_to_equity_ratio": 0.5553816838619791,
"profit_margin": 0.27450697017098014,
"quarter": 2,
"return_on_assets": 0.18603353380963691,
"return_on_equity": 0.24396709099969663
},
{
"asset_turnover_ratio": 0.648281369238943,
"current_ratio": 2.1098602629887617,
"debt_to_equity_ratio": 0.5663650574872735,
"profit_margin": 0.26833583945029776,
"quarter": 3,
"return_on_assets": 0.17395712541472022,
"return_on_equity": 0.23210418579323397
},
{
"asset_turnover_ratio": 0.6201392482552958,
"current_ratio": 1.6508912065987225,
"debt_to_equity_ratio": 0.577262788823169,
"profit_margin": 0.2620266366410896,
"quarter": 4,
"return_on_assets": 0.16249300146946885,
"return_on_equity": 0.22046942591310983
}
],
"income_statement": [
{
"depreciation": 2629422,
"expenses": 28702048,
"income_tax": 3319416,
"marketing_expense": 4429869,
"net_income": 15377911,
"net_profit": 12058495,
"operational_expense": 18829478,
"product_revenue": 9384910,
"quarter": 1,
"rd_expense": 2974715,
"revenue": 44079959,
"salaries_expense": 13029398,
"service_revenue": 34695049
},
{
"depreciation": 1724740,
"expenses": 28039977,
"income_tax": 3113980,
"marketing_expense": 5015415,
"net_income": 14901796,
"net_profit": 11787816,
"operational_expense": 17199922,
"product_revenue": 10910634,
"quarter": 2,
"rd_expense": 3097120,
"revenue": 42941773,
"salaries_expense": 8758968,
"service_revenue": 32031139
},
{
"depreciation": 2173413,
"expenses": 27393179,
"income_tax": 3214511,
"marketing_expense": 2998431,
"net_income": 14439798,
"net_profit": 11225287,
"operational_expense": 18357989,
"product_revenue": 16714468,
"quarter": 3,
"rd_expense": 4242172,
"revenue": 41832977,
"salaries_expense": 10382150,
"service_revenue": 25118509
},
{
"depreciation": 2352134,
"expenses": 26761300,
"income_tax": 3313189,
"marketing_expense": 2986231,
"net_income": 13991511,
"net_profit": 10678322,
"operational_expense": 16272548,
"product_revenue": 11709550,
"quarter": 4,
"rd_expense": 3479927,
"revenue": 40752811,
"salaries_expense": 10882081,
"service_revenue": 29043261
}
],
"market_conditions": {
"gdp_growth": [
0.021461194045413256,
0.021693273658368675,
0.022980227961792478,
0.016917375066888174
],
"inflation_rate": [
0.024375699555097115,
0.017331537197992283,
0.01861870684918222,
0.017839412445521716
],
"interest_rate": [
0.02048050009861981,
0.023689285866072447,
0.023861432861350527,
0.029588941138605166
],
"year": 1996
},
"random_event": null,
"year": 1996
},
{
"advertising_kpis": [
{
"average_project_size": 60134,
"billable_hours_per_employee": 114,
"client_concentration": 0.17,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.77,
"gross_billings": 114752550,
"net_revenue": 89827833,
"new_client_acquisition": 5,
"organic_growth": -0.03,
"quarter": 1,
"revenue_per_employee": 105432
},
{
"average_project_size": 189651,
"billable_hours_per_employee": 122,
"client_concentration": 0.14,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.71,
"gross_billings": 111643996,
"net_revenue": 89085104,
"new_client_acquisition": 5,
"organic_growth": 0.1,
"quarter": 2,
"revenue_per_employee": 104560
},
{
"average_project_size": 157022,
"billable_hours_per_employee": 102,
"client_concentration": 0.27,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.74,
"gross_billings": 110103546,
"net_revenue": 88348516,
"new_client_acquisition": 5,
"organic_growth": 0.11,
"quarter": 3,
"revenue_per_employee": 103695
},
{
"average_project_size": 53472,
"billable_hours_per_employee": 149,
"client_concentration": 0.14,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.66,
"gross_billings": 96659301,
"net_revenue": 87618019,
"new_client_acquisition": 5,
"organic_growth": -0.03,
"quarter": 4,
"revenue_per_employee": 102838
}
],
"balance_sheet": [
{
"assets": 90425711,
"current_assets": 43225649,
"current_liabilities": 20999461,
"equity": 67589006,
"fixed_assets": 47200062,
"liabilities": 37350865,
"long_term_liabilities": 16351404,
"quarter": 1
},
{
"assets": 91874916,
"current_assets": 35813582,
"current_liabilities": 22208741,
"equity": 65698354,
"fixed_assets": 56061334,
"liabilities": 38385522,
"long_term_liabilities": 16176781,
"quarter": 2
},
{
"assets": 93347346,
"current_assets": 38882794,
"current_liabilities": 20522177,
"equity": 66708533,
"fixed_assets": 54464552,
"liabilities": 39448840,
"long_term_liabilities": 18926663,
"quarter": 3
},
{
"assets": 94843374,
"current_assets": 31607919,
"current_liabilities": 21430272,
"equity": 65605465,
"fixed_assets": 63235455,
"liabilities": 40541614,
"long_term_liabilities": 19111342,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 18908,
"financing_cash_flow": -15269,
"investing_cash_flow": -359141,
"net_cash_flow": 19772831,
"operating_cash_flow": 19788630,
"quarter": 1
},
{
"change_in_working_capital": 78436,
"financing_cash_flow": -167229,
"investing_cash_flow": -267871,
"net_cash_flow": 18571297,
"operating_cash_flow": 18699646,
"quarter": 2
},
{
"change_in_working_capital": 61677,
"financing_cash_flow": -34168,
"investing_cash_flow": -212468,
"net_cash_flow": 17466426,
"operating_cash_flow": 17690009,
"quarter": 3
},
{
"change_in_working_capital": -77159,
"financing_cash_flow": 93279,
"investing_cash_flow": -135436,
"net_cash_flow": 15488766,
"operating_cash_flow": 15896950,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9933881858003859,
"current_ratio": 2.058417070800055,
"debt_to_equity_ratio": 0.5526174626684109,
"profit_margin": 0.1615775368865906,
"quarter": 1,
"return_on_assets": 0.16050921623386516,
"return_on_equity": 0.2147414329484295
},
{
"asset_turnover_ratio": 0.9696346715571419,
"current_ratio": 1.6125894754682402,
"debt_to_equity_ratio": 0.584269158402355,
"profit_margin": 0.1370482768926217,
"quarter": 2,
"return_on_assets": 0.13288676095224947,
"return_on_equity": 0.18583357506947587
},
{
"asset_turnover_ratio": 0.9464491470384171,
"current_ratio": 1.8946719931321125,
"debt_to_equity_ratio": 0.5913612281055558,
"profit_margin": 0.1449942520822874,
"quarter": 3,
"return_on_assets": 0.13722968620875414,
"return_on_equity": 0.19202981123869114
},
{
"asset_turnover_ratio": 0.923818030767231,
"current_ratio": 1.4749191704146358,
"debt_to_equity_ratio": 0.6179609274928545,
"profit_margin": 0.12901119117975038,
"quarter": 4,
"return_on_assets": 0.11918286458261175,
"return_on_equity": 0.1722982224118067
}
],
"income_statement": [
{
"depreciation": 5274470,
"expenses": 71641672,
"income_tax": 3672001,
"marketing_expense": 11896885,
"net_income": 18186161,
"net_profit": 14514160,
"operational_expense": 49120052,
"product_revenue": 29765192,
"quarter": 1,
"rd_expense": 8497419,
"revenue": 89827833,
"salaries_expense": 32642202,
"service_revenue": 60062641
},
{
"depreciation": 6490686,
"expenses": 71764093,
"income_tax": 5112051,
"marketing_expense": 11571634,
"net_income": 17321011,
"net_profit": 12208960,
"operational_expense": 41170435,
"product_revenue": 30713562,
"quarter": 2,
"rd_expense": 11433649,
"revenue": 89085104,
"salaries_expense": 27039737,
"service_revenue": 58371542
},
{
"depreciation": 4879982,
"expenses": 71886724,
"income_tax": 3651765,
"marketing_expense": 9987512,
"net_income": 16461792,
"net_profit": 12810027,
"operational_expense": 41954805,
"product_revenue": 20450489,
"quarter": 3,
"rd_expense": 11821256,
"revenue": 88348516,
"salaries_expense": 32171889,
"service_revenue": 67898027
},
{
"depreciation": 4593245,
"expenses": 72009565,
"income_tax": 4304749,
"marketing_expense": 12407963,
"net_income": 15608454,
"net_profit": 11303705,
"operational_expense": 40962502,
"product_revenue": 28017417,
"quarter": 4,
"rd_expense": 9473777,
"revenue": 87618019,
"salaries_expense": 24342226,
"service_revenue": 59600602
}
],
"market_conditions": {
"gdp_growth": [
0.011530151426342172,
0.025854791869384247,
0.009305633411403329,
0.015718608692031417
],
"inflation_rate": [
0.02027862237092613,
0.022506442268736798,
0.016063296900585344,
0.01278314977342572
],
"interest_rate": [
0.03686048936781844,
0.04167687833016403,
0.03404047922058362,
0.04126646577299734
],
"year": 1997
},
"random_event": null,
"year": 1997
},
{
"advertising_kpis": [
{
"average_project_size": 179023,
"billable_hours_per_employee": 151,
"client_concentration": 0.25,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.74,
"gross_billings": 42828800,
"net_revenue": 36599185,
"new_client_acquisition": 3,
"organic_growth": 0.05,
"quarter": 1,
"revenue_per_employee": 42957
},
{
"average_project_size": 155819,
"billable_hours_per_employee": 116,
"client_concentration": 0.18,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.75,
"gross_billings": 44826112,
"net_revenue": 35751290,
"new_client_acquisition": 3,
"organic_growth": 0.02,
"quarter": 2,
"revenue_per_employee": 41962
},
{
"average_project_size": 123414,
"billable_hours_per_employee": 119,
"client_concentration": 0.39,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.67,
"gross_billings": 38918224,
"net_revenue": 34923039,
"new_client_acquisition": 5,
"organic_growth": 0.08,
"quarter": 3,
"revenue_per_employee": 40989
},
{
"average_project_size": 159994,
"billable_hours_per_employee": 151,
"client_concentration": 0.27,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.63,
"gross_billings": 39554043,
"net_revenue": 34113976,
"new_client_acquisition": 1,
"organic_growth": 0.15,
"quarter": 4,
"revenue_per_employee": 40040
}
],
"balance_sheet": [
{
"assets": 49226954,
"current_assets": 17312039,
"current_liabilities": 11778791,
"equity": 38708257,
"fixed_assets": 31914915,
"liabilities": 21381881,
"long_term_liabilities": 9603090,
"quarter": 1
},
{
"assets": 49996968,
"current_assets": 24665106,
"current_liabilities": 12302853,
"equity": 38672152,
"fixed_assets": 25331862,
"liabilities": 21691686,
"long_term_liabilities": 9388833,
"quarter": 2
},
{
"assets": 50779027,
"current_assets": 20556020,
"current_liabilities": 12801927,
"equity": 39143735,
"fixed_assets": 30223007,
"liabilities": 22005980,
"long_term_liabilities": 9204053,
"quarter": 3
},
{
"assets": 51573319,
"current_assets": 24997198,
"current_liabilities": 11828920,
"equity": 39431324,
"fixed_assets": 26576121,
"liabilities": 22324828,
"long_term_liabilities": 10495908,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -71695,
"financing_cash_flow": 131327,
"investing_cash_flow": -370282,
"net_cash_flow": 12074000,
"operating_cash_flow": 12351580,
"quarter": 1
},
{
"change_in_working_capital": 31375,
"financing_cash_flow": 21416,
"investing_cash_flow": -349287,
"net_cash_flow": 12104389,
"operating_cash_flow": 12380233,
"quarter": 2
},
{
"change_in_working_capital": 79808,
"financing_cash_flow": -69510,
"investing_cash_flow": -141276,
"net_cash_flow": 11059979,
"operating_cash_flow": 11545162,
"quarter": 3
},
{
"change_in_working_capital": 81617,
"financing_cash_flow": 56582,
"investing_cash_flow": -120658,
"net_cash_flow": 11358705,
"operating_cash_flow": 11928918,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7434785625777293,
"current_ratio": 1.469763662501525,
"debt_to_equity_ratio": 0.5523855284933135,
"profit_margin": 0.29681491541410004,
"quarter": 1,
"return_on_assets": 0.2206755266637054,
"return_on_equity": 0.2806425512778837
},
{
"asset_turnover_ratio": 0.7150691617939712,
"current_ratio": 2.004828148397774,
"debt_to_equity_ratio": 0.5609123071299471,
"profit_margin": 0.28997191430015534,
"quarter": 2,
"return_on_assets": 0.20734997370240532,
"return_on_equity": 0.268070677835565
},
{
"asset_turnover_ratio": 0.6877453362783025,
"current_ratio": 1.605697329784805,
"debt_to_equity_ratio": 0.5621839612392634,
"profit_margin": 0.29695834889970485,
"quarter": 3,
"return_on_assets": 0.204231719524677,
"return_on_equity": 0.26493864216074425
},
{
"asset_turnover_ratio": 0.6614655923152822,
"current_ratio": 2.1132274121390626,
"debt_to_equity_ratio": 0.5661698805751488,
"profit_margin": 0.2984944645561104,
"quarter": 4,
"return_on_assets": 0.19744381780044057,
"return_on_equity": 0.2582422289446837
}
],
"income_statement": [
{
"depreciation": 1488396,
"expenses": 21992903,
"income_tax": 3743098,
"marketing_expense": 3603531,
"net_income": 14606282,
"net_profit": 10863184,
"operational_expense": 12856276,
"product_revenue": 14278922,
"quarter": 1,
"rd_expense": 2919670,
"revenue": 36599185,
"salaries_expense": 9389790,
"service_revenue": 22320263
},
{
"depreciation": 2013363,
"expenses": 21566245,
"income_tax": 3818175,
"marketing_expense": 4115748,
"net_income": 14185045,
"net_profit": 10366870,
"operational_expense": 11258263,
"product_revenue": 10645932,
"quarter": 2,
"rd_expense": 2958621,
"revenue": 35751290,
"salaries_expense": 10472153,
"service_revenue": 25105358
},
{
"depreciation": 1174474,
"expenses": 21147864,
"income_tax": 3404487,
"marketing_expense": 2846978,
"net_income": 13775175,
"net_profit": 10370688,
"operational_expense": 11320013,
"product_revenue": 11347352,
"quarter": 3,
"rd_expense": 3187169,
"revenue": 34923039,
"salaries_expense": 10363029,
"service_revenue": 23575687
},
{
"depreciation": 1746085,
"expenses": 20737600,
"income_tax": 3193543,
"marketing_expense": 3970827,
"net_income": 13376376,
"net_profit": 10182833,
"operational_expense": 14011200,
"product_revenue": 11611024,
"quarter": 4,
"rd_expense": 3496867,
"revenue": 34113976,
"salaries_expense": 10009125,
"service_revenue": 22502952
}
],
"market_conditions": {
"gdp_growth": [
0.016506105133795593,
0.0046514040706961916,
0.01563763701152253,
0.0042547549520562875
],
"inflation_rate": [
0.01467799606041796,
0.02200387761424548,
0.022596247056832414,
0.018376760838249066
],
"interest_rate": [
0.03740765987525197,
0.03140767006542883,
0.03751924402016013,
0.02912888166082615
],
"year": 1998
},
"random_event": {
"description": "Jones Group Economic Slowdown Impact in 1998",
"impact": 0.05,
"type": "Economic Slowdown Impact"
},
"year": 1998
},
{
"advertising_kpis": [
{
"average_project_size": 68562,
"billable_hours_per_employee": 116,
"client_concentration": 0.15,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.74,
"gross_billings": 103203163,
"net_revenue": 82290583,
"new_client_acquisition": 3,
"organic_growth": 0.06,
"quarter": 1,
"revenue_per_employee": 96585
},
{
"average_project_size": 153742,
"billable_hours_per_employee": 139,
"client_concentration": 0.28,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.63,
"gross_billings": 105673490,
"net_revenue": 81461004,
"new_client_acquisition": 5,
"organic_growth": 0.07,
"quarter": 2,
"revenue_per_employee": 95612
},
{
"average_project_size": 165791,
"billable_hours_per_employee": 127,
"client_concentration": 0.28,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.71,
"gross_billings": 94273293,
"net_revenue": 80639789,
"new_client_acquisition": 2,
"organic_growth": 0.09,
"quarter": 3,
"revenue_per_employee": 94648
},
{
"average_project_size": 50194,
"billable_hours_per_employee": 93,
"client_concentration": 0.23,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.61,
"gross_billings": 91767058,
"net_revenue": 79826853,
"new_client_acquisition": 2,
"organic_growth": 0.06,
"quarter": 4,
"revenue_per_employee": 93693
}
],
"balance_sheet": [
{
"assets": 105726445,
"current_assets": 45407609,
"current_liabilities": 24898967,
"equity": 73626156,
"fixed_assets": 60318836,
"liabilities": 52062022,
"long_term_liabilities": 27163055,
"quarter": 1
},
{
"assets": 107977448,
"current_assets": 45658926,
"current_liabilities": 24820152,
"equity": 73370923,
"fixed_assets": 62318522,
"liabilities": 53295444,
"long_term_liabilities": 28475292,
"quarter": 2
},
{
"assets": 110276376,
"current_assets": 42795256,
"current_liabilities": 28136825,
"equity": 75529977,
"fixed_assets": 67481120,
"liabilities": 54558088,
"long_term_liabilities": 26421263,
"quarter": 3
},
{
"assets": 112624250,
"current_assets": 44650864,
"current_liabilities": 28041967,
"equity": 74897677,
"fixed_assets": 67973386,
"liabilities": 55850645,
"long_term_liabilities": 27808678,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 35500,
"financing_cash_flow": -171958,
"investing_cash_flow": -383272,
"net_cash_flow": 23755609,
"operating_cash_flow": 23884762,
"quarter": 1
},
{
"change_in_working_capital": -56601,
"financing_cash_flow": -151098,
"investing_cash_flow": -415409,
"net_cash_flow": 22933722,
"operating_cash_flow": 23512288,
"quarter": 2
},
{
"change_in_working_capital": 73264,
"financing_cash_flow": -189252,
"investing_cash_flow": -306659,
"net_cash_flow": 24299902,
"operating_cash_flow": 24364732,
"quarter": 3
},
{
"change_in_working_capital": 35657,
"financing_cash_flow": -131538,
"investing_cash_flow": -422955,
"net_cash_flow": 20828275,
"operating_cash_flow": 21195679,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7783349094921332,
"current_ratio": 1.8236744118741954,
"debt_to_equity_ratio": 0.7071131351744073,
"profit_margin": 0.24257615236484592,
"quarter": 1,
"return_on_assets": 0.18880548759584226,
"return_on_equity": 0.27112284661445585
},
{
"asset_turnover_ratio": 0.7544260909000183,
"current_ratio": 1.8395909098381025,
"debt_to_equity_ratio": 0.7263837201557353,
"profit_margin": 0.22942166291002256,
"quarter": 2,
"return_on_assets": 0.17308168831699006,
"return_on_equity": 0.25471833031185936
},
{
"asset_turnover_ratio": 0.7312517143290962,
"current_ratio": 1.5209696189957467,
"debt_to_equity_ratio": 0.7223368808916756,
"profit_margin": 0.24568131000441978,
"quarter": 3,
"return_on_assets": 0.1796548791193501,
"return_on_equity": 0.2623023306362188
},
{
"asset_turnover_ratio": 0.7087892083632078,
"current_ratio": 1.592287160169613,
"debt_to_equity_ratio": 0.7456926200795253,
"profit_margin": 0.2270422961556558,
"quarter": 4,
"return_on_assets": 0.16092512935713224,
"return_on_equity": 0.24198443431029243
}
],
"income_statement": [
{
"depreciation": 3923029,
"expenses": 56511836,
"income_tax": 5817014,
"marketing_expense": 6419890,
"net_income": 25778747,
"net_profit": 19961733,
"operational_expense": 31363427,
"product_revenue": 18003094,
"quarter": 1,
"rd_expense": 10998361,
"revenue": 82290583,
"salaries_expense": 23958234,
"service_revenue": 64287489
},
{
"depreciation": 4823369,
"expenses": 55921908,
"income_tax": 6850177,
"marketing_expense": 9337774,
"net_income": 25539096,
"net_profit": 18688919,
"operational_expense": 35355961,
"product_revenue": 27523777,
"quarter": 2,
"rd_expense": 10038556,
"revenue": 81461004,
"salaries_expense": 23419508,
"service_revenue": 53937227
},
{
"depreciation": 4553043,
"expenses": 55338138,
"income_tax": 5489962,
"marketing_expense": 10692880,
"net_income": 25301651,
"net_profit": 19811689,
"operational_expense": 33547023,
"product_revenue": 28852071,
"quarter": 3,
"rd_expense": 6922420,
"revenue": 80639789,
"salaries_expense": 17154654,
"service_revenue": 51787718
},
{
"depreciation": 3071607,
"expenses": 54760462,
"income_tax": 6942319,
"marketing_expense": 8156084,
"net_income": 25066391,
"net_profit": 18124072,
"operational_expense": 27649827,
"product_revenue": 26155007,
"quarter": 4,
"rd_expense": 6614665,
"revenue": 79826853,
"salaries_expense": 17270291,
"service_revenue": 53671846
}
],
"market_conditions": {
"gdp_growth": [
0.018067314807574748,
0.011804114797028642,
0.00454295503458986,
0.008329281386013129
],
"inflation_rate": [
0.012929054464209066,
0.010210884912907177,
0.014524273723425175,
0.007484035384210003
],
"interest_rate": [
0.03264073232440581,
0.038694933882271826,
0.031721771112493705,
0.03264749597229961
],
"year": 1999
},
"random_event": {
"description": "Jones Group Industry Recognition in 1999",
"impact": 0.07,
"type": "Industry Recognition"
},
"year": 1999
},
{
"advertising_kpis": [
{
"average_project_size": 131338,
"billable_hours_per_employee": 149,
"client_concentration": 0.27,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.62,
"gross_billings": 51962448,
"net_revenue": 43423831,
"new_client_acquisition": 1,
"organic_growth": 0.06,
"quarter": 1,
"revenue_per_employee": 50967
},
{
"average_project_size": 80399,
"billable_hours_per_employee": 149,
"client_concentration": 0.19,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.72,
"gross_billings": 49367557,
"net_revenue": 42970948,
"new_client_acquisition": 3,
"organic_growth": 0.12,
"quarter": 2,
"revenue_per_employee": 50435
},
{
"average_project_size": 161973,
"billable_hours_per_employee": 109,
"client_concentration": 0.26,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.69,
"gross_billings": 53874025,
"net_revenue": 42522789,
"new_client_acquisition": 1,
"organic_growth": -0.03,
"quarter": 3,
"revenue_per_employee": 49909
},
{
"average_project_size": 141239,
"billable_hours_per_employee": 122,
"client_concentration": 0.31,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.74,
"gross_billings": 52754143,
"net_revenue": 42079305,
"new_client_acquisition": 1,
"organic_growth": -0.02,
"quarter": 4,
"revenue_per_employee": 49389
}
],
"balance_sheet": [
{
"assets": 51907891,
"current_assets": 23631204,
"current_liabilities": 16128337,
"equity": 34991859,
"fixed_assets": 28276687,
"liabilities": 29327293,
"long_term_liabilities": 13198956,
"quarter": 1
},
{
"assets": 52720306,
"current_assets": 20020370,
"current_liabilities": 15538625,
"equity": 35808514,
"fixed_assets": 32699936,
"liabilities": 29748858,
"long_term_liabilities": 14210233,
"quarter": 2
},
{
"assets": 53545436,
"current_assets": 25561730,
"current_liabilities": 13260059,
"equity": 35740635,
"fixed_assets": 27983706,
"liabilities": 30176482,
"long_term_liabilities": 16916423,
"quarter": 3
},
{
"assets": 54383480,
"current_assets": 22911784,
"current_liabilities": 17549906,
"equity": 36024185,
"fixed_assets": 31471696,
"liabilities": 30610254,
"long_term_liabilities": 13060348,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -80581,
"financing_cash_flow": 143252,
"investing_cash_flow": -352322,
"net_cash_flow": 14469714,
"operating_cash_flow": 14646691,
"quarter": 1
},
{
"change_in_working_capital": -38877,
"financing_cash_flow": 162258,
"investing_cash_flow": -235957,
"net_cash_flow": 14356858,
"operating_cash_flow": 14854541,
"quarter": 2
},
{
"change_in_working_capital": 72084,
"financing_cash_flow": -89001,
"investing_cash_flow": -417973,
"net_cash_flow": 14316057,
"operating_cash_flow": 14775732,
"quarter": 3
},
{
"change_in_working_capital": 6696,
"financing_cash_flow": 184853,
"investing_cash_flow": -343490,
"net_cash_flow": 13133827,
"operating_cash_flow": 13805363,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8365554863325115,
"current_ratio": 1.4651978068166607,
"debt_to_equity_ratio": 0.8381176032973842,
"profit_margin": 0.28581681335301806,
"quarter": 1,
"return_on_assets": 0.23910162329654272,
"return_on_equity": 0.35468995802709424
},
{
"asset_turnover_ratio": 0.8150739489258655,
"current_ratio": 1.288426099477914,
"debt_to_equity_ratio": 0.8307761109550651,
"profit_margin": 0.2987382545062771,
"quarter": 2,
"return_on_assets": 0.24349376879565152,
"return_on_equity": 0.3584920055604653
},
{
"asset_turnover_ratio": 0.7941440424539637,
"current_ratio": 1.9277237001735814,
"debt_to_equity_ratio": 0.8443185746420007,
"profit_margin": 0.2909423697490774,
"quarter": 3,
"return_on_assets": 0.23105014963366813,
"return_on_equity": 0.34615168421042325
},
{
"asset_turnover_ratio": 0.7737516061862904,
"current_ratio": 1.305521750372908,
"debt_to_equity_ratio": 0.8497139907537117,
"profit_margin": 0.2911397657351993,
"quarter": 4,
"return_on_assets": 0.22526986136231075,
"return_on_equity": 0.3400759517529682
}
],
"income_statement": [
{
"depreciation": 2235430,
"expenses": 26739438,
"income_tax": 4273132,
"marketing_expense": 4687662,
"net_income": 16684393,
"net_profit": 12411261,
"operational_expense": 15425382,
"product_revenue": 15271438,
"quarter": 1,
"rd_expense": 3772411,
"revenue": 43423831,
"salaries_expense": 10398690,
"service_revenue": 28152393
},
{
"depreciation": 2017475,
"expenses": 26468922,
"income_tax": 3664960,
"marketing_expense": 4176948,
"net_income": 16502026,
"net_profit": 12837066,
"operational_expense": 14427604,
"product_revenue": 12661163,
"quarter": 2,
"rd_expense": 3352544,
"revenue": 42970948,
"salaries_expense": 10698132,
"service_revenue": 30309785
},
{
"depreciation": 2404051,
"expenses": 26201144,
"income_tax": 3949964,
"marketing_expense": 2810442,
"net_income": 16321645,
"net_profit": 12371681,
"operational_expense": 16268404,
"product_revenue": 15170893,
"quarter": 3,
"rd_expense": 4463181,
"revenue": 42522789,
"salaries_expense": 9126857,
"service_revenue": 27351896
},
{
"depreciation": 1554404,
"expenses": 25936074,
"income_tax": 3892272,
"marketing_expense": 3547684,
"net_income": 16143231,
"net_profit": 12250959,
"operational_expense": 17214637,
"product_revenue": 9457909,
"quarter": 4,
"rd_expense": 4530531,
"revenue": 42079305,
"salaries_expense": 11554067,
"service_revenue": 32621396
}
],
"market_conditions": {
"gdp_growth": [
0.020465355427047402,
0.022190011411067207,
0.021725866022130388,
0.033641760248695904
],
"inflation_rate": [
0.019199600610131737,
0.014916040318796304,
0.014146798292287207,
0.019631550885776644
],
"interest_rate": [
0.023088564783301676,
0.021895854984460346,
0.02167325588004525,
0.020343130226752423
],
"year": 2000
},
"random_event": {
"description": "Jones Group Introduction of New Service in 2000",
"impact": -0.06,
"type": "Introduction of New Service"
},
"year": 2000
}
] |
{
"advertising_type": "Digital Marketing",
"financial_health": "Excellent",
"founding_year": 2010,
"industry": "Advertising",
"location": "Port Julia",
"name": "Smith-Edwards",
"num_employees": 512,
"region": "Latin America",
"revenue_size": "Small",
"website": "www.smith-edwards.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 62062,
"billable_hours_per_employee": 119,
"client_concentration": 0.12,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.74,
"gross_billings": 5830737,
"net_revenue": 4966574,
"new_client_acquisition": 5,
"organic_growth": 0.14,
"quarter": 1,
"revenue_per_employee": 9700
},
{
"average_project_size": 80647,
"billable_hours_per_employee": 156,
"client_concentration": 0.24,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.78,
"gross_billings": 6001032,
"net_revenue": 5031768,
"new_client_acquisition": 4,
"organic_growth": -0.05,
"quarter": 2,
"revenue_per_employee": 9828
},
{
"average_project_size": 155269,
"billable_hours_per_employee": 113,
"client_concentration": 0.28,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.7,
"gross_billings": 6464896,
"net_revenue": 5097817,
"new_client_acquisition": 5,
"organic_growth": -0.01,
"quarter": 3,
"revenue_per_employee": 9957
},
{
"average_project_size": 82914,
"billable_hours_per_employee": 95,
"client_concentration": 0.15,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.66,
"gross_billings": 5957873,
"net_revenue": 5164734,
"new_client_acquisition": 1,
"organic_growth": 0.13,
"quarter": 4,
"revenue_per_employee": 10087
}
],
"balance_sheet": [
{
"assets": 5692338,
"current_assets": 1919496,
"current_liabilities": 1286903,
"equity": 3889344,
"fixed_assets": 3772842,
"liabilities": 3111895,
"long_term_liabilities": 1824992,
"quarter": 1
},
{
"assets": 5886300,
"current_assets": 2833489,
"current_liabilities": 1766055,
"equity": 3991435,
"fixed_assets": 3052811,
"liabilities": 3157128,
"long_term_liabilities": 1391073,
"quarter": 2
},
{
"assets": 6086871,
"current_assets": 2379984,
"current_liabilities": 1388166,
"equity": 4254760,
"fixed_assets": 3706887,
"liabilities": 3203019,
"long_term_liabilities": 1814853,
"quarter": 3
},
{
"assets": 6294277,
"current_assets": 1913910,
"current_liabilities": 1560363,
"equity": 4311015,
"fixed_assets": 4380367,
"liabilities": 3249577,
"long_term_liabilities": 1689214,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 11807,
"financing_cash_flow": -97805,
"investing_cash_flow": -227955,
"net_cash_flow": 1159891,
"operating_cash_flow": 1491482,
"quarter": 1
},
{
"change_in_working_capital": -50430,
"financing_cash_flow": 39443,
"investing_cash_flow": -106018,
"net_cash_flow": 1233014,
"operating_cash_flow": 1537531,
"quarter": 2
},
{
"change_in_working_capital": -57614,
"financing_cash_flow": 26449,
"investing_cash_flow": -294009,
"net_cash_flow": 1118567,
"operating_cash_flow": 1560365,
"quarter": 3
},
{
"change_in_working_capital": 15317,
"financing_cash_flow": 179675,
"investing_cash_flow": -412134,
"net_cash_flow": 1127973,
"operating_cash_flow": 1473839,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8725015977617633,
"current_ratio": 1.4915623011213743,
"debt_to_equity_ratio": 0.8001079359398398,
"profit_margin": 0.2635420311868906,
"quarter": 1,
"return_on_assets": 0.22994084328794248,
"return_on_equity": 0.3365351586282931
},
{
"asset_turnover_ratio": 0.8548269711023903,
"current_ratio": 1.6044171897251218,
"debt_to_equity_ratio": 0.7909756766676647,
"profit_margin": 0.2508587438848532,
"quarter": 2,
"return_on_assets": 0.21444082020963934,
"return_on_equity": 0.31624290512058945
},
{
"asset_turnover_ratio": 0.8375102741622091,
"current_ratio": 1.7144808329839516,
"debt_to_equity_ratio": 0.7528083840216604,
"profit_margin": 0.2689205987582528,
"quarter": 3,
"return_on_assets": 0.22522376439388975,
"return_on_equity": 0.322205717831323
},
{
"asset_turnover_ratio": 0.8205444406085083,
"current_ratio": 1.226579968891854,
"debt_to_equity_ratio": 0.7537846655601987,
"profit_margin": 0.24518494079269135,
"quarter": 4,
"return_on_assets": 0.20118514008836916,
"return_on_equity": 0.293739409396627
}
],
"income_statement": [
{
"depreciation": 182581,
"expenses": 3266564,
"income_tax": 391109,
"marketing_expense": 559483,
"net_income": 1700010,
"net_profit": 1308901,
"operational_expense": 2088599,
"product_revenue": 1778933,
"quarter": 1,
"rd_expense": 508710,
"revenue": 4966574,
"salaries_expense": 1264976,
"service_revenue": 3187641
},
{
"depreciation": 275268,
"expenses": 3314146,
"income_tax": 455359,
"marketing_expense": 464709,
"net_income": 1717622,
"net_profit": 1262263,
"operational_expense": 2214543,
"product_revenue": 1334271,
"quarter": 2,
"rd_expense": 572658,
"revenue": 5031768,
"salaries_expense": 1265230,
"service_revenue": 3697497
},
{
"depreciation": 189457,
"expenses": 3362421,
"income_tax": 364488,
"marketing_expense": 360432,
"net_income": 1735396,
"net_profit": 1370908,
"operational_expense": 2309105,
"product_revenue": 1865202,
"quarter": 3,
"rd_expense": 559459,
"revenue": 5097817,
"salaries_expense": 1479492,
"service_revenue": 3232615
},
{
"depreciation": 207524,
"expenses": 3411400,
"income_tax": 487019,
"marketing_expense": 392395,
"net_income": 1753334,
"net_profit": 1266315,
"operational_expense": 2025880,
"product_revenue": 1236116,
"quarter": 4,
"rd_expense": 394287,
"revenue": 5164734,
"salaries_expense": 1584881,
"service_revenue": 3928618
}
],
"market_conditions": {
"gdp_growth": [
0.0067050910063334145,
0.0103821296981055,
0.0021427832597902038,
0.016067577124693803
],
"inflation_rate": [
0.014675975969058135,
0.012828648438419615,
0.017666387983497126,
0.01307398738271346
],
"interest_rate": [
0.029550446620196243,
0.03942199170741854,
0.03182925335292167,
0.030305290473444848
],
"year": 2010
},
"random_event": null,
"year": 2010
},
{
"advertising_kpis": [
{
"average_project_size": 187247,
"billable_hours_per_employee": 93,
"client_concentration": 0.13,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.71,
"gross_billings": 5415831,
"net_revenue": 4169650,
"new_client_acquisition": 3,
"organic_growth": -0.02,
"quarter": 1,
"revenue_per_employee": 8144
},
{
"average_project_size": 124599,
"billable_hours_per_employee": 157,
"client_concentration": 0.34,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.61,
"gross_billings": 5377286,
"net_revenue": 4285266,
"new_client_acquisition": 2,
"organic_growth": 0.03,
"quarter": 2,
"revenue_per_employee": 8370
},
{
"average_project_size": 130502,
"billable_hours_per_employee": 118,
"client_concentration": 0.28,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.69,
"gross_billings": 5037589,
"net_revenue": 4404089,
"new_client_acquisition": 5,
"organic_growth": -0.02,
"quarter": 3,
"revenue_per_employee": 8602
},
{
"average_project_size": 78077,
"billable_hours_per_employee": 153,
"client_concentration": 0.24,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.74,
"gross_billings": 5829545,
"net_revenue": 4526206,
"new_client_acquisition": 3,
"organic_growth": 0.07,
"quarter": 4,
"revenue_per_employee": 8840
}
],
"balance_sheet": [
{
"assets": 4944085,
"current_assets": 1723552,
"current_liabilities": 1236443,
"equity": 3008371,
"fixed_assets": 3220533,
"liabilities": 2880478,
"long_term_liabilities": 1644035,
"quarter": 1
},
{
"assets": 5103328,
"current_assets": 2060632,
"current_liabilities": 1478600,
"equity": 3047376,
"fixed_assets": 3042696,
"liabilities": 2958563,
"long_term_liabilities": 1479963,
"quarter": 2
},
{
"assets": 5267701,
"current_assets": 2547209,
"current_liabilities": 1744428,
"equity": 3111340,
"fixed_assets": 2720492,
"liabilities": 3038763,
"long_term_liabilities": 1294335,
"quarter": 3
},
{
"assets": 5437367,
"current_assets": 2566991,
"current_liabilities": 1692133,
"equity": 3275461,
"fixed_assets": 2870376,
"liabilities": 3121138,
"long_term_liabilities": 1429005,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 13801,
"financing_cash_flow": -63778,
"investing_cash_flow": -108477,
"net_cash_flow": 1020021,
"operating_cash_flow": 1239903,
"quarter": 1
},
{
"change_in_working_capital": -70080,
"financing_cash_flow": 70198,
"investing_cash_flow": -433916,
"net_cash_flow": 860364,
"operating_cash_flow": 1097110,
"quarter": 2
},
{
"change_in_working_capital": 61405,
"financing_cash_flow": -138406,
"investing_cash_flow": -253279,
"net_cash_flow": 1115694,
"operating_cash_flow": 1048960,
"quarter": 3
},
{
"change_in_working_capital": -71913,
"financing_cash_flow": -191173,
"investing_cash_flow": -452960,
"net_cash_flow": 736732,
"operating_cash_flow": 1159602,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8433613095244115,
"current_ratio": 1.3939599318367284,
"debt_to_equity_ratio": 0.9574876237006672,
"profit_margin": 0.22658112791241472,
"quarter": 1,
"return_on_assets": 0.19108975674973225,
"return_on_equity": 0.3140450429817333
},
{
"asset_turnover_ratio": 0.8397002896933139,
"current_ratio": 1.3936372244014608,
"debt_to_equity_ratio": 0.9708559101338332,
"profit_margin": 0.21063126536369037,
"quarter": 2,
"return_on_assets": 0.17686713454436007,
"return_on_equity": 0.29619285575524645
},
{
"asset_turnover_ratio": 0.8360552354812849,
"current_ratio": 1.4601972681016355,
"debt_to_equity_ratio": 0.976673394743101,
"profit_margin": 0.20035971116841644,
"quarter": 3,
"return_on_assets": 0.16751178550187265,
"return_on_equity": 0.2836083488143372
},
{
"asset_turnover_ratio": 0.832426062099542,
"current_ratio": 1.5170149154942312,
"debt_to_equity_ratio": 0.9528851053332645,
"profit_margin": 0.21192848933521807,
"quarter": 4,
"return_on_assets": 0.17641479782402034,
"return_on_equity": 0.2928540440566992
}
],
"income_statement": [
{
"depreciation": 295139,
"expenses": 2979504,
"income_tax": 245382,
"marketing_expense": 335303,
"net_income": 1190146,
"net_profit": 944764,
"operational_expense": 1892251,
"product_revenue": 1326538,
"quarter": 1,
"rd_expense": 551243,
"revenue": 4169650,
"salaries_expense": 1441556,
"service_revenue": 2843112
},
{
"depreciation": 194499,
"expenses": 3090111,
"income_tax": 292544,
"marketing_expense": 468103,
"net_income": 1195155,
"net_profit": 902611,
"operational_expense": 1656525,
"product_revenue": 1173255,
"quarter": 2,
"rd_expense": 322057,
"revenue": 4285266,
"salaries_expense": 1195081,
"service_revenue": 3112011
},
{
"depreciation": 166558,
"expenses": 3204825,
"income_tax": 316862,
"marketing_expense": 458011,
"net_income": 1199264,
"net_profit": 882402,
"operational_expense": 1640790,
"product_revenue": 1714110,
"quarter": 3,
"rd_expense": 361687,
"revenue": 4404089,
"salaries_expense": 1267798,
"service_revenue": 2689979
},
{
"depreciation": 200370,
"expenses": 3323798,
"income_tax": 243176,
"marketing_expense": 619943,
"net_income": 1202408,
"net_profit": 959232,
"operational_expense": 1855679,
"product_revenue": 982320,
"quarter": 4,
"rd_expense": 637003,
"revenue": 4526206,
"salaries_expense": 1604575,
"service_revenue": 3543886
}
],
"market_conditions": {
"gdp_growth": [
0.020391807317538237,
0.026766968455916036,
0.020921932851314412,
0.033769516057038526
],
"inflation_rate": [
0.01613024868890562,
0.015041519419655418,
0.018511524069785668,
0.020761841745217214
],
"interest_rate": [
0.03077088991836004,
0.028222704759622137,
0.028972646239425436,
0.028741098252042484
],
"year": 2011
},
"random_event": null,
"year": 2011
},
{
"advertising_kpis": [
{
"average_project_size": 141924,
"billable_hours_per_employee": 126,
"client_concentration": 0.35,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.6,
"gross_billings": 4702553,
"net_revenue": 4201271,
"new_client_acquisition": 3,
"organic_growth": -0.05,
"quarter": 1,
"revenue_per_employee": 8206
},
{
"average_project_size": 66395,
"billable_hours_per_employee": 100,
"client_concentration": 0.25,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.69,
"gross_billings": 4731897,
"net_revenue": 4246954,
"new_client_acquisition": 1,
"organic_growth": 0.14,
"quarter": 2,
"revenue_per_employee": 8295
},
{
"average_project_size": 195404,
"billable_hours_per_employee": 98,
"client_concentration": 0.23,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.64,
"gross_billings": 4813822,
"net_revenue": 4293134,
"new_client_acquisition": 3,
"organic_growth": -0.01,
"quarter": 3,
"revenue_per_employee": 8385
},
{
"average_project_size": 106927,
"billable_hours_per_employee": 106,
"client_concentration": 0.19,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.63,
"gross_billings": 4847240,
"net_revenue": 4339816,
"new_client_acquisition": 5,
"organic_growth": -0.04,
"quarter": 4,
"revenue_per_employee": 8476
}
],
"balance_sheet": [
{
"assets": 4853105,
"current_assets": 2262759,
"current_liabilities": 1587726,
"equity": 2915742,
"fixed_assets": 2590346,
"liabilities": 2809904,
"long_term_liabilities": 1222178,
"quarter": 1
},
{
"assets": 4962887,
"current_assets": 1971427,
"current_liabilities": 1358608,
"equity": 2934275,
"fixed_assets": 2991460,
"liabilities": 2858730,
"long_term_liabilities": 1500122,
"quarter": 2
},
{
"assets": 5075152,
"current_assets": 1916444,
"current_liabilities": 1699802,
"equity": 3006062,
"fixed_assets": 3158708,
"liabilities": 2908404,
"long_term_liabilities": 1208602,
"quarter": 3
},
{
"assets": 5189957,
"current_assets": 2497285,
"current_liabilities": 1754448,
"equity": 3054644,
"fixed_assets": 2692672,
"liabilities": 2958941,
"long_term_liabilities": 1204493,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -16596,
"financing_cash_flow": 180514,
"investing_cash_flow": -169504,
"net_cash_flow": 756615,
"operating_cash_flow": 1069875,
"quarter": 1
},
{
"change_in_working_capital": -78186,
"financing_cash_flow": -119808,
"investing_cash_flow": -161248,
"net_cash_flow": 593521,
"operating_cash_flow": 1130476,
"quarter": 2
},
{
"change_in_working_capital": -89932,
"financing_cash_flow": 83986,
"investing_cash_flow": -101802,
"net_cash_flow": 558164,
"operating_cash_flow": 1107308,
"quarter": 3
},
{
"change_in_working_capital": 83721,
"financing_cash_flow": -116856,
"investing_cash_flow": -454643,
"net_cash_flow": 775172,
"operating_cash_flow": 1076314,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8656872249827687,
"current_ratio": 1.4251571114915293,
"debt_to_equity_ratio": 0.9637011779505869,
"profit_margin": 0.2076850077036211,
"quarter": 1,
"return_on_assets": 0.1797902579894727,
"return_on_equity": 0.2992517856518169
},
{
"asset_turnover_ratio": 0.855742635284664,
"current_ratio": 1.4510638830332223,
"debt_to_equity_ratio": 0.9742542876860554,
"profit_margin": 0.195461971097403,
"quarter": 2,
"return_on_assets": 0.16726514224482644,
"return_on_equity": 0.2829039541283622
},
{
"asset_turnover_ratio": 0.8459123982887606,
"current_ratio": 1.127451314917855,
"debt_to_equity_ratio": 0.9675129787742236,
"profit_margin": 0.1955014681582266,
"quarter": 3,
"return_on_assets": 0.16537711579869924,
"return_on_equity": 0.27920714875474956
},
{
"asset_turnover_ratio": 0.8361949819622783,
"current_ratio": 1.4234021185010899,
"debt_to_equity_ratio": 0.9686696714903602,
"profit_margin": 0.18978408301181432,
"quarter": 4,
"return_on_assets": 0.1586964978707916,
"return_on_equity": 0.26963142022441894
}
],
"income_statement": [
{
"depreciation": 197334,
"expenses": 3017809,
"income_tax": 310921,
"marketing_expense": 367118,
"net_income": 1183462,
"net_profit": 872541,
"operational_expense": 2037999,
"product_revenue": 881268,
"quarter": 1,
"rd_expense": 505859,
"revenue": 4201271,
"salaries_expense": 1069661,
"service_revenue": 3320003
},
{
"depreciation": 300358,
"expenses": 3085508,
"income_tax": 331328,
"marketing_expense": 413450,
"net_income": 1161446,
"net_profit": 830118,
"operational_expense": 1926268,
"product_revenue": 1354211,
"quarter": 2,
"rd_expense": 438467,
"revenue": 4246954,
"salaries_expense": 1247550,
"service_revenue": 2892743
},
{
"depreciation": 267994,
"expenses": 3154726,
"income_tax": 299094,
"marketing_expense": 624833,
"net_income": 1138408,
"net_profit": 839314,
"operational_expense": 1751758,
"product_revenue": 1617807,
"quarter": 3,
"rd_expense": 530069,
"revenue": 4293134,
"salaries_expense": 1464502,
"service_revenue": 2675327
},
{
"depreciation": 252686,
"expenses": 3225498,
"income_tax": 290690,
"marketing_expense": 406165,
"net_income": 1114318,
"net_profit": 823628,
"operational_expense": 1663421,
"product_revenue": 1664761,
"quarter": 4,
"rd_expense": 502899,
"revenue": 4339816,
"salaries_expense": 1514128,
"service_revenue": 2675055
}
],
"market_conditions": {
"gdp_growth": [
0.03381297219115359,
0.03364718682298391,
0.02068321720691512,
0.03451641556748824
],
"inflation_rate": [
0.013013272075383029,
0.017829681441674728,
0.015957026388302587,
0.018726002869994512
],
"interest_rate": [
0.03394231928535574,
0.03225824218730081,
0.02686978333051815,
0.03512325438475127
],
"year": 2012
},
"random_event": null,
"year": 2012
},
{
"advertising_kpis": [
{
"average_project_size": 80832,
"billable_hours_per_employee": 114,
"client_concentration": 0.14,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.74,
"gross_billings": 1146983,
"net_revenue": 1013336,
"new_client_acquisition": 5,
"organic_growth": 0.15,
"quarter": 1,
"revenue_per_employee": 1979
},
{
"average_project_size": 135850,
"billable_hours_per_employee": 133,
"client_concentration": 0.23,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.65,
"gross_billings": 1310301,
"net_revenue": 1037637,
"new_client_acquisition": 2,
"organic_growth": 0.05,
"quarter": 2,
"revenue_per_employee": 2027
},
{
"average_project_size": 195623,
"billable_hours_per_employee": 83,
"client_concentration": 0.33,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.72,
"gross_billings": 1229991,
"net_revenue": 1062521,
"new_client_acquisition": 1,
"organic_growth": -0.05,
"quarter": 3,
"revenue_per_employee": 2075
},
{
"average_project_size": 130417,
"billable_hours_per_employee": 112,
"client_concentration": 0.23,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.72,
"gross_billings": 1241894,
"net_revenue": 1088003,
"new_client_acquisition": 5,
"organic_growth": -0.01,
"quarter": 4,
"revenue_per_employee": 2125
}
],
"balance_sheet": [
{
"assets": 1128222,
"current_assets": 361684,
"current_liabilities": 253675,
"equity": 794912,
"fixed_assets": 766538,
"liabilities": 505679,
"long_term_liabilities": 252004,
"quarter": 1
},
{
"assets": 1167087,
"current_assets": 553908,
"current_liabilities": 296601,
"equity": 820931,
"fixed_assets": 613179,
"liabilities": 513417,
"long_term_liabilities": 216816,
"quarter": 2
},
{
"assets": 1207291,
"current_assets": 376726,
"current_liabilities": 286677,
"equity": 872785,
"fixed_assets": 830565,
"liabilities": 521274,
"long_term_liabilities": 234597,
"quarter": 3
},
{
"assets": 1248881,
"current_assets": 603941,
"current_liabilities": 273019,
"equity": 896840,
"fixed_assets": 644940,
"liabilities": 529251,
"long_term_liabilities": 256232,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -24552,
"financing_cash_flow": -186190,
"investing_cash_flow": -410156,
"net_cash_flow": -84804,
"operating_cash_flow": 222063,
"quarter": 1
},
{
"change_in_working_capital": 27845,
"financing_cash_flow": -61635,
"investing_cash_flow": -148705,
"net_cash_flow": 181213,
"operating_cash_flow": 214828,
"quarter": 2
},
{
"change_in_working_capital": -96656,
"financing_cash_flow": -140505,
"investing_cash_flow": -192933,
"net_cash_flow": 150855,
"operating_cash_flow": 238191,
"quarter": 3
},
{
"change_in_working_capital": -71977,
"financing_cash_flow": -95398,
"investing_cash_flow": -289160,
"net_cash_flow": 169992,
"operating_cash_flow": 249559,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8981707500828737,
"current_ratio": 1.425777076968562,
"debt_to_equity_ratio": 0.6361446298458194,
"profit_margin": 0.17010053920910734,
"quarter": 1,
"return_on_assets": 0.15277932889094523,
"return_on_equity": 0.2168403546556097
},
{
"asset_turnover_ratio": 0.8890828190186336,
"current_ratio": 1.8675189901584957,
"debt_to_equity_ratio": 0.6254082255390526,
"profit_margin": 0.1611941362923643,
"quarter": 2,
"return_on_assets": 0.14331493710408907,
"return_on_equity": 0.2037455035806907
},
{
"asset_turnover_ratio": 0.880086905311147,
"current_ratio": 1.3141130959232865,
"debt_to_equity_ratio": 0.5972536191616492,
"profit_margin": 0.17577817285493652,
"quarter": 3,
"return_on_assets": 0.15470006816914894,
"return_on_equity": 0.2139908453972055
},
{
"asset_turnover_ratio": 0.8711822823791858,
"current_ratio": 2.212084140664203,
"debt_to_equity_ratio": 0.5901286740109719,
"profit_margin": 0.16287638912760352,
"quarter": 4,
"return_on_assets": 0.14189502442586605,
"return_on_equity": 0.19759377369430445
}
],
"income_statement": [
{
"depreciation": 49694,
"expenses": 785074,
"income_tax": 55893,
"marketing_expense": 108346,
"net_income": 228262,
"net_profit": 172369,
"operational_expense": 490494,
"product_revenue": 278753,
"quarter": 1,
"rd_expense": 142648,
"revenue": 1013336,
"salaries_expense": 319889,
"service_revenue": 734583
},
{
"depreciation": 47567,
"expenses": 805973,
"income_tax": 64403,
"marketing_expense": 82444,
"net_income": 231664,
"net_profit": 167261,
"operational_expense": 560058,
"product_revenue": 403776,
"quarter": 2,
"rd_expense": 107141,
"revenue": 1037637,
"salaries_expense": 267977,
"service_revenue": 633861
},
{
"depreciation": 51423,
"expenses": 827430,
"income_tax": 48323,
"marketing_expense": 82776,
"net_income": 235091,
"net_profit": 186768,
"operational_expense": 520359,
"product_revenue": 213007,
"quarter": 3,
"rd_expense": 86826,
"revenue": 1062521,
"salaries_expense": 346194,
"service_revenue": 849514
},
{
"depreciation": 72349,
"expenses": 849457,
"income_tax": 61336,
"marketing_expense": 134271,
"net_income": 238546,
"net_profit": 177210,
"operational_expense": 465711,
"product_revenue": 335257,
"quarter": 4,
"rd_expense": 89679,
"revenue": 1088003,
"salaries_expense": 408262,
"service_revenue": 752746
}
],
"market_conditions": {
"gdp_growth": [
0.03355703590129694,
0.02509884442749233,
0.022947654168469188,
0.034107005198381925
],
"inflation_rate": [
0.011439243528719587,
0.017323888157355704,
0.012621525399588822,
0.015796826401174496
],
"interest_rate": [
0.01938263295497371,
0.02270378760816509,
0.018094216052003485,
0.018322444539719318
],
"year": 2013
},
"random_event": null,
"year": 2013
},
{
"advertising_kpis": [
{
"average_project_size": 195855,
"billable_hours_per_employee": 91,
"client_concentration": 0.39,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.69,
"gross_billings": 1305874,
"net_revenue": 1075543,
"new_client_acquisition": 2,
"organic_growth": 0.1,
"quarter": 1,
"revenue_per_employee": 2101
},
{
"average_project_size": 120031,
"billable_hours_per_employee": 93,
"client_concentration": 0.27,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.75,
"gross_billings": 1365181,
"net_revenue": 1108171,
"new_client_acquisition": 3,
"organic_growth": -0.01,
"quarter": 2,
"revenue_per_employee": 2164
},
{
"average_project_size": 137459,
"billable_hours_per_employee": 105,
"client_concentration": 0.21,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.74,
"gross_billings": 1409428,
"net_revenue": 1141789,
"new_client_acquisition": 5,
"organic_growth": 0.05,
"quarter": 3,
"revenue_per_employee": 2230
},
{
"average_project_size": 70209,
"billable_hours_per_employee": 150,
"client_concentration": 0.38,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.62,
"gross_billings": 1487928,
"net_revenue": 1176427,
"new_client_acquisition": 4,
"organic_growth": 0.15,
"quarter": 4,
"revenue_per_employee": 2298
}
],
"balance_sheet": [
{
"assets": 1396398,
"current_assets": 517111,
"current_liabilities": 411013,
"equity": 873298,
"fixed_assets": 879287,
"liabilities": 750435,
"long_term_liabilities": 339422,
"quarter": 1
},
{
"assets": 1420435,
"current_assets": 549819,
"current_liabilities": 361727,
"equity": 897241,
"fixed_assets": 870616,
"liabilities": 768368,
"long_term_liabilities": 406641,
"quarter": 2
},
{
"assets": 1444886,
"current_assets": 469727,
"current_liabilities": 384254,
"equity": 899166,
"fixed_assets": 975159,
"liabilities": 786729,
"long_term_liabilities": 402475,
"quarter": 3
},
{
"assets": 1469758,
"current_assets": 716140,
"current_liabilities": 400257,
"equity": 910433,
"fixed_assets": 753618,
"liabilities": 805528,
"long_term_liabilities": 405271,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 47338,
"financing_cash_flow": -181459,
"investing_cash_flow": -426396,
"net_cash_flow": -1091,
"operating_cash_flow": 275678,
"quarter": 1
},
{
"change_in_working_capital": 92713,
"financing_cash_flow": -165946,
"investing_cash_flow": -282607,
"net_cash_flow": -294430,
"operating_cash_flow": 289629,
"quarter": 2
},
{
"change_in_working_capital": 71958,
"financing_cash_flow": -37166,
"investing_cash_flow": -330885,
"net_cash_flow": 355551,
"operating_cash_flow": 321492,
"quarter": 3
},
{
"change_in_working_capital": -77623,
"financing_cash_flow": -118141,
"investing_cash_flow": -482336,
"net_cash_flow": -2882,
"operating_cash_flow": 300963,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7702266832235509,
"current_ratio": 1.2581378204582336,
"debt_to_equity_ratio": 0.8593114835943745,
"profit_margin": 0.2113676533620692,
"quarter": 1,
"return_on_assets": 0.16280100658981178,
"return_on_equity": 0.26031778384927023
},
{
"asset_turnover_ratio": 0.7801631190445181,
"current_ratio": 1.5199833023246814,
"debt_to_equity_ratio": 0.8563674642598811,
"profit_margin": 0.22124202853169772,
"quarter": 2,
"return_on_assets": 0.17260487104302555,
"return_on_equity": 0.2732532285082826
},
{
"asset_turnover_ratio": 0.7902277411505129,
"current_ratio": 1.2224388034997684,
"debt_to_equity_ratio": 0.8749541241550504,
"profit_margin": 0.2110801557906058,
"quarter": 3,
"return_on_assets": 0.16680139471210878,
"return_on_equity": 0.2680361579508122
},
{
"asset_turnover_ratio": 0.8004222463834182,
"current_ratio": 1.7892004387181235,
"debt_to_equity_ratio": 0.8847746072473208,
"profit_margin": 0.2092803038352571,
"quarter": 4,
"return_on_assets": 0.16751261091962077,
"return_on_equity": 0.27042407294111703
}
],
"income_statement": [
{
"depreciation": 48343,
"expenses": 759880,
"income_tax": 88328,
"marketing_expense": 92626,
"net_income": 315663,
"net_profit": 227335,
"operational_expense": 391255,
"product_revenue": 313507,
"quarter": 1,
"rd_expense": 124136,
"revenue": 1075543,
"salaries_expense": 269214,
"service_revenue": 762036
},
{
"depreciation": 44455,
"expenses": 784911,
"income_tax": 78086,
"marketing_expense": 85940,
"net_income": 323260,
"net_profit": 245174,
"operational_expense": 501008,
"product_revenue": 397545,
"quarter": 2,
"rd_expense": 123834,
"revenue": 1108171,
"salaries_expense": 317991,
"service_revenue": 710626
},
{
"depreciation": 80483,
"expenses": 810767,
"income_tax": 90013,
"marketing_expense": 142077,
"net_income": 331022,
"net_profit": 241009,
"operational_expense": 490327,
"product_revenue": 293134,
"quarter": 3,
"rd_expense": 118315,
"revenue": 1141789,
"salaries_expense": 358023,
"service_revenue": 848655
},
{
"depreciation": 54760,
"expenses": 837475,
"income_tax": 92749,
"marketing_expense": 143198,
"net_income": 338952,
"net_profit": 246203,
"operational_expense": 437740,
"product_revenue": 454301,
"quarter": 4,
"rd_expense": 103734,
"revenue": 1176427,
"salaries_expense": 312035,
"service_revenue": 722126
}
],
"market_conditions": {
"gdp_growth": [
0.01341092056423829,
0.022469071648732793,
0.020230597794793182,
0.014715834370426385
],
"inflation_rate": [
0.02229061467363667,
0.01938791293712646,
0.016593755494146482,
0.021601182638538097
],
"interest_rate": [
0.022769477031225872,
0.026973700337020953,
0.024145402758257144,
0.026219166538048125
],
"year": 2014
},
"random_event": {
"description": "Smith-Edwards Award Nomination in 2014",
"impact": -0.03,
"type": "Award Nomination"
},
"year": 2014
},
{
"advertising_kpis": [
{
"average_project_size": 182740,
"billable_hours_per_employee": 95,
"client_concentration": 0.2,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.77,
"gross_billings": 781560,
"net_revenue": 634663,
"new_client_acquisition": 4,
"organic_growth": -0.01,
"quarter": 1,
"revenue_per_employee": 1240
},
{
"average_project_size": 97769,
"billable_hours_per_employee": 124,
"client_concentration": 0.11,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.64,
"gross_billings": 832352,
"net_revenue": 649991,
"new_client_acquisition": 4,
"organic_growth": 0.12,
"quarter": 2,
"revenue_per_employee": 1270
},
{
"average_project_size": 176572,
"billable_hours_per_employee": 113,
"client_concentration": 0.1,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.78,
"gross_billings": 787761,
"net_revenue": 665689,
"new_client_acquisition": 2,
"organic_growth": 0.02,
"quarter": 3,
"revenue_per_employee": 1300
},
{
"average_project_size": 76340,
"billable_hours_per_employee": 139,
"client_concentration": 0.33,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.7,
"gross_billings": 836714,
"net_revenue": 681767,
"new_client_acquisition": 2,
"organic_growth": -0.02,
"quarter": 4,
"revenue_per_employee": 1332
}
],
"balance_sheet": [
{
"assets": 653005,
"current_assets": 255255,
"current_liabilities": 171539,
"equity": 495949,
"fixed_assets": 397750,
"liabilities": 306553,
"long_term_liabilities": 135014,
"quarter": 1
},
{
"assets": 673723,
"current_assets": 252043,
"current_liabilities": 160448,
"equity": 517037,
"fixed_assets": 421680,
"liabilities": 309078,
"long_term_liabilities": 148630,
"quarter": 2
},
{
"assets": 695098,
"current_assets": 321610,
"current_liabilities": 176754,
"equity": 535600,
"fixed_assets": 373488,
"liabilities": 311624,
"long_term_liabilities": 134870,
"quarter": 3
},
{
"assets": 717151,
"current_assets": 250324,
"current_liabilities": 147818,
"equity": 555666,
"fixed_assets": 466827,
"liabilities": 314190,
"long_term_liabilities": 166372,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -58102,
"financing_cash_flow": -137926,
"investing_cash_flow": -490320,
"net_cash_flow": -263032,
"operating_cash_flow": 183660,
"quarter": 1
},
{
"change_in_working_capital": 84804,
"financing_cash_flow": -8483,
"investing_cash_flow": -214620,
"net_cash_flow": 76614,
"operating_cash_flow": 176346,
"quarter": 2
},
{
"change_in_working_capital": 19347,
"financing_cash_flow": 38666,
"investing_cash_flow": -103961,
"net_cash_flow": 75769,
"operating_cash_flow": 180674,
"quarter": 3
},
{
"change_in_working_capital": 24706,
"financing_cash_flow": 119154,
"investing_cash_flow": -465766,
"net_cash_flow": -85359,
"operating_cash_flow": 195572,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9719113942465984,
"current_ratio": 1.4880289613440676,
"debt_to_equity_ratio": 0.6181139592982343,
"profit_margin": 0.23555335666330005,
"quarter": 1,
"return_on_assets": 0.22893699129409423,
"return_on_equity": 0.3014362363872092
},
{
"asset_turnover_ratio": 0.9647748406986254,
"current_ratio": 1.5708703131232549,
"debt_to_equity_ratio": 0.597787005572135,
"profit_margin": 0.2344524770342974,
"quarter": 2,
"return_on_assets": 0.2261938511821624,
"return_on_equity": 0.2947409953252862
},
{
"asset_turnover_ratio": 0.9576908579797381,
"current_ratio": 1.819534494268871,
"debt_to_equity_ratio": 0.5818222554144884,
"profit_margin": 0.22852413063758,
"quarter": 3,
"return_on_assets": 0.21885547073937775,
"return_on_equity": 0.2840291262135922
},
{
"asset_turnover_ratio": 0.9506603211875881,
"current_ratio": 1.693460877565655,
"debt_to_equity_ratio": 0.5654295925969918,
"profit_margin": 0.22398414707664055,
"quarter": 4,
"return_on_assets": 0.21293284120080708,
"return_on_equity": 0.2748143669038595
}
],
"income_statement": [
{
"depreciation": 34163,
"expenses": 439784,
"income_tax": 45382,
"marketing_expense": 79766,
"net_income": 194879,
"net_profit": 149497,
"operational_expense": 241465,
"product_revenue": 237544,
"quarter": 1,
"rd_expense": 53221,
"revenue": 634663,
"salaries_expense": 192629,
"service_revenue": 397119
},
{
"depreciation": 23954,
"expenses": 451602,
"income_tax": 45997,
"marketing_expense": 83319,
"net_income": 198389,
"net_profit": 152392,
"operational_expense": 238847,
"product_revenue": 194052,
"quarter": 2,
"rd_expense": 63955,
"revenue": 649991,
"salaries_expense": 146262,
"service_revenue": 455939
},
{
"depreciation": 28548,
"expenses": 463738,
"income_tax": 49825,
"marketing_expense": 60156,
"net_income": 201951,
"net_profit": 152126,
"operational_expense": 255197,
"product_revenue": 175835,
"quarter": 3,
"rd_expense": 75072,
"revenue": 665689,
"salaries_expense": 231390,
"service_revenue": 489854
},
{
"depreciation": 42867,
"expenses": 476200,
"income_tax": 52862,
"marketing_expense": 72103,
"net_income": 205567,
"net_profit": 152705,
"operational_expense": 243014,
"product_revenue": 249907,
"quarter": 4,
"rd_expense": 64661,
"revenue": 681767,
"salaries_expense": 174503,
"service_revenue": 431860
}
],
"market_conditions": {
"gdp_growth": [
0.0046379428058249544,
0.01208120216808717,
0.004460679008118437,
0.009745129645884917
],
"inflation_rate": [
0.01941652005714239,
0.02204015500164321,
0.015306400514875008,
0.018876264293390305
],
"interest_rate": [
0.029149188354534544,
0.022224287764802092,
0.031099104637849814,
0.030669928673157577
],
"year": 2015
},
"random_event": null,
"year": 2015
},
{
"advertising_kpis": [
{
"average_project_size": 91154,
"billable_hours_per_employee": 128,
"client_concentration": 0.12,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.73,
"gross_billings": 4373348,
"net_revenue": 3868041,
"new_client_acquisition": 3,
"organic_growth": 0.02,
"quarter": 1,
"revenue_per_employee": 7555
},
{
"average_project_size": 143263,
"billable_hours_per_employee": 113,
"client_concentration": 0.32,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.78,
"gross_billings": 4429234,
"net_revenue": 3943715,
"new_client_acquisition": 2,
"organic_growth": 0.02,
"quarter": 2,
"revenue_per_employee": 7703
},
{
"average_project_size": 104658,
"billable_hours_per_employee": 135,
"client_concentration": 0.26,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.69,
"gross_billings": 5190847,
"net_revenue": 4020869,
"new_client_acquisition": 3,
"organic_growth": 0.13,
"quarter": 3,
"revenue_per_employee": 7853
},
{
"average_project_size": 174625,
"billable_hours_per_employee": 158,
"client_concentration": 0.27,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.66,
"gross_billings": 4836900,
"net_revenue": 4099533,
"new_client_acquisition": 2,
"organic_growth": 0.06,
"quarter": 4,
"revenue_per_employee": 8007
}
],
"balance_sheet": [
{
"assets": 4168125,
"current_assets": 1520379,
"current_liabilities": 1078881,
"equity": 2949215,
"fixed_assets": 2647746,
"liabilities": 1926570,
"long_term_liabilities": 847689,
"quarter": 1
},
{
"assets": 4239210,
"current_assets": 1879951,
"current_liabilities": 899738,
"equity": 3084854,
"fixed_assets": 2359259,
"liabilities": 1971828,
"long_term_liabilities": 1072090,
"quarter": 2
},
{
"assets": 4311507,
"current_assets": 1960046,
"current_liabilities": 899257,
"equity": 3063127,
"fixed_assets": 2351461,
"liabilities": 2018149,
"long_term_liabilities": 1118892,
"quarter": 3
},
{
"assets": 4385037,
"current_assets": 1369759,
"current_liabilities": 852092,
"equity": 3166150,
"fixed_assets": 3015278,
"liabilities": 2065558,
"long_term_liabilities": 1213466,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 27962,
"financing_cash_flow": 19189,
"investing_cash_flow": -464082,
"net_cash_flow": 462498,
"operating_cash_flow": 897506,
"quarter": 1
},
{
"change_in_working_capital": -81663,
"financing_cash_flow": 82625,
"investing_cash_flow": -143740,
"net_cash_flow": 687064,
"operating_cash_flow": 1019849,
"quarter": 2
},
{
"change_in_working_capital": -7030,
"financing_cash_flow": -46210,
"investing_cash_flow": -213537,
"net_cash_flow": 723976,
"operating_cash_flow": 932862,
"quarter": 3
},
{
"change_in_working_capital": -42217,
"financing_cash_flow": -120021,
"investing_cash_flow": -104867,
"net_cash_flow": 654303,
"operating_cash_flow": 1012371,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9280050382366172,
"current_ratio": 1.409218440217225,
"debt_to_equity_ratio": 0.6532484067794312,
"profit_margin": 0.18295049095911858,
"quarter": 1,
"return_on_assets": 0.16977897735792472,
"return_on_equity": 0.23994859649093064
},
{
"asset_turnover_ratio": 0.9302947954925564,
"current_ratio": 2.0894427044317347,
"debt_to_equity_ratio": 0.639196538961001,
"profit_margin": 0.2072847556174825,
"quarter": 2,
"return_on_assets": 0.19283592933589042,
"return_on_equity": 0.2649953612067216
},
{
"asset_turnover_ratio": 0.932590159310886,
"current_ratio": 2.179628293135333,
"debt_to_equity_ratio": 0.6588525385986281,
"profit_margin": 0.191443441703771,
"quarter": 3,
"return_on_assets": 0.1785382697975441,
"return_on_equity": 0.2513016926820207
},
{
"asset_turnover_ratio": 0.9348913133458167,
"current_ratio": 1.6075247743201437,
"debt_to_equity_ratio": 0.6523879159231243,
"profit_margin": 0.20652864606773502,
"quarter": 4,
"return_on_assets": 0.19308183716579813,
"return_on_equity": 0.26741342008432956
}
],
"income_statement": [
{
"depreciation": 189846,
"expenses": 2862555,
"income_tax": 297826,
"marketing_expense": 497789,
"net_income": 1005486,
"net_profit": 707660,
"operational_expense": 1634490,
"product_revenue": 1245563,
"quarter": 1,
"rd_expense": 325639,
"revenue": 3868041,
"salaries_expense": 1413353,
"service_revenue": 2622478
},
{
"depreciation": 202377,
"expenses": 2895859,
"income_tax": 230384,
"marketing_expense": 307519,
"net_income": 1047856,
"net_profit": 817472,
"operational_expense": 1796530,
"product_revenue": 1509056,
"quarter": 2,
"rd_expense": 394687,
"revenue": 3943715,
"salaries_expense": 1276161,
"service_revenue": 2434659
},
{
"depreciation": 163093,
"expenses": 2929550,
"income_tax": 321550,
"marketing_expense": 347863,
"net_income": 1091319,
"net_profit": 769769,
"operational_expense": 1859267,
"product_revenue": 1440609,
"quarter": 3,
"rd_expense": 564563,
"revenue": 4020869,
"salaries_expense": 1182238,
"service_revenue": 2580260
},
{
"depreciation": 165700,
"expenses": 2963634,
"income_tax": 289228,
"marketing_expense": 518109,
"net_income": 1135899,
"net_profit": 846671,
"operational_expense": 1632486,
"product_revenue": 897898,
"quarter": 4,
"rd_expense": 443144,
"revenue": 4099533,
"salaries_expense": 1345186,
"service_revenue": 3201635
}
],
"market_conditions": {
"gdp_growth": [
0.017069043160338287,
0.013929748825231554,
0.009353843652807524,
0.014978558898191623
],
"inflation_rate": [
0.018968866256658435,
0.015819186184637277,
0.010921144841697594,
0.017690457753035998
],
"interest_rate": [
0.04384503993166755,
0.04169424987474902,
0.037238511745150804,
0.04389388613694266
],
"year": 2016
},
"random_event": null,
"year": 2016
},
{
"advertising_kpis": [
{
"average_project_size": 193311,
"billable_hours_per_employee": 82,
"client_concentration": 0.28,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.8,
"gross_billings": 1718979,
"net_revenue": 1478012,
"new_client_acquisition": 4,
"organic_growth": 0.11,
"quarter": 1,
"revenue_per_employee": 2887
},
{
"average_project_size": 110112,
"billable_hours_per_employee": 142,
"client_concentration": 0.23,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.68,
"gross_billings": 1980522,
"net_revenue": 1544784,
"new_client_acquisition": 1,
"organic_growth": 0.02,
"quarter": 2,
"revenue_per_employee": 3017
},
{
"average_project_size": 147898,
"billable_hours_per_employee": 151,
"client_concentration": 0.12,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.62,
"gross_billings": 1811773,
"net_revenue": 1614574,
"new_client_acquisition": 4,
"organic_growth": 0.12,
"quarter": 3,
"revenue_per_employee": 3153
},
{
"average_project_size": 59331,
"billable_hours_per_employee": 143,
"client_concentration": 0.15,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.62,
"gross_billings": 1931627,
"net_revenue": 1687517,
"new_client_acquisition": 4,
"organic_growth": 0.11,
"quarter": 4,
"revenue_per_employee": 3296
}
],
"balance_sheet": [
{
"assets": 1646657,
"current_assets": 553900,
"current_liabilities": 441935,
"equity": 960650,
"fixed_assets": 1092757,
"liabilities": 903765,
"long_term_liabilities": 461830,
"quarter": 1
},
{
"assets": 1672971,
"current_assets": 653780,
"current_liabilities": 518047,
"equity": 995699,
"fixed_assets": 1019191,
"liabilities": 922734,
"long_term_liabilities": 404687,
"quarter": 2
},
{
"assets": 1699706,
"current_assets": 823054,
"current_liabilities": 389706,
"equity": 1001613,
"fixed_assets": 876652,
"liabilities": 942101,
"long_term_liabilities": 552395,
"quarter": 3
},
{
"assets": 1726868,
"current_assets": 691335,
"current_liabilities": 559370,
"equity": 1021708,
"fixed_assets": 1035533,
"liabilities": 961875,
"long_term_liabilities": 402505,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 63352,
"financing_cash_flow": 149642,
"investing_cash_flow": -203273,
"net_cash_flow": 120558,
"operating_cash_flow": 319956,
"quarter": 1
},
{
"change_in_working_capital": -53990,
"financing_cash_flow": -120129,
"investing_cash_flow": -350614,
"net_cash_flow": 9338,
"operating_cash_flow": 314783,
"quarter": 2
},
{
"change_in_working_capital": 40738,
"financing_cash_flow": 23773,
"investing_cash_flow": -101084,
"net_cash_flow": -231980,
"operating_cash_flow": 334158,
"quarter": 3
},
{
"change_in_working_capital": -91459,
"financing_cash_flow": -69526,
"investing_cash_flow": -256284,
"net_cash_flow": 44545,
"operating_cash_flow": 387271,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8975834068661537,
"current_ratio": 1.2533517372464276,
"debt_to_equity_ratio": 0.9407848852339562,
"profit_margin": 0.1473316860756205,
"quarter": 1,
"return_on_assets": 0.1322424767270901,
"return_on_equity": 0.22667777025971997
},
{
"asset_turnover_ratio": 0.9233776317700666,
"current_ratio": 1.2620090455113147,
"debt_to_equity_ratio": 0.9267198219542251,
"profit_margin": 0.15889729567369937,
"quarter": 2,
"return_on_assets": 0.14672220857384857,
"return_on_equity": 0.24652229237952433
},
{
"asset_turnover_ratio": 0.9499136909559653,
"current_ratio": 2.1119869850605326,
"debt_to_equity_ratio": 0.9405838382688723,
"profit_margin": 0.15112840910357778,
"quarter": 3,
"return_on_assets": 0.1435589448998827,
"return_on_equity": 0.24361504892608224
},
{
"asset_turnover_ratio": 0.977212502634828,
"current_ratio": 1.2359171925559111,
"debt_to_equity_ratio": 0.941438258289061,
"profit_margin": 0.15212587488007528,
"quarter": 4,
"return_on_assets": 0.14865930690707108,
"return_on_equity": 0.2512606341537895
}
],
"income_statement": [
{
"depreciation": 102198,
"expenses": 1172299,
"income_tax": 87955,
"marketing_expense": 127625,
"net_income": 305713,
"net_profit": 217758,
"operational_expense": 591028,
"product_revenue": 422911,
"quarter": 1,
"rd_expense": 231263,
"revenue": 1478012,
"salaries_expense": 449316,
"service_revenue": 1055101
},
{
"depreciation": 69321,
"expenses": 1228815,
"income_tax": 70507,
"marketing_expense": 150543,
"net_income": 315969,
"net_profit": 245462,
"operational_expense": 701192,
"product_revenue": 442584,
"quarter": 2,
"rd_expense": 162461,
"revenue": 1544784,
"salaries_expense": 467345,
"service_revenue": 1102200
},
{
"depreciation": 90150,
"expenses": 1288056,
"income_tax": 82510,
"marketing_expense": 169041,
"net_income": 326518,
"net_profit": 244008,
"operational_expense": 885919,
"product_revenue": 436675,
"quarter": 3,
"rd_expense": 159978,
"revenue": 1614574,
"salaries_expense": 628729,
"service_revenue": 1177899
},
{
"depreciation": 130556,
"expenses": 1350154,
"income_tax": 80648,
"marketing_expense": 226480,
"net_income": 337363,
"net_profit": 256715,
"operational_expense": 793945,
"product_revenue": 451618,
"quarter": 4,
"rd_expense": 211929,
"revenue": 1687517,
"salaries_expense": 523813,
"service_revenue": 1235899
}
],
"market_conditions": {
"gdp_growth": [
0.019189946506711783,
0.021642333379881026,
0.01464420705641747,
0.025967691759697605
],
"inflation_rate": [
0.02221950611044343,
0.01386137580579351,
0.01848130545193642,
0.02029476467537578
],
"interest_rate": [
0.032138056696802995,
0.0357161534754101,
0.032366898165524745,
0.03243583686076802
],
"year": 2017
},
"random_event": null,
"year": 2017
}
] |
{
"advertising_type": "Social Media Campaigns",
"financial_health": "Excellent",
"founding_year": 2008,
"industry": "Advertising",
"location": "Allenstad",
"name": "Bolton Inc",
"num_employees": 115,
"region": "North America",
"revenue_size": "Medium",
"website": "www.boltoninc.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 173588,
"billable_hours_per_employee": 136,
"client_concentration": 0.34,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.74,
"gross_billings": 8878484,
"net_revenue": 7942862,
"new_client_acquisition": 4,
"organic_growth": -0.03,
"quarter": 1,
"revenue_per_employee": 69068
},
{
"average_project_size": 191321,
"billable_hours_per_employee": 122,
"client_concentration": 0.33,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.76,
"gross_billings": 9389704,
"net_revenue": 8098469,
"new_client_acquisition": 2,
"organic_growth": 0.07,
"quarter": 2,
"revenue_per_employee": 70421
},
{
"average_project_size": 171245,
"billable_hours_per_employee": 119,
"client_concentration": 0.2,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.65,
"gross_billings": 9750342,
"net_revenue": 8257125,
"new_client_acquisition": 1,
"organic_growth": 0.03,
"quarter": 3,
"revenue_per_employee": 71801
},
{
"average_project_size": 120608,
"billable_hours_per_employee": 155,
"client_concentration": 0.31,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.64,
"gross_billings": 9995615,
"net_revenue": 8418889,
"new_client_acquisition": 5,
"organic_growth": 0.05,
"quarter": 4,
"revenue_per_employee": 73208
}
],
"balance_sheet": [
{
"assets": 9869206,
"current_assets": 4177578,
"current_liabilities": 1858225,
"equity": 7286751,
"fixed_assets": 5691628,
"liabilities": 3993122,
"long_term_liabilities": 2134897,
"quarter": 1
},
{
"assets": 10047728,
"current_assets": 3210555,
"current_liabilities": 2359324,
"equity": 7441539,
"fixed_assets": 6837173,
"liabilities": 4030327,
"long_term_liabilities": 1671003,
"quarter": 2
},
{
"assets": 10229479,
"current_assets": 4456403,
"current_liabilities": 2260313,
"equity": 7799347,
"fixed_assets": 5773076,
"liabilities": 4067879,
"long_term_liabilities": 1807566,
"quarter": 3
},
{
"assets": 10414517,
"current_assets": 4460267,
"current_liabilities": 1926440,
"equity": 7858299,
"fixed_assets": 5954250,
"liabilities": 4105781,
"long_term_liabilities": 2179341,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 92992,
"financing_cash_flow": -186519,
"investing_cash_flow": -116765,
"net_cash_flow": 1759848,
"operating_cash_flow": 1961446,
"quarter": 1
},
{
"change_in_working_capital": 84063,
"financing_cash_flow": -30795,
"investing_cash_flow": -404116,
"net_cash_flow": 1588885,
"operating_cash_flow": 1852638,
"quarter": 2
},
{
"change_in_working_capital": -78933,
"financing_cash_flow": 101960,
"investing_cash_flow": -163487,
"net_cash_flow": 1697878,
"operating_cash_flow": 2021382,
"quarter": 3
},
{
"change_in_working_capital": -79149,
"financing_cash_flow": -61243,
"investing_cash_flow": -204630,
"net_cash_flow": 1586603,
"operating_cash_flow": 2050079,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8048126667940663,
"current_ratio": 2.2481550942431623,
"debt_to_equity_ratio": 0.547997591793654,
"profit_margin": 0.17760185182620572,
"quarter": 1,
"return_on_assets": 0.14293621999581324,
"return_on_equity": 0.19359341358034604
},
{
"asset_turnover_ratio": 0.806000023089797,
"current_ratio": 1.3607944479011784,
"debt_to_equity_ratio": 0.5415985859914193,
"profit_margin": 0.17585274451257393,
"quarter": 2,
"return_on_assets": 0.14173731613753876,
"return_on_equity": 0.19137681063016668
},
{
"asset_turnover_ratio": 0.8071892028909782,
"current_ratio": 1.9715866784821394,
"debt_to_equity_ratio": 0.521566613204926,
"profit_margin": 0.1983434912272734,
"quarter": 3,
"return_on_assets": 0.16010072458235655,
"return_on_equity": 0.20998514362804988
},
{
"asset_turnover_ratio": 0.8083801677984682,
"current_ratio": 2.3152898610909243,
"debt_to_equity_ratio": 0.522477065329278,
"profit_margin": 0.1840578964754138,
"quarter": 4,
"return_on_assets": 0.1487887532374281,
"return_on_equity": 0.19718809375922194
}
],
"income_statement": [
{
"depreciation": 550779,
"expenses": 5976182,
"income_tax": 556013,
"marketing_expense": 834181,
"net_income": 1966680,
"net_profit": 1410667,
"operational_expense": 2988565,
"product_revenue": 2481966,
"quarter": 1,
"rd_expense": 1143318,
"revenue": 7942862,
"salaries_expense": 2819718,
"service_revenue": 5460896
},
{
"depreciation": 428500,
"expenses": 6069249,
"income_tax": 605082,
"marketing_expense": 868647,
"net_income": 2029220,
"net_profit": 1424138,
"operational_expense": 3224520,
"product_revenue": 3220337,
"quarter": 2,
"rd_expense": 1148554,
"revenue": 8098469,
"salaries_expense": 2303095,
"service_revenue": 4878132
},
{
"depreciation": 383635,
"expenses": 6163766,
"income_tax": 455612,
"marketing_expense": 626960,
"net_income": 2093359,
"net_profit": 1637747,
"operational_expense": 3950433,
"product_revenue": 1823226,
"quarter": 3,
"rd_expense": 717931,
"revenue": 8257125,
"salaries_expense": 1884800,
"service_revenue": 6433899
},
{
"depreciation": 500516,
"expenses": 6259755,
"income_tax": 609571,
"marketing_expense": 764581,
"net_income": 2159134,
"net_profit": 1549563,
"operational_expense": 3703029,
"product_revenue": 2673195,
"quarter": 4,
"rd_expense": 948280,
"revenue": 8418889,
"salaries_expense": 2601538,
"service_revenue": 5745694
}
],
"market_conditions": {
"gdp_growth": [
0.011542290521134878,
0.012999242842676763,
0.01059846249524351,
0.009466023481501981
],
"inflation_rate": [
0.009554703378233508,
0.010401789250226487,
0.015148565365197677,
0.008876866705348818
],
"interest_rate": [
0.03431140592457369,
0.039638668814039525,
0.03799138539345929,
0.03670474634587312
],
"year": 2008
},
"random_event": null,
"year": 2008
},
{
"advertising_kpis": [
{
"average_project_size": 100913,
"billable_hours_per_employee": 114,
"client_concentration": 0.18,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.77,
"gross_billings": 7296327,
"net_revenue": 6536544,
"new_client_acquisition": 1,
"organic_growth": 0.11,
"quarter": 1,
"revenue_per_employee": 56840
},
{
"average_project_size": 69133,
"billable_hours_per_employee": 131,
"client_concentration": 0.36,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.78,
"gross_billings": 7700676,
"net_revenue": 6740033,
"new_client_acquisition": 3,
"organic_growth": 0.14,
"quarter": 2,
"revenue_per_employee": 58609
},
{
"average_project_size": 196654,
"billable_hours_per_employee": 89,
"client_concentration": 0.31,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.74,
"gross_billings": 8961038,
"net_revenue": 6949857,
"new_client_acquisition": 1,
"organic_growth": 0.05,
"quarter": 3,
"revenue_per_employee": 60434
},
{
"average_project_size": 122571,
"billable_hours_per_employee": 131,
"client_concentration": 0.37,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.69,
"gross_billings": 9167668,
"net_revenue": 7166214,
"new_client_acquisition": 2,
"organic_growth": 0.01,
"quarter": 4,
"revenue_per_employee": 62315
}
],
"balance_sheet": [
{
"assets": 9291350,
"current_assets": 3447526,
"current_liabilities": 2295162,
"equity": 5546774,
"fixed_assets": 5843824,
"liabilities": 5536207,
"long_term_liabilities": 3241045,
"quarter": 1
},
{
"assets": 9549328,
"current_assets": 4350688,
"current_liabilities": 3012680,
"equity": 5924455,
"fixed_assets": 5198640,
"liabilities": 5650891,
"long_term_liabilities": 2638211,
"quarter": 2
},
{
"assets": 9814469,
"current_assets": 3509583,
"current_liabilities": 2549895,
"equity": 6200733,
"fixed_assets": 6304886,
"liabilities": 5767950,
"long_term_liabilities": 3218055,
"quarter": 3
},
{
"assets": 10086971,
"current_assets": 4463504,
"current_liabilities": 2729172,
"equity": 6490700,
"fixed_assets": 5623467,
"liabilities": 5887434,
"long_term_liabilities": 3158262,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -76955,
"financing_cash_flow": -96084,
"investing_cash_flow": -418613,
"net_cash_flow": 1870938,
"operating_cash_flow": 2086668,
"quarter": 1
},
{
"change_in_working_capital": 22267,
"financing_cash_flow": 133489,
"investing_cash_flow": -174538,
"net_cash_flow": 2075824,
"operating_cash_flow": 2254607,
"quarter": 2
},
{
"change_in_working_capital": -8774,
"financing_cash_flow": 12301,
"investing_cash_flow": -417295,
"net_cash_flow": 1834251,
"operating_cash_flow": 2502758,
"quarter": 3
},
{
"change_in_working_capital": 63646,
"financing_cash_flow": -164405,
"investing_cash_flow": -381563,
"net_cash_flow": 2233234,
"operating_cash_flow": 2533159,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7035085321293462,
"current_ratio": 1.502083948758301,
"debt_to_equity_ratio": 0.9980949286918847,
"profit_margin": 0.274094536807218,
"quarter": 1,
"return_on_assets": 0.19282784525391897,
"return_on_equity": 0.32300414619380563
},
{
"asset_turnover_ratio": 0.7058122833355395,
"current_ratio": 1.4441254962359096,
"debt_to_equity_ratio": 0.9538246134032582,
"profit_margin": 0.3005946706789121,
"quarter": 2,
"return_on_assets": 0.2121634108703775,
"return_on_equity": 0.34197542221183214
},
{
"asset_turnover_ratio": 0.7081235877356177,
"current_ratio": 1.3763637326242846,
"debt_to_equity_ratio": 0.9302045419468956,
"profit_margin": 0.30996522662264847,
"quarter": 3,
"return_on_assets": 0.21949368834931365,
"return_on_equity": 0.3474127978095493
},
{
"asset_turnover_ratio": 0.7104426095802199,
"current_ratio": 1.6354791856284616,
"debt_to_equity_ratio": 0.9070568659774755,
"profit_margin": 0.31971735703120224,
"quarter": 4,
"return_on_assets": 0.22714083345733818,
"return_on_equity": 0.352991664997612
}
],
"income_statement": [
{
"depreciation": 295037,
"expenses": 3995031,
"income_tax": 749882,
"marketing_expense": 611673,
"net_income": 2541513,
"net_profit": 1791631,
"operational_expense": 2506070,
"product_revenue": 2403371,
"quarter": 1,
"rd_expense": 437445,
"revenue": 6536544,
"salaries_expense": 1593710,
"service_revenue": 4133173
},
{
"depreciation": 228589,
"expenses": 4083590,
"income_tax": 630425,
"marketing_expense": 703034,
"net_income": 2656443,
"net_profit": 2026018,
"operational_expense": 2136592,
"product_revenue": 1609402,
"quarter": 2,
"rd_expense": 576014,
"revenue": 6740033,
"salaries_expense": 1545880,
"service_revenue": 5130631
},
{
"depreciation": 348544,
"expenses": 4174112,
"income_tax": 621531,
"marketing_expense": 639711,
"net_income": 2775745,
"net_profit": 2154214,
"operational_expense": 2125133,
"product_revenue": 2604196,
"quarter": 3,
"rd_expense": 689862,
"revenue": 6949857,
"salaries_expense": 1472739,
"service_revenue": 4345661
},
{
"depreciation": 241996,
"expenses": 4266641,
"income_tax": 608410,
"marketing_expense": 477060,
"net_income": 2899573,
"net_profit": 2291163,
"operational_expense": 2548765,
"product_revenue": 1938372,
"quarter": 4,
"rd_expense": 539810,
"revenue": 7166214,
"salaries_expense": 1384837,
"service_revenue": 5227842
}
],
"market_conditions": {
"gdp_growth": [
0.02742557942586258,
0.019031878447435865,
0.014290801577560882,
0.018371089749838997
],
"inflation_rate": [
0.014865256913503141,
0.016010285803521283,
0.013402759665068995,
0.009070959944295376
],
"interest_rate": [
0.034541358269774454,
0.035722220317396206,
0.028615149293687914,
0.03194759604864507
],
"year": 2009
},
"random_event": null,
"year": 2009
},
{
"advertising_kpis": [
{
"average_project_size": 187893,
"billable_hours_per_employee": 141,
"client_concentration": 0.22,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.67,
"gross_billings": 6997205,
"net_revenue": 6085957,
"new_client_acquisition": 1,
"organic_growth": -0.04,
"quarter": 1,
"revenue_per_employee": 52921
},
{
"average_project_size": 175176,
"billable_hours_per_employee": 144,
"client_concentration": 0.24,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.68,
"gross_billings": 7028126,
"net_revenue": 6333871,
"new_client_acquisition": 4,
"organic_growth": -0.05,
"quarter": 2,
"revenue_per_employee": 55077
},
{
"average_project_size": 119315,
"billable_hours_per_employee": 159,
"client_concentration": 0.18,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.74,
"gross_billings": 7738000,
"net_revenue": 6591884,
"new_client_acquisition": 3,
"organic_growth": 0.13,
"quarter": 3,
"revenue_per_employee": 57321
},
{
"average_project_size": 66259,
"billable_hours_per_employee": 124,
"client_concentration": 0.21,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.66,
"gross_billings": 8894473,
"net_revenue": 6860407,
"new_client_acquisition": 2,
"organic_growth": 0,
"quarter": 4,
"revenue_per_employee": 59656
}
],
"balance_sheet": [
{
"assets": 7950636,
"current_assets": 2901215,
"current_liabilities": 1324613,
"equity": 6467070,
"fixed_assets": 5049421,
"liabilities": 3234982,
"long_term_liabilities": 1910369,
"quarter": 1
},
{
"assets": 8190566,
"current_assets": 3400197,
"current_liabilities": 1920860,
"equity": 6675092,
"fixed_assets": 4790369,
"liabilities": 3263030,
"long_term_liabilities": 1342170,
"quarter": 2
},
{
"assets": 8437737,
"current_assets": 3835329,
"current_liabilities": 1723076,
"equity": 6968930,
"fixed_assets": 4602408,
"liabilities": 3291320,
"long_term_liabilities": 1568244,
"quarter": 3
},
{
"assets": 8692366,
"current_assets": 4274298,
"current_liabilities": 1357741,
"equity": 7354803,
"fixed_assets": 4418068,
"liabilities": 3319856,
"long_term_liabilities": 1962115,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -1249,
"financing_cash_flow": -75203,
"investing_cash_flow": -322678,
"net_cash_flow": 1461647,
"operating_cash_flow": 1948264,
"quarter": 1
},
{
"change_in_working_capital": -75727,
"financing_cash_flow": 11029,
"investing_cash_flow": -425130,
"net_cash_flow": 1328684,
"operating_cash_flow": 1955958,
"quarter": 2
},
{
"change_in_working_capital": -23311,
"financing_cash_flow": 162181,
"investing_cash_flow": -365696,
"net_cash_flow": 1833706,
"operating_cash_flow": 2075301,
"quarter": 3
},
{
"change_in_working_capital": 90236,
"financing_cash_flow": 25712,
"investing_cash_flow": -312257,
"net_cash_flow": 1782701,
"operating_cash_flow": 2318175,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7654679449543408,
"current_ratio": 2.1902359406105782,
"debt_to_equity_ratio": 0.5002237489311233,
"profit_margin": 0.28777988408396576,
"quarter": 1,
"return_on_assets": 0.22028627646895166,
"return_on_equity": 0.2708206343831132
},
{
"asset_turnover_ratio": 0.7733129798355816,
"current_ratio": 1.7701430609206292,
"debt_to_equity_ratio": 0.488836708168217,
"profit_margin": 0.2759064717295316,
"quarter": 2,
"return_on_assets": 0.2133620558090857,
"return_on_equity": 0.2618025339575844
},
{
"asset_turnover_ratio": 0.7812383818078236,
"current_ratio": 2.2258617727830927,
"debt_to_equity_ratio": 0.4722848414318984,
"profit_margin": 0.276478317883021,
"quarter": 3,
"return_on_assets": 0.21599547366788038,
"return_on_equity": 0.2615197741977606
},
{
"asset_turnover_ratio": 0.7892450686038761,
"current_ratio": 3.1480952552806465,
"debt_to_equity_ratio": 0.45138612142296675,
"profit_margin": 0.28894685111247775,
"quarter": 4,
"return_on_assets": 0.22804987732914145,
"return_on_equity": 0.2695236024676664
}
],
"income_statement": [
{
"depreciation": 196848,
"expenses": 3733983,
"income_tax": 600558,
"marketing_expense": 548661,
"net_income": 2351974,
"net_profit": 1751416,
"operational_expense": 2117964,
"product_revenue": 1443926,
"quarter": 1,
"rd_expense": 515828,
"revenue": 6085957,
"salaries_expense": 1590252,
"service_revenue": 4642031
},
{
"depreciation": 208402,
"expenses": 3876706,
"income_tax": 709609,
"marketing_expense": 573470,
"net_income": 2457165,
"net_profit": 1747556,
"operational_expense": 2229611,
"product_revenue": 1971631,
"quarter": 2,
"rd_expense": 768226,
"revenue": 6333871,
"salaries_expense": 1351692,
"service_revenue": 4362240
},
{
"depreciation": 252788,
"expenses": 4024884,
"income_tax": 744487,
"marketing_expense": 531096,
"net_income": 2567000,
"net_profit": 1822513,
"operational_expense": 2751432,
"product_revenue": 2042778,
"quarter": 3,
"rd_expense": 479886,
"revenue": 6591884,
"salaries_expense": 1582457,
"service_revenue": 4549106
},
{
"depreciation": 335882,
"expenses": 4178727,
"income_tax": 699387,
"marketing_expense": 654781,
"net_income": 2681680,
"net_profit": 1982293,
"operational_expense": 2419426,
"product_revenue": 2577357,
"quarter": 4,
"rd_expense": 583516,
"revenue": 6860407,
"salaries_expense": 1561658,
"service_revenue": 4283050
}
],
"market_conditions": {
"gdp_growth": [
0.011646963370082962,
0.021960723724984893,
0.022273365345377986,
0.01579884573730269
],
"inflation_rate": [
0.008388417190376862,
0.013595446307993735,
0.012240110294110752,
0.01635759115865506
],
"interest_rate": [
0.027097945379227037,
0.026478222544695,
0.020308946260428635,
0.02390412747676143
],
"year": 2010
},
"random_event": null,
"year": 2010
},
{
"advertising_kpis": [
{
"average_project_size": 138682,
"billable_hours_per_employee": 139,
"client_concentration": 0.14,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.61,
"gross_billings": 23865550,
"net_revenue": 18535388,
"new_client_acquisition": 3,
"organic_growth": 0.14,
"quarter": 1,
"revenue_per_employee": 161177
},
{
"average_project_size": 91046,
"billable_hours_per_employee": 121,
"client_concentration": 0.3,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.65,
"gross_billings": 22291711,
"net_revenue": 18934006,
"new_client_acquisition": 5,
"organic_growth": 0.06,
"quarter": 2,
"revenue_per_employee": 164644
},
{
"average_project_size": 157253,
"billable_hours_per_employee": 124,
"client_concentration": 0.13,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.75,
"gross_billings": 21746267,
"net_revenue": 19341197,
"new_client_acquisition": 1,
"organic_growth": 0.13,
"quarter": 3,
"revenue_per_employee": 168184
},
{
"average_project_size": 129934,
"billable_hours_per_employee": 86,
"client_concentration": 0.34,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.61,
"gross_billings": 22680791,
"net_revenue": 19757146,
"new_client_acquisition": 5,
"organic_growth": 0.07,
"quarter": 4,
"revenue_per_employee": 171801
}
],
"balance_sheet": [
{
"assets": 20228670,
"current_assets": 6454432,
"current_liabilities": 4945870,
"equity": 13832844,
"fixed_assets": 13774238,
"liabilities": 10535557,
"long_term_liabilities": 5589687,
"quarter": 1
},
{
"assets": 20745503,
"current_assets": 7170405,
"current_liabilities": 4285134,
"equity": 14006875,
"fixed_assets": 13575098,
"liabilities": 10618151,
"long_term_liabilities": 6333017,
"quarter": 2
},
{
"assets": 21275540,
"current_assets": 9009124,
"current_liabilities": 5079877,
"equity": 14879994,
"fixed_assets": 12266416,
"liabilities": 10701392,
"long_term_liabilities": 5621515,
"quarter": 3
},
{
"assets": 21819119,
"current_assets": 7972129,
"current_liabilities": 5903210,
"equity": 15079948,
"fixed_assets": 13846990,
"liabilities": 10785285,
"long_term_liabilities": 4882075,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -86463,
"financing_cash_flow": -131251,
"investing_cash_flow": -136039,
"net_cash_flow": 4718215,
"operating_cash_flow": 5035421,
"quarter": 1
},
{
"change_in_working_capital": -89235,
"financing_cash_flow": -189109,
"investing_cash_flow": -161827,
"net_cash_flow": 4471145,
"operating_cash_flow": 4801718,
"quarter": 2
},
{
"change_in_working_capital": 77163,
"financing_cash_flow": 154863,
"investing_cash_flow": -135618,
"net_cash_flow": 5213463,
"operating_cash_flow": 5363312,
"quarter": 3
},
{
"change_in_working_capital": -48873,
"financing_cash_flow": -98160,
"investing_cash_flow": -450071,
"net_cash_flow": 4232755,
"operating_cash_flow": 4788891,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9162929643916283,
"current_ratio": 1.30501448683447,
"debt_to_equity_ratio": 0.761633471757507,
"profit_margin": 0.22334202014006937,
"quarter": 1,
"return_on_assets": 0.20464672170735893,
"return_on_equity": 0.299268248814199
},
{
"asset_turnover_ratio": 0.9126800155195081,
"current_ratio": 1.673321067672563,
"debt_to_equity_ratio": 0.7580670920530097,
"profit_margin": 0.20489710418386897,
"quarter": 2,
"return_on_assets": 0.18700549222643578,
"return_on_equity": 0.2769727722993173
},
{
"asset_turnover_ratio": 0.9090813676174612,
"current_ratio": 1.773492547162067,
"debt_to_equity_ratio": 0.7191798598843521,
"profit_margin": 0.22262562136149072,
"quarter": 3,
"return_on_assets": 0.20238480433399106,
"return_on_equity": 0.2893714876497934
},
{
"asset_turnover_ratio": 0.9054969634658485,
"current_ratio": 1.3504735559128,
"debt_to_equity_ratio": 0.7152070418279957,
"profit_margin": 0.2047924330771256,
"quarter": 4,
"return_on_assets": 0.18543892629212022,
"return_on_equity": 0.2683108721595061
}
],
"income_statement": [
{
"depreciation": 895690,
"expenses": 13237640,
"income_tax": 1158017,
"marketing_expense": 2573848,
"net_income": 5297748,
"net_profit": 4139731,
"operational_expense": 8323340,
"product_revenue": 5240074,
"quarter": 1,
"rd_expense": 2535308,
"revenue": 18535388,
"salaries_expense": 5673282,
"service_revenue": 13295314
},
{
"depreciation": 922195,
"expenses": 13587744,
"income_tax": 1466739,
"marketing_expense": 2591132,
"net_income": 5346262,
"net_profit": 3879523,
"operational_expense": 8625557,
"product_revenue": 7086101,
"quarter": 2,
"rd_expense": 2332082,
"revenue": 18934006,
"salaries_expense": 5417076,
"service_revenue": 11847905
},
{
"depreciation": 1057466,
"expenses": 13947108,
"income_tax": 1088243,
"marketing_expense": 1978791,
"net_income": 5394089,
"net_profit": 4305846,
"operational_expense": 8389733,
"product_revenue": 4655630,
"quarter": 3,
"rd_expense": 2741132,
"revenue": 19341197,
"salaries_expense": 4611930,
"service_revenue": 14685567
},
{
"depreciation": 742777,
"expenses": 14315976,
"income_tax": 1395056,
"marketing_expense": 2159792,
"net_income": 5441170,
"net_profit": 4046114,
"operational_expense": 9998073,
"product_revenue": 5188217,
"quarter": 4,
"rd_expense": 1954747,
"revenue": 19757146,
"salaries_expense": 4766756,
"service_revenue": 14568929
}
],
"market_conditions": {
"gdp_growth": [
0.010873683032145351,
0.010284799341687864,
0.018051272816595028,
0.02738786106554257
],
"inflation_rate": [
0.01832670001255075,
0.011665907646127145,
0.018045030210965415,
0.019477894495411194
],
"interest_rate": [
0.03293827831092762,
0.02675777249612182,
0.031095928269763425,
0.027081956747570104
],
"year": 2011
},
"random_event": {
"description": "Bolton Inc Introduction of New Service in 2011",
"impact": 0.1,
"type": "Introduction of New Service"
},
"year": 2011
},
{
"advertising_kpis": [
{
"average_project_size": 74622,
"billable_hours_per_employee": 95,
"client_concentration": 0.26,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.73,
"gross_billings": 17875871,
"net_revenue": 14936639,
"new_client_acquisition": 2,
"organic_growth": -0.05,
"quarter": 1,
"revenue_per_employee": 129884
},
{
"average_project_size": 91362,
"billable_hours_per_employee": 144,
"client_concentration": 0.21,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.77,
"gross_billings": 18438016,
"net_revenue": 15632151,
"new_client_acquisition": 2,
"organic_growth": 0.12,
"quarter": 2,
"revenue_per_employee": 135932
},
{
"average_project_size": 93705,
"billable_hours_per_employee": 133,
"client_concentration": 0.15,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.69,
"gross_billings": 19177457,
"net_revenue": 16360049,
"new_client_acquisition": 3,
"organic_growth": 0.14,
"quarter": 3,
"revenue_per_employee": 142261
},
{
"average_project_size": 110087,
"billable_hours_per_employee": 145,
"client_concentration": 0.18,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.79,
"gross_billings": 21064681,
"net_revenue": 17121841,
"new_client_acquisition": 2,
"organic_growth": -0.02,
"quarter": 4,
"revenue_per_employee": 148886
}
],
"balance_sheet": [
{
"assets": 17902711,
"current_assets": 6397740,
"current_liabilities": 4824516,
"equity": 12158146,
"fixed_assets": 11504971,
"liabilities": 8866409,
"long_term_liabilities": 4041893,
"quarter": 1
},
{
"assets": 18368117,
"current_assets": 6420016,
"current_liabilities": 3763989,
"equity": 13029063,
"fixed_assets": 11948101,
"liabilities": 9088854,
"long_term_liabilities": 5324865,
"quarter": 2
},
{
"assets": 18845622,
"current_assets": 6398761,
"current_liabilities": 4527141,
"equity": 13324693,
"fixed_assets": 12446861,
"liabilities": 9316881,
"long_term_liabilities": 4789740,
"quarter": 3
},
{
"assets": 19335540,
"current_assets": 7077935,
"current_liabilities": 4728070,
"equity": 13424323,
"fixed_assets": 12257605,
"liabilities": 9550628,
"long_term_liabilities": 4822558,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -96932,
"financing_cash_flow": 124126,
"investing_cash_flow": -450229,
"net_cash_flow": 3370497,
"operating_cash_flow": 4025579,
"quarter": 1
},
{
"change_in_working_capital": 89274,
"financing_cash_flow": -72126,
"investing_cash_flow": -397389,
"net_cash_flow": 4200209,
"operating_cash_flow": 4675147,
"quarter": 2
},
{
"change_in_working_capital": 47899,
"financing_cash_flow": 33381,
"investing_cash_flow": -365440,
"net_cash_flow": 4433482,
"operating_cash_flow": 4642405,
"quarter": 3
},
{
"change_in_working_capital": 32327,
"financing_cash_flow": 176874,
"investing_cash_flow": -179034,
"net_cash_flow": 4534177,
"operating_cash_flow": 4809787,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8343227458679303,
"current_ratio": 1.3260894978895292,
"debt_to_equity_ratio": 0.7292566646263337,
"profit_margin": 0.20900578771435796,
"quarter": 1,
"return_on_assets": 0.17437828270813285,
"return_on_equity": 0.25676974104439937
},
{
"asset_turnover_ratio": 0.8510480960024372,
"current_ratio": 1.7056415414604027,
"debt_to_equity_ratio": 0.6975830879012558,
"profit_margin": 0.2398774167419442,
"quarter": 2,
"return_on_assets": 0.20414721879221479,
"return_on_equity": 0.2878027376182002
},
{
"asset_turnover_ratio": 0.8681087310357811,
"current_ratio": 1.413422069248561,
"debt_to_equity_ratio": 0.6992191865133404,
"profit_margin": 0.23202571092543794,
"quarter": 3,
"return_on_assets": 0.20142354547915692,
"return_on_equity": 0.28488101001651595
},
{
"asset_turnover_ratio": 0.8855113950786997,
"current_ratio": 1.497003005454657,
"debt_to_equity_ratio": 0.7114420593127863,
"profit_margin": 0.2125595606220149,
"quarter": 4,
"return_on_assets": 0.18822391306371583,
"return_on_equity": 0.2711057384420801
}
],
"income_statement": [
{
"depreciation": 903735,
"expenses": 10478670,
"income_tax": 1336125,
"marketing_expense": 2063539,
"net_income": 4457969,
"net_profit": 3121844,
"operational_expense": 6807312,
"product_revenue": 5530125,
"quarter": 1,
"rd_expense": 1969527,
"revenue": 14936639,
"salaries_expense": 4167558,
"service_revenue": 9406514
},
{
"depreciation": 925347,
"expenses": 10941652,
"income_tax": 940699,
"marketing_expense": 1159064,
"net_income": 4690499,
"net_profit": 3749800,
"operational_expense": 5491062,
"product_revenue": 6193768,
"quarter": 2,
"rd_expense": 2123159,
"revenue": 15632151,
"salaries_expense": 3580692,
"service_revenue": 9438383
},
{
"depreciation": 846453,
"expenses": 11425090,
"income_tax": 1139007,
"marketing_expense": 1651717,
"net_income": 4934959,
"net_profit": 3795952,
"operational_expense": 7676460,
"product_revenue": 5222924,
"quarter": 3,
"rd_expense": 1722744,
"revenue": 16360049,
"salaries_expense": 3570588,
"service_revenue": 11137125
},
{
"depreciation": 1170376,
"expenses": 11929889,
"income_tax": 1552541,
"marketing_expense": 1850695,
"net_income": 5191952,
"net_profit": 3639411,
"operational_expense": 7837228,
"product_revenue": 4636683,
"quarter": 4,
"rd_expense": 2262234,
"revenue": 17121841,
"salaries_expense": 3862266,
"service_revenue": 12485158
}
],
"market_conditions": {
"gdp_growth": [
0.02324030452359948,
0.01093831356396293,
0.024084239257562895,
0.024620216975557243
],
"inflation_rate": [
0.022997372832473904,
0.016813376968906994,
0.015249649718317574,
0.018340712082408988
],
"interest_rate": [
0.028871104561939618,
0.027982929138167235,
0.03381365232958324,
0.03397124085374895
],
"year": 2012
},
"random_event": {
"description": "Bolton Inc Expansion to New Market in 2012",
"impact": 0.04,
"type": "Expansion to New Market"
},
"year": 2012
}
] |
{
"advertising_type": "Branding Services",
"financial_health": "Excellent",
"founding_year": 2003,
"industry": "Advertising",
"location": "Diazhaven",
"name": "Graham Ltd",
"num_employees": 167,
"region": "Asia-Pacific",
"revenue_size": "Large",
"website": "www.grahamltd.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 116564,
"billable_hours_per_employee": 81,
"client_concentration": 0.19,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.73,
"gross_billings": 111258232,
"net_revenue": 96585039,
"new_client_acquisition": 3,
"organic_growth": 0.12,
"quarter": 1,
"revenue_per_employee": 578354
},
{
"average_project_size": 135812,
"billable_hours_per_employee": 108,
"client_concentration": 0.18,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.76,
"gross_billings": 113270747,
"net_revenue": 100047386,
"new_client_acquisition": 5,
"organic_growth": 0,
"quarter": 2,
"revenue_per_employee": 599086
},
{
"average_project_size": 94732,
"billable_hours_per_employee": 91,
"client_concentration": 0.13,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.77,
"gross_billings": 116429997,
"net_revenue": 103633850,
"new_client_acquisition": 3,
"organic_growth": 0.03,
"quarter": 3,
"revenue_per_employee": 620562
},
{
"average_project_size": 64286,
"billable_hours_per_employee": 131,
"client_concentration": 0.18,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.6,
"gross_billings": 125056123,
"net_revenue": 107348881,
"new_client_acquisition": 2,
"organic_growth": 0.14,
"quarter": 4,
"revenue_per_employee": 642808
}
],
"balance_sheet": [
{
"assets": 137892502,
"current_assets": 63202741,
"current_liabilities": 38161897,
"equity": 81959405,
"fixed_assets": 74689761,
"liabilities": 71045863,
"long_term_liabilities": 32883966,
"quarter": 1
},
{
"assets": 141899846,
"current_assets": 52529291,
"current_liabilities": 38037500,
"equity": 86001228,
"fixed_assets": 89370555,
"liabilities": 71899514,
"long_term_liabilities": 33862014,
"quarter": 2
},
{
"assets": 146023649,
"current_assets": 44526797,
"current_liabilities": 37218903,
"equity": 89591148,
"fixed_assets": 101496852,
"liabilities": 72763423,
"long_term_liabilities": 35544520,
"quarter": 3
},
{
"assets": 150267296,
"current_assets": 69757287,
"current_liabilities": 37291501,
"equity": 92308747,
"fixed_assets": 80510009,
"liabilities": 73637712,
"long_term_liabilities": 36346211,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -13759,
"financing_cash_flow": -123235,
"investing_cash_flow": -337832,
"net_cash_flow": 22390552,
"operating_cash_flow": 22642356,
"quarter": 1
},
{
"change_in_working_capital": 61246,
"financing_cash_flow": 154651,
"investing_cash_flow": -309012,
"net_cash_flow": 20293425,
"operating_cash_flow": 20728431,
"quarter": 2
},
{
"change_in_working_capital": 93031,
"financing_cash_flow": -129751,
"investing_cash_flow": -376739,
"net_cash_flow": 22728037,
"operating_cash_flow": 23176994,
"quarter": 3
},
{
"change_in_working_capital": -49527,
"financing_cash_flow": -56905,
"investing_cash_flow": -150669,
"net_cash_flow": 22497753,
"operating_cash_flow": 23088042,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7004372072384327,
"current_ratio": 1.656173984223059,
"debt_to_equity_ratio": 0.8668421031119004,
"profit_margin": 0.15647108658308873,
"quarter": 1,
"return_on_assets": 0.10959817089982166,
"return_on_equity": 0.184393310322348
},
{
"asset_turnover_ratio": 0.7050563395255552,
"current_ratio": 1.3809869470916858,
"debt_to_equity_ratio": 0.8360289227498008,
"profit_margin": 0.15993317406613702,
"quarter": 2,
"return_on_assets": 0.11276189827577403,
"return_on_equity": 0.18605427355060558
},
{
"asset_turnover_ratio": 0.709705932632871,
"current_ratio": 1.1963489896518444,
"debt_to_equity_ratio": 0.8121720127975143,
"profit_margin": 0.15758289400615724,
"quarter": 3,
"return_on_assets": 0.1118375147576267,
"return_on_equity": 0.18228276302475777
},
{
"asset_turnover_ratio": 0.7143861895272275,
"current_ratio": 1.8705947770780265,
"debt_to_equity_ratio": 0.7977327652383799,
"profit_margin": 0.1460580012939306,
"quarter": 4,
"return_on_assets": 0.10434181899433394,
"return_on_equity": 0.1698556584242228
}
],
"income_statement": [
{
"depreciation": 7529590,
"expenses": 75902389,
"income_tax": 5569884,
"marketing_expense": 14632651,
"net_income": 20682650,
"net_profit": 15112766,
"operational_expense": 52801208,
"product_revenue": 29531175,
"quarter": 1,
"rd_expense": 8688301,
"revenue": 96585039,
"salaries_expense": 24151516,
"service_revenue": 67053864
},
{
"depreciation": 4727535,
"expenses": 79070332,
"income_tax": 4976158,
"marketing_expense": 11505229,
"net_income": 20977054,
"net_profit": 16000896,
"operational_expense": 50226562,
"product_revenue": 20743025,
"quarter": 2,
"rd_expense": 9954812,
"revenue": 100047386,
"salaries_expense": 34570751,
"service_revenue": 79304361
},
{
"depreciation": 6846072,
"expenses": 82370496,
"income_tax": 4932432,
"marketing_expense": 12030631,
"net_income": 21263354,
"net_profit": 16330922,
"operational_expense": 54423704,
"product_revenue": 32716278,
"quarter": 3,
"rd_expense": 15119038,
"revenue": 103633850,
"salaries_expense": 25284547,
"service_revenue": 70917572
},
{
"depreciation": 7408879,
"expenses": 85808400,
"income_tax": 5861318,
"marketing_expense": 16014474,
"net_income": 21540481,
"net_profit": 15679163,
"operational_expense": 42956607,
"product_revenue": 22971249,
"quarter": 4,
"rd_expense": 13698671,
"revenue": 107348881,
"salaries_expense": 27236201,
"service_revenue": 84377632
}
],
"market_conditions": {
"gdp_growth": [
0.0664909070679715,
0.0625061352528161,
0.052784525599904694,
0.06632256595462827
],
"inflation_rate": [
0.01157438692896939,
0.005381145916461655,
0.008895890843813275,
0.01228320770464731
],
"interest_rate": [
0.01714718171748325,
0.0122240948721102,
0.012193861055529585,
0.010856922770463066
],
"year": 2003
},
"random_event": null,
"year": 2003
},
{
"advertising_kpis": [
{
"average_project_size": 198539,
"billable_hours_per_employee": 158,
"client_concentration": 0.25,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.77,
"gross_billings": 103000177,
"net_revenue": 84152939,
"new_client_acquisition": 1,
"organic_growth": 0.11,
"quarter": 1,
"revenue_per_employee": 503910
},
{
"average_project_size": 61355,
"billable_hours_per_employee": 122,
"client_concentration": 0.39,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.69,
"gross_billings": 104729915,
"net_revenue": 85263860,
"new_client_acquisition": 4,
"organic_growth": 0.1,
"quarter": 2,
"revenue_per_employee": 510562
},
{
"average_project_size": 162270,
"billable_hours_per_employee": 87,
"client_concentration": 0.37,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.76,
"gross_billings": 96593072,
"net_revenue": 86389446,
"new_client_acquisition": 2,
"organic_growth": 0.05,
"quarter": 3,
"revenue_per_employee": 517302
},
{
"average_project_size": 63457,
"billable_hours_per_employee": 84,
"client_concentration": 0.21,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.8,
"gross_billings": 107895374,
"net_revenue": 87529892,
"new_client_acquisition": 4,
"organic_growth": 0.12,
"quarter": 4,
"revenue_per_employee": 524131
}
],
"balance_sheet": [
{
"assets": 125365722,
"current_assets": 53967070,
"current_liabilities": 39215589,
"equity": 75954855,
"fixed_assets": 71398652,
"liabilities": 69366790,
"long_term_liabilities": 30151201,
"quarter": 1
},
{
"assets": 127336053,
"current_assets": 52962850,
"current_liabilities": 30700710,
"equity": 77092438,
"fixed_assets": 74373203,
"liabilities": 70946522,
"long_term_liabilities": 40245812,
"quarter": 2
},
{
"assets": 129337350,
"current_assets": 38970896,
"current_liabilities": 36204448,
"equity": 77324879,
"fixed_assets": 90366454,
"liabilities": 72562230,
"long_term_liabilities": 36357782,
"quarter": 3
},
{
"assets": 131370101,
"current_assets": 44654410,
"current_liabilities": 44303216,
"equity": 79490091,
"fixed_assets": 86715691,
"liabilities": 74214734,
"long_term_liabilities": 29911518,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -14040,
"financing_cash_flow": -58146,
"investing_cash_flow": -383951,
"net_cash_flow": 24821362,
"operating_cash_flow": 24870827,
"quarter": 1
},
{
"change_in_working_capital": -9489,
"financing_cash_flow": -14121,
"investing_cash_flow": -465005,
"net_cash_flow": 25788527,
"operating_cash_flow": 25865342,
"quarter": 2
},
{
"change_in_working_capital": 67488,
"financing_cash_flow": 83678,
"investing_cash_flow": -153096,
"net_cash_flow": 23214932,
"operating_cash_flow": 23578547,
"quarter": 3
},
{
"change_in_working_capital": -48725,
"financing_cash_flow": 177451,
"investing_cash_flow": -253748,
"net_cash_flow": 25312499,
"operating_cash_flow": 25494363,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6712595568986552,
"current_ratio": 1.3761636985740544,
"debt_to_equity_ratio": 0.9132634115357077,
"profit_margin": 0.23713875281289937,
"quarter": 1,
"return_on_assets": 0.15918165413668658,
"return_on_equity": 0.2627340016645414
},
{
"asset_turnover_ratio": 0.6695971642846508,
"current_ratio": 1.7251343698565929,
"debt_to_equity_ratio": 0.9202786140970143,
"profit_margin": 0.24280987278783767,
"quarter": 2,
"return_on_assets": 0.1625848022790529,
"return_on_equity": 0.2685465337080143
},
{
"asset_turnover_ratio": 0.6679388900422036,
"current_ratio": 1.0764118265247409,
"debt_to_equity_ratio": 0.9384072880346829,
"profit_margin": 0.23787348977790643,
"quarter": 3,
"return_on_assets": 0.1588849547327203,
"return_on_equity": 0.26575869585259876
},
{
"asset_turnover_ratio": 0.6662847279077604,
"current_ratio": 1.007927054324905,
"debt_to_equity_ratio": 0.9336350363468574,
"profit_margin": 0.2551668177540994,
"quarter": 4,
"return_on_assets": 0.17001375373837918,
"return_on_equity": 0.28097494566964326
}
],
"income_statement": [
{
"depreciation": 4914904,
"expenses": 56446872,
"income_tax": 7750144,
"marketing_expense": 8306872,
"net_income": 27706067,
"net_profit": 19955923,
"operational_expense": 29839381,
"product_revenue": 21344442,
"quarter": 1,
"rd_expense": 6454934,
"revenue": 84152939,
"salaries_expense": 23524317,
"service_revenue": 62808497
},
{
"depreciation": 5162435,
"expenses": 57229440,
"income_tax": 7331513,
"marketing_expense": 8637541,
"net_income": 28034420,
"net_profit": 20702907,
"operational_expense": 35733988,
"product_revenue": 30987150,
"quarter": 2,
"rd_expense": 10948398,
"revenue": 85263860,
"salaries_expense": 17230265,
"service_revenue": 54276710
},
{
"depreciation": 3028788,
"expenses": 58022857,
"income_tax": 7816830,
"marketing_expense": 7479170,
"net_income": 28366589,
"net_profit": 20549759,
"operational_expense": 38265773,
"product_revenue": 29746881,
"quarter": 3,
"rd_expense": 11414496,
"revenue": 86389446,
"salaries_expense": 23158033,
"service_revenue": 56642565
},
{
"depreciation": 3159639,
"expenses": 58827275,
"income_tax": 6367893,
"marketing_expense": 8073506,
"net_income": 28702617,
"net_profit": 22334724,
"operational_expense": 33900471,
"product_revenue": 32962376,
"quarter": 4,
"rd_expense": 7044093,
"revenue": 87529892,
"salaries_expense": 24917830,
"service_revenue": 54567516
}
],
"market_conditions": {
"gdp_growth": [
0.041802837287527775,
0.0307067003547511,
0.050160805622604394,
0.040026010172187224
],
"inflation_rate": [
0.007467271679064849,
0.005833309349658152,
0.0011684301979644858,
0.008162067333320394
],
"interest_rate": [
0.012408923696246537,
0.015895453728406363,
0.00939233425630756,
0.00835435097369177
],
"year": 2004
},
"random_event": {
"description": "Graham Ltd Economic Slowdown Impact in 2004",
"impact": -0.08,
"type": "Economic Slowdown Impact"
},
"year": 2004
},
{
"advertising_kpis": [
{
"average_project_size": 75632,
"billable_hours_per_employee": 96,
"client_concentration": 0.18,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.67,
"gross_billings": 64730827,
"net_revenue": 51619037,
"new_client_acquisition": 5,
"organic_growth": -0.04,
"quarter": 1,
"revenue_per_employee": 309096
},
{
"average_project_size": 181221,
"billable_hours_per_employee": 98,
"client_concentration": 0.33,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.67,
"gross_billings": 62598015,
"net_revenue": 52702656,
"new_client_acquisition": 1,
"organic_growth": 0.05,
"quarter": 2,
"revenue_per_employee": 315585
},
{
"average_project_size": 85199,
"billable_hours_per_employee": 93,
"client_concentration": 0.31,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.6,
"gross_billings": 68871074,
"net_revenue": 53809024,
"new_client_acquisition": 2,
"organic_growth": 0,
"quarter": 3,
"revenue_per_employee": 322210
},
{
"average_project_size": 119903,
"billable_hours_per_employee": 98,
"client_concentration": 0.21,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.78,
"gross_billings": 69160840,
"net_revenue": 54938618,
"new_client_acquisition": 5,
"organic_growth": -0.01,
"quarter": 4,
"revenue_per_employee": 328974
}
],
"balance_sheet": [
{
"assets": 67000833,
"current_assets": 32563105,
"current_liabilities": 15758714,
"equity": 44840340,
"fixed_assets": 34437728,
"liabilities": 30639571,
"long_term_liabilities": 14880857,
"quarter": 1
},
{
"assets": 68637901,
"current_assets": 27851831,
"current_liabilities": 15693327,
"equity": 45540919,
"fixed_assets": 40786070,
"liabilities": 31264848,
"long_term_liabilities": 15571521,
"quarter": 2
},
{
"assets": 70314969,
"current_assets": 31676664,
"current_liabilities": 13679627,
"equity": 46657490,
"fixed_assets": 38638305,
"liabilities": 31902887,
"long_term_liabilities": 18223260,
"quarter": 3
},
{
"assets": 72033013,
"current_assets": 23568969,
"current_liabilities": 13738188,
"equity": 47705422,
"fixed_assets": 48464044,
"liabilities": 32553945,
"long_term_liabilities": 18815757,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 93513,
"financing_cash_flow": -90995,
"investing_cash_flow": -144342,
"net_cash_flow": 10436354,
"operating_cash_flow": 10703080,
"quarter": 1
},
{
"change_in_working_capital": 55726,
"financing_cash_flow": 102072,
"investing_cash_flow": -343535,
"net_cash_flow": 11199541,
"operating_cash_flow": 11528385,
"quarter": 2
},
{
"change_in_working_capital": -53614,
"financing_cash_flow": 71933,
"investing_cash_flow": -370860,
"net_cash_flow": 10999592,
"operating_cash_flow": 11365729,
"quarter": 3
},
{
"change_in_working_capital": 4810,
"financing_cash_flow": -108491,
"investing_cash_flow": -294486,
"net_cash_flow": 10628597,
"operating_cash_flow": 11271104,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7704238095069654,
"current_ratio": 2.0663554779914146,
"debt_to_equity_ratio": 0.6833037171439824,
"profit_margin": 0.16426261497284422,
"quarter": 1,
"return_on_assets": 0.12655182958695455,
"return_on_equity": 0.1890948641335012
},
{
"asset_turnover_ratio": 0.7678360677142502,
"current_ratio": 1.7747563024717448,
"debt_to_equity_ratio": 0.6865221143209692,
"profit_margin": 0.1549801588747254,
"quarter": 2,
"return_on_assets": 0.11899935576409891,
"return_on_equity": 0.17935224363829813
},
{
"asset_turnover_ratio": 0.7652570251435367,
"current_ratio": 2.315608751612891,
"debt_to_equity_ratio": 0.6837677509013023,
"profit_margin": 0.15323466933724722,
"quarter": 3,
"return_on_assets": 0.11726390720587532,
"return_on_equity": 0.17672206541757818
},
{
"asset_turnover_ratio": 0.7626866586852337,
"current_ratio": 1.7155806136879186,
"debt_to_equity_ratio": 0.6823950745053675,
"profit_margin": 0.14973718487057683,
"quarter": 4,
"return_on_assets": 0.11420255320987337,
"return_on_equity": 0.17244065045688098
}
],
"income_statement": [
{
"depreciation": 2224002,
"expenses": 40739545,
"income_tax": 2400414,
"marketing_expense": 7921051,
"net_income": 10879492,
"net_profit": 8479078,
"operational_expense": 21527884,
"product_revenue": 15999902,
"quarter": 1,
"rd_expense": 4341690,
"revenue": 51619037,
"salaries_expense": 18772668,
"service_revenue": 35619135
},
{
"depreciation": 3360519,
"expenses": 41967296,
"income_tax": 2567494,
"marketing_expense": 6901226,
"net_income": 10735360,
"net_profit": 8167866,
"operational_expense": 26645960,
"product_revenue": 20301337,
"quarter": 2,
"rd_expense": 6126223,
"revenue": 52702656,
"salaries_expense": 18185456,
"service_revenue": 32401319
},
{
"depreciation": 3120321,
"expenses": 43232048,
"income_tax": 2331568,
"marketing_expense": 8058832,
"net_income": 10576976,
"net_profit": 8245408,
"operational_expense": 21892754,
"product_revenue": 19330288,
"quarter": 3,
"rd_expense": 6256806,
"revenue": 53809024,
"salaries_expense": 14059350,
"service_revenue": 34478736
},
{
"depreciation": 3044750,
"expenses": 44534915,
"income_tax": 2177349,
"marketing_expense": 4609648,
"net_income": 10403703,
"net_profit": 8226354,
"operational_expense": 28078258,
"product_revenue": 18269947,
"quarter": 4,
"rd_expense": 5573181,
"revenue": 54938618,
"salaries_expense": 13847014,
"service_revenue": 36668671
}
],
"market_conditions": {
"gdp_growth": [
0.0640106610998543,
0.06466797280528358,
0.048114285920770175,
0.050940476339722866
],
"inflation_rate": [
0.0038952546868566877,
0.0011712005174385302,
0.0027213387234464774,
0.008507904181145762
],
"interest_rate": [
0.02376687953764145,
0.014451142587085311,
0.01904920892104027,
0.01925773300909532
],
"year": 2005
},
"random_event": null,
"year": 2005
},
{
"advertising_kpis": [
{
"average_project_size": 146648,
"billable_hours_per_employee": 113,
"client_concentration": 0.38,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.71,
"gross_billings": 95278227,
"net_revenue": 74525386,
"new_client_acquisition": 2,
"organic_growth": -0.04,
"quarter": 1,
"revenue_per_employee": 446260
},
{
"average_project_size": 111652,
"billable_hours_per_employee": 156,
"client_concentration": 0.36,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.75,
"gross_billings": 94701031,
"net_revenue": 77898300,
"new_client_acquisition": 5,
"organic_growth": 0.02,
"quarter": 2,
"revenue_per_employee": 466457
},
{
"average_project_size": 145158,
"billable_hours_per_employee": 105,
"client_concentration": 0.17,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.7,
"gross_billings": 100021259,
"net_revenue": 81423867,
"new_client_acquisition": 5,
"organic_growth": -0.05,
"quarter": 3,
"revenue_per_employee": 487568
},
{
"average_project_size": 151163,
"billable_hours_per_employee": 99,
"client_concentration": 0.21,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.71,
"gross_billings": 107763531,
"net_revenue": 85108997,
"new_client_acquisition": 2,
"organic_growth": 0.08,
"quarter": 4,
"revenue_per_employee": 509635
}
],
"balance_sheet": [
{
"assets": 84846329,
"current_assets": 30897159,
"current_liabilities": 13911796,
"equity": 72993486,
"fixed_assets": 53949170,
"liabilities": 34695828,
"long_term_liabilities": 20784032,
"quarter": 1
},
{
"assets": 86920641,
"current_assets": 42841847,
"current_liabilities": 18592226,
"equity": 74994600,
"fixed_assets": 44078794,
"liabilities": 35241293,
"long_term_liabilities": 16649067,
"quarter": 2
},
{
"assets": 89045664,
"current_assets": 28969356,
"current_liabilities": 20965160,
"equity": 76156403,
"fixed_assets": 60076308,
"liabilities": 35795334,
"long_term_liabilities": 14830174,
"quarter": 3
},
{
"assets": 91222640,
"current_assets": 32679702,
"current_liabilities": 15340613,
"equity": 79443098,
"fixed_assets": 58542938,
"liabilities": 36358085,
"long_term_liabilities": 21017472,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 12214,
"financing_cash_flow": -191986,
"investing_cash_flow": -187914,
"net_cash_flow": 25084039,
"operating_cash_flow": 25227354,
"quarter": 1
},
{
"change_in_working_capital": -80766,
"financing_cash_flow": 46646,
"investing_cash_flow": -223003,
"net_cash_flow": 26099954,
"operating_cash_flow": 26344714,
"quarter": 2
},
{
"change_in_working_capital": 62699,
"financing_cash_flow": -147524,
"investing_cash_flow": -317375,
"net_cash_flow": 26910694,
"operating_cash_flow": 27325620,
"quarter": 3
},
{
"change_in_working_capital": 66967,
"financing_cash_flow": 48863,
"investing_cash_flow": -175785,
"net_cash_flow": 28497327,
"operating_cash_flow": 28890251,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8783572239171361,
"current_ratio": 2.2209324374796755,
"debt_to_equity_ratio": 0.4753277299292159,
"profit_margin": 0.30651280357004795,
"quarter": 1,
"return_on_assets": 0.26922773523884574,
"return_on_equity": 0.31294552776942314
},
{
"asset_turnover_ratio": 0.8962002477639345,
"current_ratio": 2.304288200885682,
"debt_to_equity_ratio": 0.4699177407440002,
"profit_margin": 0.2993037332008529,
"quarter": 2,
"return_on_assets": 0.2682360798512749,
"return_on_equity": 0.31089241092025294
},
{
"asset_turnover_ratio": 0.9144057480440597,
"current_ratio": 1.3817855909518457,
"debt_to_equity_ratio": 0.4700239584582271,
"profit_margin": 0.2813189037066982,
"quarter": 3,
"return_on_assets": 0.25723962258285815,
"return_on_equity": 0.3007767186693416
},
{
"asset_turnover_ratio": 0.9329810779429317,
"current_ratio": 2.1302735425240176,
"debt_to_equity_ratio": 0.4576619733535568,
"profit_margin": 0.28878901016774994,
"quarter": 4,
"return_on_assets": 0.2694346820043796,
"return_on_equity": 0.30938550508188895
}
],
"income_statement": [
{
"depreciation": 2384369,
"expenses": 45048129,
"income_tax": 6634272,
"marketing_expense": 5396069,
"net_income": 29477257,
"net_profit": 22842985,
"operational_expense": 22870428,
"product_revenue": 16486758,
"quarter": 1,
"rd_expense": 7865976,
"revenue": 74525386,
"salaries_expense": 16055454,
"service_revenue": 58038628
},
{
"depreciation": 3029462,
"expenses": 46978225,
"income_tax": 7604823,
"marketing_expense": 8052060,
"net_income": 30920075,
"net_profit": 23315252,
"operational_expense": 31437645,
"product_revenue": 21651391,
"quarter": 2,
"rd_expense": 5386105,
"revenue": 77898300,
"salaries_expense": 15914205,
"service_revenue": 56246909
},
{
"depreciation": 4419547,
"expenses": 48991017,
"income_tax": 9526777,
"marketing_expense": 7286762,
"net_income": 32432850,
"net_profit": 22906073,
"operational_expense": 27283080,
"product_revenue": 28283818,
"quarter": 3,
"rd_expense": 7423992,
"revenue": 81423867,
"salaries_expense": 21930197,
"service_revenue": 53140049
},
{
"depreciation": 4311708,
"expenses": 51090048,
"income_tax": 9440406,
"marketing_expense": 8319142,
"net_income": 34018949,
"net_profit": 24578543,
"operational_expense": 31670600,
"product_revenue": 27609186,
"quarter": 4,
"rd_expense": 7899518,
"revenue": 85108997,
"salaries_expense": 17527593,
"service_revenue": 57499811
}
],
"market_conditions": {
"gdp_growth": [
0.05248374372625019,
0.05490272235669758,
0.03988513272640656,
0.04521776048621742
],
"inflation_rate": [
0.009727947809807524,
0.010868512678288887,
0.0059661470039472165,
0.005125788762621883
],
"interest_rate": [
0.02061352568493562,
0.01751510453519093,
0.014226087431724679,
0.01325259044082435
],
"year": 2006
},
"random_event": {
"description": "Graham Ltd Award Nomination in 2006",
"impact": -0.04,
"type": "Award Nomination"
},
"year": 2006
},
{
"advertising_kpis": [
{
"average_project_size": 58206,
"billable_hours_per_employee": 120,
"client_concentration": 0.35,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.73,
"gross_billings": 122448687,
"net_revenue": 98508305,
"new_client_acquisition": 4,
"organic_growth": 0.12,
"quarter": 1,
"revenue_per_employee": 589870
},
{
"average_project_size": 86337,
"billable_hours_per_employee": 103,
"client_concentration": 0.24,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.7,
"gross_billings": 118478376,
"net_revenue": 103009196,
"new_client_acquisition": 5,
"organic_growth": -0.02,
"quarter": 2,
"revenue_per_employee": 616822
},
{
"average_project_size": 85786,
"billable_hours_per_employee": 116,
"client_concentration": 0.25,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.67,
"gross_billings": 125389456,
"net_revenue": 107715735,
"new_client_acquisition": 3,
"organic_growth": -0.02,
"quarter": 3,
"revenue_per_employee": 645004
},
{
"average_project_size": 82644,
"billable_hours_per_employee": 95,
"client_concentration": 0.35,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.79,
"gross_billings": 141270734,
"net_revenue": 112637319,
"new_client_acquisition": 5,
"organic_growth": 0.04,
"quarter": 4,
"revenue_per_employee": 674475
}
],
"balance_sheet": [
{
"assets": 121898998,
"current_assets": 59299127,
"current_liabilities": 32239857,
"equity": 80815016,
"fixed_assets": 62599871,
"liabilities": 57996046,
"long_term_liabilities": 25756189,
"quarter": 1
},
{
"assets": 123592520,
"current_assets": 50062168,
"current_liabilities": 23753657,
"equity": 81736755,
"fixed_assets": 73530352,
"liabilities": 58831947,
"long_term_liabilities": 35078290,
"quarter": 2
},
{
"assets": 125309570,
"current_assets": 51836741,
"current_liabilities": 33224530,
"equity": 83167235,
"fixed_assets": 73472829,
"liabilities": 59679896,
"long_term_liabilities": 26455366,
"quarter": 3
},
{
"assets": 127050475,
"current_assets": 63482151,
"current_liabilities": 34092709,
"equity": 85458244,
"fixed_assets": 63568324,
"liabilities": 60540067,
"long_term_liabilities": 26447358,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 30282,
"financing_cash_flow": -71281,
"investing_cash_flow": -154688,
"net_cash_flow": 23194259,
"operating_cash_flow": 23457807,
"quarter": 1
},
{
"change_in_working_capital": 59349,
"financing_cash_flow": 117691,
"investing_cash_flow": -400714,
"net_cash_flow": 24880712,
"operating_cash_flow": 24964066,
"quarter": 2
},
{
"change_in_working_capital": 10836,
"financing_cash_flow": -20355,
"investing_cash_flow": -365243,
"net_cash_flow": 21947992,
"operating_cash_flow": 22259427,
"quarter": 3
},
{
"change_in_working_capital": -97360,
"financing_cash_flow": -164786,
"investing_cash_flow": -211867,
"net_cash_flow": 23849869,
"operating_cash_flow": 23989585,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8081141487315588,
"current_ratio": 1.8393111048848634,
"debt_to_equity_ratio": 0.71763947927697,
"profit_margin": 0.1716816059316014,
"quarter": 1,
"return_on_assets": 0.13873833483028303,
"return_on_equity": 0.20926883192103804
},
{
"asset_turnover_ratio": 0.8334581736823555,
"current_ratio": 2.107556238603597,
"debt_to_equity_ratio": 0.7197734605441579,
"profit_margin": 0.1648025871398899,
"quarter": 2,
"return_on_assets": 0.1373560632957399,
"return_on_equity": 0.2076933687910659
},
{
"asset_turnover_ratio": 0.8595970363636233,
"current_ratio": 1.5601948620492148,
"debt_to_equity_ratio": 0.7175890361150037,
"profit_margin": 0.16281336241172192,
"quarter": 3,
"return_on_assets": 0.1399538838095127,
"return_on_equity": 0.21087103593139775
},
{
"asset_turnover_ratio": 0.8865556700988327,
"current_ratio": 1.8620447850008046,
"debt_to_equity_ratio": 0.708416931665481,
"profit_margin": 0.1682198774635252,
"quarter": 4,
"return_on_assets": 0.14913628618861913,
"return_on_equity": 0.2217203994970924
}
],
"income_statement": [
{
"depreciation": 6545743,
"expenses": 77213913,
"income_tax": 4382328,
"marketing_expense": 11015612,
"net_income": 21294392,
"net_profit": 16912064,
"operational_expense": 53834825,
"product_revenue": 26869166,
"quarter": 1,
"rd_expense": 8647458,
"revenue": 98508305,
"salaries_expense": 26096771,
"service_revenue": 71639139
},
{
"depreciation": 7987884,
"expenses": 80689670,
"income_tax": 5343344,
"marketing_expense": 12563718,
"net_income": 22319526,
"net_profit": 16976182,
"operational_expense": 41511686,
"product_revenue": 39547997,
"quarter": 2,
"rd_expense": 11433748,
"revenue": 103009196,
"salaries_expense": 36993141,
"service_revenue": 63461199
},
{
"depreciation": 4721866,
"expenses": 84321887,
"income_tax": 5856287,
"marketing_expense": 16479059,
"net_income": 23393848,
"net_profit": 17537561,
"operational_expense": 56944817,
"product_revenue": 25800580,
"quarter": 3,
"rd_expense": 13318603,
"revenue": 107715735,
"salaries_expense": 33316580,
"service_revenue": 81915155
},
{
"depreciation": 5041749,
"expenses": 88117607,
"income_tax": 5571876,
"marketing_expense": 15280343,
"net_income": 24519712,
"net_profit": 18947836,
"operational_expense": 53701176,
"product_revenue": 42691943,
"quarter": 4,
"rd_expense": 11937256,
"revenue": 112637319,
"salaries_expense": 35153255,
"service_revenue": 69945376
}
],
"market_conditions": {
"gdp_growth": [
0.047038333450579096,
0.05068337336076763,
0.042863349060366075,
0.050059451066452085
],
"inflation_rate": [
0.005032840726588595,
0.01141931002167279,
0.01042182598035959,
0.012893975243331284
],
"interest_rate": [
0.014773313620078086,
0.011614055402880852,
0.011357643487368306,
0.012426474364400333
],
"year": 2007
},
"random_event": {
"description": "Graham Ltd New Ad Campaign Launch in 2007",
"impact": 0.03,
"type": "New Ad Campaign Launch"
},
"year": 2007
}
] |
{
"advertising_type": "Event Marketing",
"financial_health": "Good",
"founding_year": 2010,
"industry": "Advertising",
"location": "Lake Lynntown",
"name": "Pratt, Brown and Taylor",
"num_employees": 629,
"region": "Europe",
"revenue_size": "Large",
"website": "www.pratt,brownandtaylor.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 83310,
"billable_hours_per_employee": 144,
"client_concentration": 0.32,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.79,
"gross_billings": 35961688,
"net_revenue": 28785455,
"new_client_acquisition": 1,
"organic_growth": 0.06,
"quarter": 1,
"revenue_per_employee": 45764
},
{
"average_project_size": 59295,
"billable_hours_per_employee": 138,
"client_concentration": 0.13,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.69,
"gross_billings": 34564893,
"net_revenue": 29325798,
"new_client_acquisition": 3,
"organic_growth": 0.1,
"quarter": 2,
"revenue_per_employee": 46623
},
{
"average_project_size": 61712,
"billable_hours_per_employee": 87,
"client_concentration": 0.23,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.62,
"gross_billings": 33511387,
"net_revenue": 29876285,
"new_client_acquisition": 1,
"organic_growth": 0.07,
"quarter": 3,
"revenue_per_employee": 47498
},
{
"average_project_size": 128964,
"billable_hours_per_employee": 132,
"client_concentration": 0.16,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.68,
"gross_billings": 35506467,
"net_revenue": 30437105,
"new_client_acquisition": 2,
"organic_growth": 0.14,
"quarter": 4,
"revenue_per_employee": 48390
}
],
"balance_sheet": [
{
"assets": 31642405,
"current_assets": 15721871,
"current_liabilities": 8426544,
"equity": 18345389,
"fixed_assets": 15920534,
"liabilities": 18910126,
"long_term_liabilities": 10483582,
"quarter": 1
},
{
"assets": 32578894,
"current_assets": 15202456,
"current_liabilities": 8651046,
"equity": 19010850,
"fixed_assets": 17376438,
"liabilities": 19210059,
"long_term_liabilities": 10559013,
"quarter": 2
},
{
"assets": 33543098,
"current_assets": 12852919,
"current_liabilities": 11666217,
"equity": 19371310,
"fixed_assets": 20690179,
"liabilities": 19514749,
"long_term_liabilities": 7848532,
"quarter": 3
},
{
"assets": 34535840,
"current_assets": 12549993,
"current_liabilities": 8647513,
"equity": 19921990,
"fixed_assets": 21985847,
"liabilities": 19824272,
"long_term_liabilities": 11176759,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -28193,
"financing_cash_flow": -199334,
"investing_cash_flow": -129989,
"net_cash_flow": 6851904,
"operating_cash_flow": 7333655,
"quarter": 1
},
{
"change_in_working_capital": -24352,
"financing_cash_flow": -94555,
"investing_cash_flow": -239021,
"net_cash_flow": 6857751,
"operating_cash_flow": 7312691,
"quarter": 2
},
{
"change_in_working_capital": -41062,
"financing_cash_flow": 166021,
"investing_cash_flow": -337057,
"net_cash_flow": 7153691,
"operating_cash_flow": 7265161,
"quarter": 3
},
{
"change_in_working_capital": 96173,
"financing_cash_flow": -473,
"investing_cash_flow": -430857,
"net_cash_flow": 6271937,
"operating_cash_flow": 6532122,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9097113509545182,
"current_ratio": 1.8657555220740556,
"debt_to_equity_ratio": 1.0307835936321657,
"profit_margin": 0.19499813360601734,
"quarter": 1,
"return_on_assets": 0.17739201555633966,
"return_on_equity": 0.3059684370824734
},
{
"asset_turnover_ratio": 0.900147132066546,
"current_ratio": 1.7572968632926007,
"debt_to_equity_ratio": 1.0104787003211324,
"profit_margin": 0.19239084303861057,
"quarter": 2,
"return_on_assets": 0.1731800655970703,
"return_on_equity": 0.2967786816475855
},
{
"asset_turnover_ratio": 0.8906835319742976,
"current_ratio": 1.1017212349127399,
"debt_to_equity_ratio": 1.007404713465429,
"profit_margin": 0.17883619064418485,
"quarter": 3,
"return_on_assets": 0.1592864499277914,
"return_on_equity": 0.2758182590645651
},
{
"asset_turnover_ratio": 0.8813193772035081,
"current_ratio": 1.4512835077553512,
"debt_to_equity_ratio": 0.9950949679223813,
"profit_margin": 0.1711865172459733,
"quarter": 4,
"return_on_assets": 0.15086999476485877,
"return_on_equity": 0.26154124161291115
}
],
"income_statement": [
{
"depreciation": 1720545,
"expenses": 21678650,
"income_tax": 1493695,
"marketing_expense": 2418215,
"net_income": 7106805,
"net_profit": 5613110,
"operational_expense": 12943976,
"product_revenue": 9677108,
"quarter": 1,
"rd_expense": 3163837,
"revenue": 28785455,
"salaries_expense": 10343828,
"service_revenue": 19108347
},
{
"depreciation": 1670676,
"expenses": 22214451,
"income_tax": 1469332,
"marketing_expense": 4374696,
"net_income": 7111347,
"net_profit": 5642015,
"operational_expense": 12889065,
"product_revenue": 8045421,
"quarter": 2,
"rd_expense": 2610526,
"revenue": 29325798,
"salaries_expense": 10224968,
"service_revenue": 21280377
},
{
"depreciation": 1922200,
"expenses": 22763495,
"income_tax": 1769829,
"marketing_expense": 4128608,
"net_income": 7112790,
"net_profit": 5342961,
"operational_expense": 15419254,
"product_revenue": 8582751,
"quarter": 3,
"rd_expense": 2833900,
"revenue": 29876285,
"salaries_expense": 9669646,
"service_revenue": 21293534
},
{
"depreciation": 1321700,
"expenses": 23326110,
"income_tax": 1900573,
"marketing_expense": 2678604,
"net_income": 7110995,
"net_profit": 5210422,
"operational_expense": 12588977,
"product_revenue": 10436890,
"quarter": 4,
"rd_expense": 3679618,
"revenue": 30437105,
"salaries_expense": 11654833,
"service_revenue": 20000215
}
],
"market_conditions": {
"gdp_growth": [
0.04770134177832821,
0.04579356617079712,
0.05601633206827402,
0.06077888390955899
],
"inflation_rate": [
0.007006612312969203,
0.011451360628778854,
0.005675642717428833,
0.009028054120669345
],
"interest_rate": [
0.012582646367897934,
0.01227010478014185,
0.020339511420105986,
0.020935986060738085
],
"year": 2010
},
"random_event": null,
"year": 2010
},
{
"advertising_kpis": [
{
"average_project_size": 165220,
"billable_hours_per_employee": 129,
"client_concentration": 0.24,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.77,
"gross_billings": 70786100,
"net_revenue": 59268696,
"new_client_acquisition": 2,
"organic_growth": 0.14,
"quarter": 1,
"revenue_per_employee": 94227
},
{
"average_project_size": 92084,
"billable_hours_per_employee": 91,
"client_concentration": 0.3,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.63,
"gross_billings": 75730104,
"net_revenue": 60704891,
"new_client_acquisition": 4,
"organic_growth": 0.07,
"quarter": 2,
"revenue_per_employee": 96510
},
{
"average_project_size": 122426,
"billable_hours_per_employee": 101,
"client_concentration": 0.12,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.62,
"gross_billings": 73461437,
"net_revenue": 62175889,
"new_client_acquisition": 2,
"organic_growth": 0.1,
"quarter": 3,
"revenue_per_employee": 98849
},
{
"average_project_size": 144358,
"billable_hours_per_employee": 102,
"client_concentration": 0.3,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.69,
"gross_billings": 74252338,
"net_revenue": 63682531,
"new_client_acquisition": 4,
"organic_growth": -0.03,
"quarter": 4,
"revenue_per_employee": 101244
}
],
"balance_sheet": [
{
"assets": 68256407,
"current_assets": 24294786,
"current_liabilities": 16093025,
"equity": 48447161,
"fixed_assets": 43961621,
"liabilities": 34543504,
"long_term_liabilities": 18450479,
"quarter": 1
},
{
"assets": 70099767,
"current_assets": 29246096,
"current_liabilities": 17838492,
"equity": 49026807,
"fixed_assets": 40853671,
"liabilities": 34925449,
"long_term_liabilities": 17086957,
"quarter": 2
},
{
"assets": 71992910,
"current_assets": 31800117,
"current_liabilities": 18665435,
"equity": 51434053,
"fixed_assets": 40192793,
"liabilities": 35311617,
"long_term_liabilities": 16646182,
"quarter": 3
},
{
"assets": 73937180,
"current_assets": 32683344,
"current_liabilities": 20873085,
"equity": 53048181,
"fixed_assets": 41253836,
"liabilities": 35702055,
"long_term_liabilities": 14828970,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -59227,
"financing_cash_flow": -14257,
"investing_cash_flow": -330878,
"net_cash_flow": 18205911,
"operating_cash_flow": 18563796,
"quarter": 1
},
{
"change_in_working_capital": -20038,
"financing_cash_flow": 142805,
"investing_cash_flow": -344270,
"net_cash_flow": 16457658,
"operating_cash_flow": 16535873,
"quarter": 2
},
{
"change_in_working_capital": 14496,
"financing_cash_flow": -102809,
"investing_cash_flow": -442111,
"net_cash_flow": 18723242,
"operating_cash_flow": 18906272,
"quarter": 3
},
{
"change_in_working_capital": 49223,
"financing_cash_flow": -9709,
"investing_cash_flow": -288444,
"net_cash_flow": 18635141,
"operating_cash_flow": 18771516,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8683242878576952,
"current_ratio": 1.5096469433186117,
"debt_to_equity_ratio": 0.7130139989007819,
"profit_margin": 0.24860101528132153,
"quarter": 1,
"return_on_assets": 0.2158662995548535,
"return_on_equity": 0.3041304731973872
},
{
"asset_turnover_ratio": 0.86597849890143,
"current_ratio": 1.6394937419598024,
"debt_to_equity_ratio": 0.7123745382806594,
"profit_margin": 0.22819395227972653,
"quarter": 2,
"return_on_assets": 0.19761105625358213,
"return_on_equity": 0.28254927962165677
},
{
"asset_turnover_ratio": 0.8636390583461622,
"current_ratio": 1.7036901095527643,
"debt_to_equity_ratio": 0.6865415992008251,
"profit_margin": 0.23727461299347083,
"quarter": 3,
"return_on_assets": 0.2049196233351312,
"return_on_equity": 0.2868286502718345
},
{
"asset_turnover_ratio": 0.861305922135521,
"current_ratio": 1.5658128158822713,
"debt_to_equity_ratio": 0.6730118606705855,
"profit_margin": 0.2326078402882574,
"quarter": 4,
"return_on_assets": 0.20034651037542953,
"return_on_equity": 0.2792377744300035
}
],
"income_statement": [
{
"depreciation": 3829538,
"expenses": 40409065,
"income_tax": 4125373,
"marketing_expense": 6707980,
"net_income": 18859631,
"net_profit": 14734258,
"operational_expense": 24331078,
"product_revenue": 21816820,
"quarter": 1,
"rd_expense": 6065133,
"revenue": 59268696,
"salaries_expense": 15905454,
"service_revenue": 37451876
},
{
"depreciation": 2683384,
"expenses": 41624112,
"income_tax": 5228290,
"marketing_expense": 5661750,
"net_income": 19080779,
"net_profit": 13852489,
"operational_expense": 28878738,
"product_revenue": 17848862,
"quarter": 2,
"rd_expense": 5015155,
"revenue": 60704891,
"salaries_expense": 13468259,
"service_revenue": 42856029
},
{
"depreciation": 4153512,
"expenses": 42875694,
"income_tax": 4547435,
"marketing_expense": 5520654,
"net_income": 19300195,
"net_profit": 14752760,
"operational_expense": 27049254,
"product_revenue": 18396624,
"quarter": 3,
"rd_expense": 7921413,
"revenue": 62175889,
"salaries_expense": 20906029,
"service_revenue": 43779265
},
{
"depreciation": 3958460,
"expenses": 44164909,
"income_tax": 4704566,
"marketing_expense": 4863458,
"net_income": 19517622,
"net_profit": 14813056,
"operational_expense": 23550044,
"product_revenue": 13903530,
"quarter": 4,
"rd_expense": 6681668,
"revenue": 63682531,
"salaries_expense": 15825008,
"service_revenue": 49779001
}
],
"market_conditions": {
"gdp_growth": [
0.039793675898331736,
0.058724697319764624,
0.05886669143605926,
0.04169001506007674
],
"inflation_rate": [
0.006248309495007382,
0.005933957417989147,
0.01023515812702918,
0.005769469747495511
],
"interest_rate": [
0.01053080403720404,
0.007073116900302678,
0.007074191229899892,
0.011921810668982251
],
"year": 2011
},
"random_event": {
"description": "Pratt, Brown and Taylor Economic Slowdown Impact in 2011",
"impact": -0.05,
"type": "Economic Slowdown Impact"
},
"year": 2011
},
{
"advertising_kpis": [
{
"average_project_size": 140158,
"billable_hours_per_employee": 88,
"client_concentration": 0.24,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.69,
"gross_billings": 46674500,
"net_revenue": 38797524,
"new_client_acquisition": 3,
"organic_growth": 0.05,
"quarter": 1,
"revenue_per_employee": 61681
},
{
"average_project_size": 133438,
"billable_hours_per_employee": 82,
"client_concentration": 0.31,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.63,
"gross_billings": 47479175,
"net_revenue": 40073976,
"new_client_acquisition": 1,
"organic_growth": -0.03,
"quarter": 2,
"revenue_per_employee": 63711
},
{
"average_project_size": 133991,
"billable_hours_per_employee": 151,
"client_concentration": 0.27,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.78,
"gross_billings": 49284063,
"net_revenue": 41392424,
"new_client_acquisition": 1,
"organic_growth": 0.12,
"quarter": 3,
"revenue_per_employee": 65807
},
{
"average_project_size": 180067,
"billable_hours_per_employee": 82,
"client_concentration": 0.26,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.77,
"gross_billings": 50976838,
"net_revenue": 42754249,
"new_client_acquisition": 1,
"organic_growth": 0.03,
"quarter": 4,
"revenue_per_employee": 67972
}
],
"balance_sheet": [
{
"assets": 45328870,
"current_assets": 18825732,
"current_liabilities": 7911102,
"equity": 32890297,
"fixed_assets": 26503138,
"liabilities": 18860938,
"long_term_liabilities": 10949836,
"quarter": 1
},
{
"assets": 46635728,
"current_assets": 16534140,
"current_liabilities": 9973568,
"equity": 34477720,
"fixed_assets": 30101588,
"liabilities": 19048419,
"long_term_liabilities": 9074851,
"quarter": 2
},
{
"assets": 47980264,
"current_assets": 21603588,
"current_liabilities": 9006975,
"equity": 35300409,
"fixed_assets": 26376676,
"liabilities": 19237763,
"long_term_liabilities": 10230788,
"quarter": 3
},
{
"assets": 49363564,
"current_assets": 19140851,
"current_liabilities": 10844120,
"equity": 36892331,
"fixed_assets": 30222713,
"liabilities": 19428990,
"long_term_liabilities": 8584870,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 53068,
"financing_cash_flow": 103912,
"investing_cash_flow": -154774,
"net_cash_flow": 8476811,
"operating_cash_flow": 8568003,
"quarter": 1
},
{
"change_in_working_capital": 62501,
"financing_cash_flow": 47367,
"investing_cash_flow": -342823,
"net_cash_flow": 8965983,
"operating_cash_flow": 9533489,
"quarter": 2
},
{
"change_in_working_capital": 51720,
"financing_cash_flow": 40861,
"investing_cash_flow": -120654,
"net_cash_flow": 8243803,
"operating_cash_flow": 8334735,
"quarter": 3
},
{
"change_in_working_capital": -72736,
"financing_cash_flow": 21270,
"investing_cash_flow": -408139,
"net_cash_flow": 9711176,
"operating_cash_flow": 9944829,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8559120048657732,
"current_ratio": 2.3796598754509803,
"debt_to_equity_ratio": 0.5734499144230896,
"profit_margin": 0.16553543468392468,
"quarter": 1,
"return_on_assets": 0.1416837657766452,
"return_on_equity": 0.1952662513202602
},
{
"asset_turnover_ratio": 0.8592977469977524,
"current_ratio": 1.6577958860861028,
"debt_to_equity_ratio": 0.5524848800906789,
"profit_margin": 0.17194228493823524,
"quarter": 2,
"return_on_assets": 0.14774961806107112,
"return_on_equity": 0.19985112124583645
},
{
"asset_turnover_ratio": 0.862696878866694,
"current_ratio": 2.3985397983229664,
"debt_to_equity_ratio": 0.5449728075388588,
"profit_margin": 0.15843256727366342,
"quarter": 3,
"return_on_assets": 0.13667928129782694,
"return_on_equity": 0.1857742781393836
},
{
"asset_turnover_ratio": 0.8661094446097936,
"current_ratio": 1.7650902977834992,
"debt_to_equity_ratio": 0.5266403470141261,
"profit_margin": 0.16273837484550366,
"quarter": 4,
"return_on_assets": 0.1409492434541396,
"return_on_equity": 0.18859629661243146
}
],
"income_statement": [
{
"depreciation": 2145638,
"expenses": 30346182,
"income_tax": 2028977,
"marketing_expense": 4292915,
"net_income": 8451342,
"net_profit": 6422365,
"operational_expense": 20532780,
"product_revenue": 11398296,
"quarter": 1,
"rd_expense": 5045024,
"revenue": 38797524,
"salaries_expense": 12437535,
"service_revenue": 27399228
},
{
"depreciation": 2643078,
"expenses": 31420204,
"income_tax": 1763361,
"marketing_expense": 4391886,
"net_income": 8653772,
"net_profit": 6890411,
"operational_expense": 19648019,
"product_revenue": 11797676,
"quarter": 2,
"rd_expense": 5073867,
"revenue": 40073976,
"salaries_expense": 12050282,
"service_revenue": 28276300
},
{
"depreciation": 1776827,
"expenses": 32532238,
"income_tax": 2302278,
"marketing_expense": 3383043,
"net_income": 8860186,
"net_profit": 6557908,
"operational_expense": 17825326,
"product_revenue": 11059188,
"quarter": 3,
"rd_expense": 5035508,
"revenue": 41392424,
"salaries_expense": 11240079,
"service_revenue": 30333236
},
{
"depreciation": 2987072,
"expenses": 33683630,
"income_tax": 2112862,
"marketing_expense": 6252754,
"net_income": 9070619,
"net_profit": 6957757,
"operational_expense": 19103813,
"product_revenue": 10114495,
"quarter": 4,
"rd_expense": 4870206,
"revenue": 42754249,
"salaries_expense": 15748670,
"service_revenue": 32639754
}
],
"market_conditions": {
"gdp_growth": [
0.03316284904125043,
0.03156457440106579,
0.03241815747655373,
0.03675976233226261
],
"inflation_rate": [
0.012219698667854113,
0.006451148372053694,
0.00847170960224036,
0.005927475581123383
],
"interest_rate": [
0.023940708779453517,
0.021392032227618003,
0.024885158662290675,
0.02294623135009466
],
"year": 2012
},
"random_event": null,
"year": 2012
},
{
"advertising_kpis": [
{
"average_project_size": 145791,
"billable_hours_per_employee": 96,
"client_concentration": 0.34,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.69,
"gross_billings": 55657912,
"net_revenue": 47399927,
"new_client_acquisition": 2,
"organic_growth": -0.04,
"quarter": 1,
"revenue_per_employee": 75358
},
{
"average_project_size": 129042,
"billable_hours_per_employee": 136,
"client_concentration": 0.27,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.7,
"gross_billings": 57769558,
"net_revenue": 48804615,
"new_client_acquisition": 2,
"organic_growth": 0.02,
"quarter": 2,
"revenue_per_employee": 77591
},
{
"average_project_size": 174860,
"billable_hours_per_employee": 148,
"client_concentration": 0.38,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.78,
"gross_billings": 55565779,
"net_revenue": 50250931,
"new_client_acquisition": 3,
"organic_growth": 0.15,
"quarter": 3,
"revenue_per_employee": 79890
},
{
"average_project_size": 181857,
"billable_hours_per_employee": 85,
"client_concentration": 0.26,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.61,
"gross_billings": 60837063,
"net_revenue": 51740108,
"new_client_acquisition": 1,
"organic_growth": 0.1,
"quarter": 4,
"revenue_per_employee": 82258
}
],
"balance_sheet": [
{
"assets": 50226628,
"current_assets": 25083242,
"current_liabilities": 14341020,
"equity": 29648310,
"fixed_assets": 25143386,
"liabilities": 28704128,
"long_term_liabilities": 14363108,
"quarter": 1
},
{
"assets": 51758331,
"current_assets": 23823250,
"current_liabilities": 12468095,
"equity": 30732471,
"fixed_assets": 27935081,
"liabilities": 29166429,
"long_term_liabilities": 16698334,
"quarter": 2
},
{
"assets": 53336744,
"current_assets": 19307265,
"current_liabilities": 15392268,
"equity": 32251521,
"fixed_assets": 34029479,
"liabilities": 29636176,
"long_term_liabilities": 14243908,
"quarter": 3
},
{
"assets": 54963293,
"current_assets": 19088028,
"current_liabilities": 12469349,
"equity": 32967160,
"fixed_assets": 35875265,
"liabilities": 30113489,
"long_term_liabilities": 17644140,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -46346,
"financing_cash_flow": -186876,
"investing_cash_flow": -194237,
"net_cash_flow": 10207861,
"operating_cash_flow": 10809987,
"quarter": 1
},
{
"change_in_working_capital": -9585,
"financing_cash_flow": 79399,
"investing_cash_flow": -481428,
"net_cash_flow": 10609045,
"operating_cash_flow": 11024765,
"quarter": 2
},
{
"change_in_working_capital": -1420,
"financing_cash_flow": 72782,
"investing_cash_flow": -248385,
"net_cash_flow": 11837922,
"operating_cash_flow": 12146160,
"quarter": 3
},
{
"change_in_working_capital": 28014,
"financing_cash_flow": 121339,
"investing_cash_flow": -228612,
"net_cash_flow": 11818112,
"operating_cash_flow": 11841443,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9437210676376682,
"current_ratio": 1.7490556459721833,
"debt_to_equity_ratio": 0.9681539352495977,
"profit_margin": 0.1714308547352826,
"quarter": 1,
"return_on_assets": 0.1617829092568189,
"return_on_equity": 0.274073294565525
},
{
"asset_turnover_ratio": 0.9429325493513305,
"current_ratio": 1.9107369650295414,
"debt_to_equity_ratio": 0.9490427567636849,
"profit_margin": 0.16679916438230277,
"quarter": 2,
"return_on_assets": 0.1572803613006764,
"return_on_equity": 0.2648849485614092
},
{
"asset_turnover_ratio": 0.9421447060960452,
"current_ratio": 1.254348287075043,
"debt_to_equity_ratio": 0.9189078555395883,
"profit_margin": 0.17016506619549,
"quarter": 3,
"return_on_assets": 0.160320116278564,
"return_on_equity": 0.265133325029849
},
{
"asset_turnover_ratio": 0.9413574983580405,
"current_ratio": 1.530795873946587,
"debt_to_equity_ratio": 0.9134389798817976,
"profit_margin": 0.15688710970607173,
"quarter": 4,
"return_on_assets": 0.14768685711753116,
"return_on_equity": 0.2462255165443429
}
],
"income_statement": [
{
"depreciation": 2684177,
"expenses": 36635473,
"income_tax": 2638644,
"marketing_expense": 4639942,
"net_income": 10764454,
"net_profit": 8125810,
"operational_expense": 23372843,
"product_revenue": 13099187,
"quarter": 1,
"rd_expense": 5110706,
"revenue": 47399927,
"salaries_expense": 15084874,
"service_revenue": 34300740
},
{
"depreciation": 2884196,
"expenses": 37836309,
"income_tax": 2827737,
"marketing_expense": 5814419,
"net_income": 10968306,
"net_profit": 8140569,
"operational_expense": 20570304,
"product_revenue": 10831893,
"quarter": 2,
"rd_expense": 7227570,
"revenue": 48804615,
"salaries_expense": 15350245,
"service_revenue": 37972722
},
{
"depreciation": 3595207,
"expenses": 39076507,
"income_tax": 2623471,
"marketing_expense": 5412707,
"net_income": 11174424,
"net_profit": 8550953,
"operational_expense": 25212800,
"product_revenue": 15024659,
"quarter": 3,
"rd_expense": 5008868,
"revenue": 50250931,
"salaries_expense": 17247392,
"service_revenue": 35226272
},
{
"depreciation": 3724087,
"expenses": 40357356,
"income_tax": 3265396,
"marketing_expense": 4941661,
"net_income": 11382752,
"net_profit": 8117356,
"operational_expense": 27960443,
"product_revenue": 13675164,
"quarter": 4,
"rd_expense": 7617618,
"revenue": 51740108,
"salaries_expense": 12851465,
"service_revenue": 38064944
}
],
"market_conditions": {
"gdp_growth": [
0.05354949007630407,
0.056634220298831625,
0.06157022712523655,
0.053799697612312736
],
"inflation_rate": [
0.011719379520886338,
0.01131913082000157,
0.004226947028948222,
0.0076127788046820265
],
"interest_rate": [
0.01210708053512028,
0.008996625780648325,
0.013327046687789421,
0.009867383522536338
],
"year": 2013
},
"random_event": null,
"year": 2013
},
{
"advertising_kpis": [
{
"average_project_size": 144453,
"billable_hours_per_employee": 98,
"client_concentration": 0.36,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.71,
"gross_billings": 55864350,
"net_revenue": 49397768,
"new_client_acquisition": 2,
"organic_growth": -0.03,
"quarter": 1,
"revenue_per_employee": 78534
},
{
"average_project_size": 161462,
"billable_hours_per_employee": 112,
"client_concentration": 0.33,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.74,
"gross_billings": 62071927,
"net_revenue": 51234181,
"new_client_acquisition": 2,
"organic_growth": 0.05,
"quarter": 2,
"revenue_per_employee": 81453
},
{
"average_project_size": 137071,
"billable_hours_per_employee": 101,
"client_concentration": 0.17,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.8,
"gross_billings": 63907970,
"net_revenue": 53138866,
"new_client_acquisition": 4,
"organic_growth": 0.1,
"quarter": 3,
"revenue_per_employee": 84482
},
{
"average_project_size": 55328,
"billable_hours_per_employee": 109,
"client_concentration": 0.34,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.62,
"gross_billings": 62587996,
"net_revenue": 55114359,
"new_client_acquisition": 4,
"organic_growth": 0.14,
"quarter": 4,
"revenue_per_employee": 87622
}
],
"balance_sheet": [
{
"assets": 49810653,
"current_assets": 16897548,
"current_liabilities": 13479136,
"equity": 34597176,
"fixed_assets": 32913105,
"liabilities": 26340060,
"long_term_liabilities": 12860924,
"quarter": 1
},
{
"assets": 50551673,
"current_assets": 18730654,
"current_liabilities": 12314045,
"equity": 35141339,
"fixed_assets": 31821019,
"liabilities": 26776997,
"long_term_liabilities": 14462952,
"quarter": 2
},
{
"assets": 51303718,
"current_assets": 22147579,
"current_liabilities": 14363952,
"equity": 35520984,
"fixed_assets": 29156139,
"liabilities": 27221182,
"long_term_liabilities": 12857230,
"quarter": 3
},
{
"assets": 52066950,
"current_assets": 21172253,
"current_liabilities": 12908066,
"equity": 35390820,
"fixed_assets": 30894697,
"liabilities": 27672735,
"long_term_liabilities": 14764669,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 47893,
"financing_cash_flow": -54479,
"investing_cash_flow": -130854,
"net_cash_flow": 13423057,
"operating_cash_flow": 13831455,
"quarter": 1
},
{
"change_in_working_capital": -18740,
"financing_cash_flow": 124439,
"investing_cash_flow": -149974,
"net_cash_flow": 13132893,
"operating_cash_flow": 13333382,
"quarter": 2
},
{
"change_in_working_capital": 55701,
"financing_cash_flow": -94565,
"investing_cash_flow": -185329,
"net_cash_flow": 14253749,
"operating_cash_flow": 14464302,
"quarter": 3
},
{
"change_in_working_capital": -88093,
"financing_cash_flow": 179822,
"investing_cash_flow": -321933,
"net_cash_flow": 12809118,
"operating_cash_flow": 13243193,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9917109097124264,
"current_ratio": 1.2536076496297686,
"debt_to_equity_ratio": 0.7613355494679681,
"profit_margin": 0.22524465072996822,
"quarter": 1,
"return_on_assets": 0.22337757748327453,
"return_on_equity": 0.32160379217078294
},
{
"asset_turnover_ratio": 1.0135011951038693,
"current_ratio": 1.521080522281671,
"debt_to_equity_ratio": 0.7619799860215912,
"profit_margin": 0.22185702548851127,
"quarter": 2,
"return_on_assets": 0.22485236047479576,
"return_on_equity": 0.32345560310038274
},
{
"asset_turnover_ratio": 1.0357702730238771,
"current_ratio": 1.5418861745012793,
"debt_to_equity_ratio": 0.7663408761423951,
"profit_margin": 0.21525577907515,
"quarter": 3,
"return_on_assets": 0.2229555370626355,
"return_on_equity": 0.32201945756908085
},
{
"asset_turnover_ratio": 1.0585286635764146,
"current_ratio": 1.6402343309989273,
"debt_to_equity_ratio": 0.7819184466480291,
"profit_margin": 0.19952341276435784,
"quarter": 4,
"return_on_assets": 0.21120125146566104,
"return_on_equity": 0.31071913564025927
}
],
"income_statement": [
{
"depreciation": 2704872,
"expenses": 35243204,
"income_tax": 3027981,
"marketing_expense": 4527200,
"net_income": 14154564,
"net_profit": 11126583,
"operational_expense": 20309778,
"product_revenue": 14215872,
"quarter": 1,
"rd_expense": 4879378,
"revenue": 49397768,
"salaries_expense": 15911710,
"service_revenue": 35181896
},
{
"depreciation": 1966719,
"expenses": 36745315,
"income_tax": 3122203,
"marketing_expense": 5969354,
"net_income": 14488866,
"net_profit": 11366663,
"operational_expense": 18786629,
"product_revenue": 16442887,
"quarter": 2,
"rd_expense": 5421100,
"revenue": 51234181,
"salaries_expense": 15216473,
"service_revenue": 34791294
},
{
"depreciation": 3025854,
"expenses": 38311448,
"income_tax": 3388970,
"marketing_expense": 6719979,
"net_income": 14827418,
"net_profit": 11438448,
"operational_expense": 19829797,
"product_revenue": 20996183,
"quarter": 3,
"rd_expense": 5688335,
"revenue": 53138866,
"salaries_expense": 11652682,
"service_revenue": 32142683
},
{
"depreciation": 2246588,
"expenses": 39944332,
"income_tax": 4173422,
"marketing_expense": 6679392,
"net_income": 15170027,
"net_profit": 10996605,
"operational_expense": 26352831,
"product_revenue": 12553992,
"quarter": 4,
"rd_expense": 5965755,
"revenue": 55114359,
"salaries_expense": 16820769,
"service_revenue": 42560367
}
],
"market_conditions": {
"gdp_growth": [
0.04070178441263853,
0.028560151591667384,
0.025077269946185237,
0.03459252371743807
],
"inflation_rate": [
0.00732017334590338,
0.002097915312501397,
0.0010572552757418807,
0.010202195401861179
],
"interest_rate": [
0.007929022604153506,
0.008764768419566608,
0.012575345489374133,
0.015573969433560174
],
"year": 2014
},
"random_event": {
"description": "Pratt, Brown and Taylor Data Privacy Regulation Impact in 2014",
"impact": -0.1,
"type": "Data Privacy Regulation Impact"
},
"year": 2014
},
{
"advertising_kpis": [
{
"average_project_size": 56557,
"billable_hours_per_employee": 96,
"client_concentration": 0.23,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.61,
"gross_billings": 121369119,
"net_revenue": 96072405,
"new_client_acquisition": 5,
"organic_growth": -0.04,
"quarter": 1,
"revenue_per_employee": 152738
},
{
"average_project_size": 169140,
"billable_hours_per_employee": 85,
"client_concentration": 0.23,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.79,
"gross_billings": 115254691,
"net_revenue": 100465005,
"new_client_acquisition": 4,
"organic_growth": 0.09,
"quarter": 2,
"revenue_per_employee": 159722
},
{
"average_project_size": 95774,
"billable_hours_per_employee": 103,
"client_concentration": 0.29,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.65,
"gross_billings": 133968815,
"net_revenue": 105058444,
"new_client_acquisition": 3,
"organic_growth": 0,
"quarter": 3,
"revenue_per_employee": 167025
},
{
"average_project_size": 120351,
"billable_hours_per_employee": 105,
"client_concentration": 0.15,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.7,
"gross_billings": 136415909,
"net_revenue": 109861902,
"new_client_acquisition": 3,
"organic_growth": -0.02,
"quarter": 4,
"revenue_per_employee": 174661
}
],
"balance_sheet": [
{
"assets": 138344220,
"current_assets": 68147956,
"current_liabilities": 46857982,
"equity": 81508078,
"fixed_assets": 70196264,
"liabilities": 80937908,
"long_term_liabilities": 34079926,
"quarter": 1
},
{
"assets": 140124627,
"current_assets": 68507348,
"current_liabilities": 39610146,
"equity": 82490157,
"fixed_assets": 71617279,
"liabilities": 83234182,
"long_term_liabilities": 43624036,
"quarter": 2
},
{
"assets": 141927946,
"current_assets": 50397825,
"current_liabilities": 48555278,
"equity": 84417048,
"fixed_assets": 91530121,
"liabilities": 85595603,
"long_term_liabilities": 37040325,
"quarter": 3
},
{
"assets": 143754474,
"current_assets": 58167788,
"current_liabilities": 40864446,
"equity": 84454254,
"fixed_assets": 85586686,
"liabilities": 88024020,
"long_term_liabilities": 47159574,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -58264,
"financing_cash_flow": 177770,
"investing_cash_flow": -228213,
"net_cash_flow": 27309072,
"operating_cash_flow": 27610310,
"quarter": 1
},
{
"change_in_working_capital": 72268,
"financing_cash_flow": 106413,
"investing_cash_flow": -300759,
"net_cash_flow": 29974281,
"operating_cash_flow": 30122328,
"quarter": 2
},
{
"change_in_working_capital": -93755,
"financing_cash_flow": -19646,
"investing_cash_flow": -401239,
"net_cash_flow": 32000908,
"operating_cash_flow": 32364738,
"quarter": 3
},
{
"change_in_working_capital": -32874,
"financing_cash_flow": -104354,
"investing_cash_flow": -489978,
"net_cash_flow": 33679765,
"operating_cash_flow": 33943014,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6944446612948485,
"current_ratio": 1.4543510644568518,
"debt_to_equity_ratio": 0.9930047424256526,
"profit_margin": 0.25087085100034706,
"quarter": 1,
"return_on_assets": 0.17421592315168644,
"return_on_equity": 0.29569788162591687
},
{
"asset_turnover_ratio": 0.7169689379440775,
"current_ratio": 1.729540406137357,
"debt_to_equity_ratio": 1.009019560964104,
"profit_margin": 0.25481223038808387,
"quarter": 2,
"return_on_assets": 0.1826924541965061,
"return_on_equity": 0.3103365653674292
},
{
"asset_turnover_ratio": 0.7402238034220547,
"current_ratio": 1.0379474091364487,
"debt_to_equity_ratio": 1.0139611017907189,
"profit_margin": 0.2673245855421198,
"quarter": 3,
"return_on_assets": 0.19788002145821232,
"return_on_equity": 0.3326899680263636
},
{
"asset_turnover_ratio": 0.7642329239784217,
"current_ratio": 1.4234326827775912,
"debt_to_equity_ratio": 1.0422686345675376,
"profit_margin": 0.2614536930190777,
"quarter": 4,
"return_on_assets": 0.19981152030092642,
"return_on_equity": 0.3401107539236567
}
],
"income_statement": [
{
"depreciation": 3508544,
"expenses": 63824712,
"income_tax": 8145927,
"marketing_expense": 9088496,
"net_income": 32247693,
"net_profit": 24101766,
"operational_expense": 38136576,
"product_revenue": 31218601,
"quarter": 1,
"rd_expense": 6728978,
"revenue": 96072405,
"salaries_expense": 31832132,
"service_revenue": 64853804
},
{
"depreciation": 4522616,
"expenses": 66440158,
"income_tax": 8425135,
"marketing_expense": 9248048,
"net_income": 34024847,
"net_profit": 25599712,
"operational_expense": 37829014,
"product_revenue": 39161165,
"quarter": 2,
"rd_expense": 13100595,
"revenue": 100465005,
"salaries_expense": 20128451,
"service_revenue": 61303840
},
{
"depreciation": 4280033,
"expenses": 69162782,
"income_tax": 7810957,
"marketing_expense": 11088428,
"net_income": 35895662,
"net_profit": 28084705,
"operational_expense": 39725491,
"product_revenue": 23717562,
"quarter": 3,
"rd_expense": 9850325,
"revenue": 105058444,
"salaries_expense": 26038930,
"service_revenue": 81340882
},
{
"depreciation": 5219214,
"expenses": 71996975,
"income_tax": 9141127,
"marketing_expense": 8596357,
"net_income": 37864927,
"net_profit": 28723800,
"operational_expense": 45165628,
"product_revenue": 26840582,
"quarter": 4,
"rd_expense": 10094454,
"revenue": 109861902,
"salaries_expense": 34828237,
"service_revenue": 83021320
}
],
"market_conditions": {
"gdp_growth": [
0.03414449689859217,
0.03923756339824835,
0.04110674158595515,
0.03481172445314564
],
"inflation_rate": [
0.003501135046990392,
0.0025542617718162025,
0.010286642656069545,
0.010337937628134782
],
"interest_rate": [
0.012261528189291267,
0.009584874072385702,
0.010941413761754623,
0.011587184584209678
],
"year": 2015
},
"random_event": null,
"year": 2015
},
{
"advertising_kpis": [
{
"average_project_size": 186845,
"billable_hours_per_employee": 155,
"client_concentration": 0.12,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.7,
"gross_billings": 35159509,
"net_revenue": 29200890,
"new_client_acquisition": 2,
"organic_growth": 0.05,
"quarter": 1,
"revenue_per_employee": 46424
},
{
"average_project_size": 68443,
"billable_hours_per_employee": 141,
"client_concentration": 0.28,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.8,
"gross_billings": 36820998,
"net_revenue": 30209630,
"new_client_acquisition": 5,
"organic_growth": -0.01,
"quarter": 2,
"revenue_per_employee": 48028
},
{
"average_project_size": 165111,
"billable_hours_per_employee": 85,
"client_concentration": 0.4,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.61,
"gross_billings": 37468126,
"net_revenue": 31253218,
"new_client_acquisition": 1,
"organic_growth": 0.07,
"quarter": 3,
"revenue_per_employee": 49687
},
{
"average_project_size": 55031,
"billable_hours_per_employee": 154,
"client_concentration": 0.17,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.65,
"gross_billings": 38144606,
"net_revenue": 32332856,
"new_client_acquisition": 5,
"organic_growth": 0.14,
"quarter": 4,
"revenue_per_employee": 51404
}
],
"balance_sheet": [
{
"assets": 41589415,
"current_assets": 17783265,
"current_liabilities": 11242419,
"equity": 24257823,
"fixed_assets": 23806150,
"liabilities": 24415225,
"long_term_liabilities": 13172806,
"quarter": 1
},
{
"assets": 42442961,
"current_assets": 18320349,
"current_liabilities": 13578406,
"equity": 25215039,
"fixed_assets": 24122612,
"liabilities": 24795792,
"long_term_liabilities": 11217386,
"quarter": 2
},
{
"assets": 43314024,
"current_assets": 21427707,
"current_liabilities": 12838687,
"equity": 25274063,
"fixed_assets": 21886317,
"liabilities": 25182291,
"long_term_liabilities": 12343604,
"quarter": 3
},
{
"assets": 44202964,
"current_assets": 16409916,
"current_liabilities": 10811544,
"equity": 26076554,
"fixed_assets": 27793048,
"liabilities": 25574814,
"long_term_liabilities": 14763270,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -30221,
"financing_cash_flow": 19713,
"investing_cash_flow": -301260,
"net_cash_flow": 7848714,
"operating_cash_flow": 8242979,
"quarter": 1
},
{
"change_in_working_capital": -60189,
"financing_cash_flow": 25972,
"investing_cash_flow": -399239,
"net_cash_flow": 9241773,
"operating_cash_flow": 9557405,
"quarter": 2
},
{
"change_in_working_capital": 48954,
"financing_cash_flow": 40074,
"investing_cash_flow": -400195,
"net_cash_flow": 9100415,
"operating_cash_flow": 9212984,
"quarter": 3
},
{
"change_in_working_capital": 62937,
"financing_cash_flow": -66861,
"investing_cash_flow": -423621,
"net_cash_flow": 9320721,
"operating_cash_flow": 9570374,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7021231243574837,
"current_ratio": 1.581800589357148,
"debt_to_equity_ratio": 1.0064887108789606,
"profit_margin": 0.24258277744274231,
"quarter": 1,
"return_on_assets": 0.17032297761341436,
"return_on_equity": 0.2920143740845994
},
{
"asset_turnover_ratio": 0.7117700859749159,
"current_ratio": 1.3492267796381991,
"debt_to_equity_ratio": 0.9833731369600499,
"profit_margin": 0.2505118400986705,
"quarter": 2,
"return_on_assets": 0.1783068339647651,
"return_on_equity": 0.30013318638928144
},
{
"asset_turnover_ratio": 0.7215496302075282,
"current_ratio": 1.6689952017679066,
"debt_to_equity_ratio": 0.9963689257243681,
"profit_margin": 0.22853102678898538,
"quarter": 3,
"return_on_assets": 0.1648964778705391,
"return_on_equity": 0.2825952439858997
},
{
"asset_turnover_ratio": 0.7314635281018712,
"current_ratio": 1.5178142918347277,
"debt_to_equity_ratio": 0.9807589607123702,
"profit_margin": 0.2303664111824826,
"quarter": 4,
"return_on_assets": 0.16850462787970508,
"return_on_equity": 0.28563605451855334
}
],
"income_statement": [
{
"depreciation": 1159346,
"expenses": 19730961,
"income_tax": 2386296,
"marketing_expense": 3563032,
"net_income": 9469929,
"net_profit": 7083633,
"operational_expense": 11796751,
"product_revenue": 7709099,
"quarter": 1,
"rd_expense": 3015030,
"revenue": 29200890,
"salaries_expense": 8117636,
"service_revenue": 21491791
},
{
"depreciation": 1989535,
"expenses": 20403938,
"income_tax": 2237822,
"marketing_expense": 3432373,
"net_income": 9805692,
"net_profit": 7567870,
"operational_expense": 10771556,
"product_revenue": 7443179,
"quarter": 2,
"rd_expense": 2533786,
"revenue": 30209630,
"salaries_expense": 9133549,
"service_revenue": 22766451
},
{
"depreciation": 2070654,
"expenses": 21099868,
"income_tax": 3011020,
"marketing_expense": 4213796,
"net_income": 10153350,
"net_profit": 7142330,
"operational_expense": 10867516,
"product_revenue": 7506990,
"quarter": 3,
"rd_expense": 2941914,
"revenue": 31253218,
"salaries_expense": 9922856,
"service_revenue": 23746228
},
{
"depreciation": 2121970,
"expenses": 21819536,
"income_tax": 3064916,
"marketing_expense": 3276818,
"net_income": 10513320,
"net_profit": 7448404,
"operational_expense": 13721419,
"product_revenue": 10003501,
"quarter": 4,
"rd_expense": 4246346,
"revenue": 32332856,
"salaries_expense": 8370906,
"service_revenue": 22329355
}
],
"market_conditions": {
"gdp_growth": [
0.03718773699531814,
0.044191481449296646,
0.036965871644168584,
0.03651929879784623
],
"inflation_rate": [
0.01267540132586488,
0.01223293226638331,
0.00538823415443878,
0.01153958176301933
],
"interest_rate": [
0.01711049849016324,
0.011455488782788008,
0.010002950263774263,
0.010444271383297591
],
"year": 2016
},
"random_event": {
"description": "Pratt, Brown and Taylor Economic Slowdown Impact in 2016",
"impact": 0.05,
"type": "Economic Slowdown Impact"
},
"year": 2016
}
] |
{
"advertising_type": "Social Media Campaigns",
"financial_health": "Good",
"founding_year": 1991,
"industry": "Advertising",
"location": "East Breannabury",
"name": "Wright-Murray",
"num_employees": 467,
"region": "Latin America",
"revenue_size": "Large",
"website": "www.wright-murray.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 198348,
"billable_hours_per_employee": 118,
"client_concentration": 0.11,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.72,
"gross_billings": 40953565,
"net_revenue": 36257092,
"new_client_acquisition": 1,
"organic_growth": 0.09,
"quarter": 1,
"revenue_per_employee": 77638
},
{
"average_project_size": 179868,
"billable_hours_per_employee": 153,
"client_concentration": 0.36,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.75,
"gross_billings": 45336021,
"net_revenue": 38000177,
"new_client_acquisition": 5,
"organic_growth": 0.06,
"quarter": 2,
"revenue_per_employee": 81371
},
{
"average_project_size": 161668,
"billable_hours_per_employee": 138,
"client_concentration": 0.38,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.78,
"gross_billings": 45564804,
"net_revenue": 39827062,
"new_client_acquisition": 5,
"organic_growth": 0.03,
"quarter": 3,
"revenue_per_employee": 85283
},
{
"average_project_size": 93732,
"billable_hours_per_employee": 149,
"client_concentration": 0.19,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.62,
"gross_billings": 50462851,
"net_revenue": 41741777,
"new_client_acquisition": 3,
"organic_growth": 0.1,
"quarter": 4,
"revenue_per_employee": 89383
}
],
"balance_sheet": [
{
"assets": 42367880,
"current_assets": 14804110,
"current_liabilities": 10962295,
"equity": 27699108,
"fixed_assets": 27563770,
"liabilities": 25294154,
"long_term_liabilities": 14331859,
"quarter": 1
},
{
"assets": 43474817,
"current_assets": 13671354,
"current_liabilities": 13715150,
"equity": 28062635,
"fixed_assets": 29803463,
"liabilities": 25762412,
"long_term_liabilities": 12047262,
"quarter": 2
},
{
"assets": 44610674,
"current_assets": 19435990,
"current_liabilities": 15605669,
"equity": 28971920,
"fixed_assets": 25174684,
"liabilities": 26239339,
"long_term_liabilities": 10633670,
"quarter": 3
},
{
"assets": 45776208,
"current_assets": 20166827,
"current_liabilities": 10904261,
"equity": 31284577,
"fixed_assets": 25609381,
"liabilities": 26725095,
"long_term_liabilities": 15820834,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 33649,
"financing_cash_flow": 11224,
"investing_cash_flow": -226546,
"net_cash_flow": 12050113,
"operating_cash_flow": 12668294,
"quarter": 1
},
{
"change_in_working_capital": 30921,
"financing_cash_flow": 80363,
"investing_cash_flow": -121000,
"net_cash_flow": 11642374,
"operating_cash_flow": 11847082,
"quarter": 2
},
{
"change_in_working_capital": -60050,
"financing_cash_flow": -42734,
"investing_cash_flow": -129197,
"net_cash_flow": 11811757,
"operating_cash_flow": 12161851,
"quarter": 3
},
{
"change_in_working_capital": 97643,
"financing_cash_flow": -38065,
"investing_cash_flow": -208937,
"net_cash_flow": 13784699,
"operating_cash_flow": 13910958,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.85576837925334,
"current_ratio": 1.3504571807272108,
"debt_to_equity_ratio": 0.9131757600280846,
"profit_margin": 0.2930566521992442,
"quarter": 1,
"return_on_assets": 0.250788616281957,
"return_on_equity": 0.3836001505896869
},
{
"asset_turnover_ratio": 0.8740733054724532,
"current_ratio": 0.9968067429083897,
"debt_to_equity_ratio": 0.9180325368590655,
"profit_margin": 0.2723732049984925,
"quarter": 2,
"return_on_assets": 0.23807414761515844,
"return_on_equity": 0.36882602079241666
},
{
"asset_turnover_ratio": 0.8927697886833093,
"current_ratio": 1.2454442036416382,
"debt_to_equity_ratio": 0.9056817428737896,
"profit_margin": 0.2661653777022267,
"quarter": 3,
"return_on_assets": 0.23762440800603013,
"return_on_equity": 0.36589169789230397
},
{
"asset_turnover_ratio": 0.9118662035090368,
"current_ratio": 1.8494446345332343,
"debt_to_equity_ratio": 0.8542578344594527,
"profit_margin": 0.2930748252524084,
"quarter": 4,
"return_on_assets": 0.26724502824698804,
"return_on_equity": 0.3910381783330489
}
],
"income_statement": [
{
"depreciation": 2042912,
"expenses": 22747543,
"income_tax": 2884167,
"marketing_expense": 4135976,
"net_income": 13509549,
"net_profit": 10625382,
"operational_expense": 13044547,
"product_revenue": 12608016,
"quarter": 1,
"rd_expense": 3583600,
"revenue": 36257092,
"salaries_expense": 9802330,
"service_revenue": 23649076
},
{
"depreciation": 1496852,
"expenses": 23701034,
"income_tax": 3948913,
"marketing_expense": 2758786,
"net_income": 14299143,
"net_profit": 10350230,
"operational_expense": 15837439,
"product_revenue": 15064001,
"quarter": 2,
"rd_expense": 3616921,
"revenue": 38000177,
"salaries_expense": 11147491,
"service_revenue": 22936176
},
{
"depreciation": 1561266,
"expenses": 24694492,
"income_tax": 4531985,
"marketing_expense": 3758351,
"net_income": 15132570,
"net_profit": 10600585,
"operational_expense": 14334669,
"product_revenue": 14389428,
"quarter": 3,
"rd_expense": 3110764,
"revenue": 39827062,
"salaries_expense": 9519457,
"service_revenue": 25437634
},
{
"depreciation": 1677494,
"expenses": 25729592,
"income_tax": 3778721,
"marketing_expense": 3243575,
"net_income": 16012185,
"net_profit": 12233464,
"operational_expense": 13134716,
"product_revenue": 16351321,
"quarter": 4,
"rd_expense": 4031851,
"revenue": 41741777,
"salaries_expense": 10490233,
"service_revenue": 25390456
}
],
"market_conditions": {
"gdp_growth": [
0.015467108048128595,
0.028071983195256202,
0.013024294001119777,
0.016655019606219516
],
"inflation_rate": [
0.018013732492191837,
0.020739837412989685,
0.01739572342555413,
0.013225717738400984
],
"interest_rate": [
0.02973483833583497,
0.022681041566457495,
0.031193428500933536,
0.028763130650149696
],
"year": 1991
},
"random_event": null,
"year": 1991
},
{
"advertising_kpis": [
{
"average_project_size": 59349,
"billable_hours_per_employee": 141,
"client_concentration": 0.1,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.79,
"gross_billings": 112881808,
"net_revenue": 99319750,
"new_client_acquisition": 2,
"organic_growth": -0.02,
"quarter": 1,
"revenue_per_employee": 212676
},
{
"average_project_size": 148225,
"billable_hours_per_employee": 108,
"client_concentration": 0.11,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.68,
"gross_billings": 131840388,
"net_revenue": 102172024,
"new_client_acquisition": 5,
"organic_growth": -0.02,
"quarter": 2,
"revenue_per_employee": 218784
},
{
"average_project_size": 119033,
"billable_hours_per_employee": 153,
"client_concentration": 0.29,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.64,
"gross_billings": 134472655,
"net_revenue": 105106211,
"new_client_acquisition": 5,
"organic_growth": -0.03,
"quarter": 3,
"revenue_per_employee": 225067
},
{
"average_project_size": 118993,
"billable_hours_per_employee": 98,
"client_concentration": 0.35,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.6,
"gross_billings": 125474651,
"net_revenue": 108124662,
"new_client_acquisition": 4,
"organic_growth": 0.14,
"quarter": 4,
"revenue_per_employee": 231530
}
],
"balance_sheet": [
{
"assets": 140579614,
"current_assets": 61580496,
"current_liabilities": 35278843,
"equity": 91078506,
"fixed_assets": 78999118,
"liabilities": 66563404,
"long_term_liabilities": 31284561,
"quarter": 1
},
{
"assets": 144185181,
"current_assets": 46503204,
"current_liabilities": 29722001,
"equity": 95536102,
"fixed_assets": 97681977,
"liabilities": 67469069,
"long_term_liabilities": 37747068,
"quarter": 2
},
{
"assets": 147883223,
"current_assets": 72427402,
"current_liabilities": 33974355,
"equity": 99628408,
"fixed_assets": 75455821,
"liabilities": 68387057,
"long_term_liabilities": 34412702,
"quarter": 3
},
{
"assets": 151676112,
"current_assets": 72713199,
"current_liabilities": 34112349,
"equity": 103066536,
"fixed_assets": 78962913,
"liabilities": 69317535,
"long_term_liabilities": 35205186,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -18522,
"financing_cash_flow": 182845,
"investing_cash_flow": -256586,
"net_cash_flow": 23627784,
"operating_cash_flow": 24015742,
"quarter": 1
},
{
"change_in_working_capital": -75453,
"financing_cash_flow": -11211,
"investing_cash_flow": -457256,
"net_cash_flow": 23879607,
"operating_cash_flow": 24567666,
"quarter": 2
},
{
"change_in_working_capital": -54348,
"financing_cash_flow": -145444,
"investing_cash_flow": -250106,
"net_cash_flow": 25880889,
"operating_cash_flow": 26355424,
"quarter": 3
},
{
"change_in_working_capital": -91208,
"financing_cash_flow": 164447,
"investing_cash_flow": -190064,
"net_cash_flow": 28471728,
"operating_cash_flow": 28591398,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7065017976219511,
"current_ratio": 1.745536156046841,
"debt_to_equity_ratio": 0.7308354838407208,
"profit_margin": 0.17179157216968427,
"quarter": 1,
"return_on_assets": 0.12137105455418308,
"return_on_equity": 0.1873361427338301
},
{
"asset_turnover_ratio": 0.7086166781591792,
"current_ratio": 1.5646054247828065,
"debt_to_equity_ratio": 0.7062154262898438,
"profit_margin": 0.18419905237465004,
"quarter": 2,
"return_on_assets": 0.13052652061379316,
"return_on_equity": 0.19699348838829533
},
{
"asset_turnover_ratio": 0.7107378975639448,
"current_ratio": 2.1318256667418702,
"debt_to_equity_ratio": 0.6864212564753619,
"profit_margin": 0.19154188709171527,
"quarter": 3,
"return_on_assets": 0.13613607812699619,
"return_on_equity": 0.20207330824758335
},
{
"asset_turnover_ratio": 0.7128654642729766,
"current_ratio": 2.1315799448463664,
"debt_to_equity_ratio": 0.6725513216045216,
"profit_margin": 0.1915192946452864,
"quarter": 4,
"return_on_assets": 0.13652749089454508,
"return_on_equity": 0.2009183562742421
}
],
"income_statement": [
{
"depreciation": 6953446,
"expenses": 76444533,
"income_tax": 5812921,
"marketing_expense": 14980659,
"net_income": 22875217,
"net_profit": 17062296,
"operational_expense": 42767698,
"product_revenue": 34186488,
"quarter": 1,
"rd_expense": 12216730,
"revenue": 99319750,
"salaries_expense": 35619105,
"service_revenue": 65133262
},
{
"depreciation": 5747676,
"expenses": 77872638,
"income_tax": 5479396,
"marketing_expense": 13717702,
"net_income": 24299386,
"net_profit": 18819990,
"operational_expense": 43893646,
"product_revenue": 23284995,
"quarter": 2,
"rd_expense": 11426167,
"revenue": 102172024,
"salaries_expense": 38521880,
"service_revenue": 78887029
},
{
"depreciation": 6223182,
"expenses": 79327423,
"income_tax": 5646546,
"marketing_expense": 15347981,
"net_income": 25778788,
"net_profit": 20132242,
"operational_expense": 55313136,
"product_revenue": 28741719,
"quarter": 3,
"rd_expense": 12831098,
"revenue": 105106211,
"salaries_expense": 38592473,
"service_revenue": 76364492
},
{
"depreciation": 7883439,
"expenses": 80809386,
"income_tax": 6607317,
"marketing_expense": 10021917,
"net_income": 27315276,
"net_profit": 20707959,
"operational_expense": 51247360,
"product_revenue": 27276449,
"quarter": 4,
"rd_expense": 10397797,
"revenue": 108124662,
"salaries_expense": 28592105,
"service_revenue": 80848213
}
],
"market_conditions": {
"gdp_growth": [
0.005303477162699426,
0.016999628118990792,
0.006741417846224285,
0.008108337781113643
],
"inflation_rate": [
0.008407928367500584,
0.014006816774755473,
0.016909407980115868,
0.013884034292359137
],
"interest_rate": [
0.026676430033755572,
0.01996758957181967,
0.022563749316673685,
0.025849080545037102
],
"year": 1992
},
"random_event": null,
"year": 1992
},
{
"advertising_kpis": [
{
"average_project_size": 190952,
"billable_hours_per_employee": 120,
"client_concentration": 0.27,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.69,
"gross_billings": 86499464,
"net_revenue": 67705272,
"new_client_acquisition": 5,
"organic_growth": 0.13,
"quarter": 1,
"revenue_per_employee": 144979
},
{
"average_project_size": 94045,
"billable_hours_per_employee": 134,
"client_concentration": 0.2,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.78,
"gross_billings": 87567194,
"net_revenue": 70465810,
"new_client_acquisition": 2,
"organic_growth": -0.05,
"quarter": 2,
"revenue_per_employee": 150890
},
{
"average_project_size": 137960,
"billable_hours_per_employee": 148,
"client_concentration": 0.12,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.62,
"gross_billings": 80894322,
"net_revenue": 73338904,
"new_client_acquisition": 2,
"organic_growth": 0.02,
"quarter": 3,
"revenue_per_employee": 157043
},
{
"average_project_size": 115581,
"billable_hours_per_employee": 137,
"client_concentration": 0.36,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.7,
"gross_billings": 85175469,
"net_revenue": 76329142,
"new_client_acquisition": 3,
"organic_growth": 0.09,
"quarter": 4,
"revenue_per_employee": 163446
}
],
"balance_sheet": [
{
"assets": 94268442,
"current_assets": 42527504,
"current_liabilities": 24354542,
"equity": 67546291,
"fixed_assets": 51740938,
"liabilities": 42573029,
"long_term_liabilities": 18218487,
"quarter": 1
},
{
"assets": 97617816,
"current_assets": 37938820,
"current_liabilities": 17619515,
"equity": 71278948,
"fixed_assets": 59678996,
"liabilities": 43092749,
"long_term_liabilities": 25473234,
"quarter": 2
},
{
"assets": 101086194,
"current_assets": 34297851,
"current_liabilities": 19112344,
"equity": 76213294,
"fixed_assets": 66788343,
"liabilities": 43618814,
"long_term_liabilities": 24506470,
"quarter": 3
},
{
"assets": 104677803,
"current_assets": 45159261,
"current_liabilities": 24220868,
"equity": 80797028,
"fixed_assets": 59518542,
"liabilities": 44151301,
"long_term_liabilities": 19930433,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 30356,
"financing_cash_flow": 194935,
"investing_cash_flow": -243112,
"net_cash_flow": 19671432,
"operating_cash_flow": 19779252,
"quarter": 1
},
{
"change_in_working_capital": -44812,
"financing_cash_flow": -72437,
"investing_cash_flow": -156290,
"net_cash_flow": 18916448,
"operating_cash_flow": 19527405,
"quarter": 2
},
{
"change_in_working_capital": -65160,
"financing_cash_flow": -183633,
"investing_cash_flow": -198647,
"net_cash_flow": 22159867,
"operating_cash_flow": 22576304,
"quarter": 3
},
{
"change_in_working_capital": -84096,
"financing_cash_flow": 26216,
"investing_cash_flow": -496714,
"net_cash_flow": 24051826,
"operating_cash_flow": 24321082,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7182177891515381,
"current_ratio": 1.7461836892683098,
"debt_to_equity_ratio": 0.6302792998656285,
"profit_margin": 0.23411586028337644,
"quarter": 1,
"return_on_assets": 0.16814617557803702,
"return_on_equity": 0.23466688940773964
},
{
"asset_turnover_ratio": 0.7218539902593191,
"current_ratio": 2.153227259660666,
"debt_to_equity_ratio": 0.6045648849924103,
"profit_margin": 0.23775900681479428,
"quarter": 2,
"return_on_assets": 0.1716272877893519,
"return_on_equity": 0.2350466928889018
},
{
"asset_turnover_ratio": 0.7255086090193483,
"current_ratio": 1.794539225539264,
"debt_to_equity_ratio": 0.5723255315535896,
"profit_margin": 0.2556066831868663,
"quarter": 3,
"return_on_assets": 0.1854448491749526,
"return_on_equity": 0.24596645829269628
},
{
"asset_turnover_ratio": 0.7291817349280821,
"current_ratio": 1.8644774002318991,
"debt_to_equity_ratio": 0.5464470920885852,
"profit_margin": 0.2655673242075746,
"quarter": 4,
"return_on_assets": 0.1936468422058877,
"return_on_equity": 0.25088207452383027
}
],
"income_statement": [
{
"depreciation": 3928374,
"expenses": 45072363,
"income_tax": 6782031,
"marketing_expense": 6964424,
"net_income": 22632909,
"net_profit": 15850878,
"operational_expense": 23476299,
"product_revenue": 20144797,
"quarter": 1,
"rd_expense": 6166889,
"revenue": 67705272,
"salaries_expense": 21644409,
"service_revenue": 47560475
},
{
"depreciation": 2773524,
"expenses": 46832837,
"income_tax": 6879092,
"marketing_expense": 9257155,
"net_income": 23632973,
"net_profit": 16753881,
"operational_expense": 29515920,
"product_revenue": 25719291,
"quarter": 2,
"rd_expense": 6726201,
"revenue": 70465810,
"salaries_expense": 20655113,
"service_revenue": 44746519
},
{
"depreciation": 3830390,
"expenses": 48662075,
"income_tax": 5930915,
"marketing_expense": 6066884,
"net_income": 24676829,
"net_profit": 18745914,
"operational_expense": 30756773,
"product_revenue": 18236426,
"quarter": 3,
"rd_expense": 5730357,
"revenue": 73338904,
"salaries_expense": 14809665,
"service_revenue": 55102478
},
{
"depreciation": 4050556,
"expenses": 50562760,
"income_tax": 5495856,
"marketing_expense": 8080317,
"net_income": 25766382,
"net_profit": 20270526,
"operational_expense": 31485168,
"product_revenue": 24628482,
"quarter": 4,
"rd_expense": 9226942,
"revenue": 76329142,
"salaries_expense": 24135592,
"service_revenue": 51700660
}
],
"market_conditions": {
"gdp_growth": [
0.025863504786066225,
0.02043112564572992,
0.032688466976502274,
0.03414855841565631
],
"inflation_rate": [
0.02145935703077905,
0.014467490517772224,
0.01896572854434692,
0.014198218706206198
],
"interest_rate": [
0.036950528192659,
0.033341824552625396,
0.036298595253456065,
0.030982044240380088
],
"year": 1993
},
"random_event": null,
"year": 1993
},
{
"advertising_kpis": [
{
"average_project_size": 89077,
"billable_hours_per_employee": 141,
"client_concentration": 0.39,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.77,
"gross_billings": 60726673,
"net_revenue": 53244167,
"new_client_acquisition": 1,
"organic_growth": 0.09,
"quarter": 1,
"revenue_per_employee": 114013
},
{
"average_project_size": 193335,
"billable_hours_per_employee": 132,
"client_concentration": 0.21,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.68,
"gross_billings": 61079144,
"net_revenue": 55050041,
"new_client_acquisition": 3,
"organic_growth": -0.03,
"quarter": 2,
"revenue_per_employee": 117880
},
{
"average_project_size": 142673,
"billable_hours_per_employee": 122,
"client_concentration": 0.11,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.71,
"gross_billings": 67259533,
"net_revenue": 56917165,
"new_client_acquisition": 4,
"organic_growth": -0.04,
"quarter": 3,
"revenue_per_employee": 121878
},
{
"average_project_size": 160112,
"billable_hours_per_employee": 117,
"client_concentration": 0.21,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.65,
"gross_billings": 67411953,
"net_revenue": 58847616,
"new_client_acquisition": 4,
"organic_growth": -0.05,
"quarter": 4,
"revenue_per_employee": 126012
}
],
"balance_sheet": [
{
"assets": 64074352,
"current_assets": 29023241,
"current_liabilities": 16554460,
"equity": 47693322,
"fixed_assets": 35051111,
"liabilities": 28003028,
"long_term_liabilities": 11448568,
"quarter": 1
},
{
"assets": 65989651,
"current_assets": 24772622,
"current_liabilities": 14549783,
"equity": 51073090,
"fixed_assets": 41217029,
"liabilities": 28243651,
"long_term_liabilities": 13693868,
"quarter": 2
},
{
"assets": 67962201,
"current_assets": 27381826,
"current_liabilities": 14720847,
"equity": 52805139,
"fixed_assets": 40580375,
"liabilities": 28486341,
"long_term_liabilities": 13765494,
"quarter": 3
},
{
"assets": 69993715,
"current_assets": 30464460,
"current_liabilities": 14417246,
"equity": 54032952,
"fixed_assets": 39529255,
"liabilities": 28731117,
"long_term_liabilities": 14313871,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -81152,
"financing_cash_flow": 175458,
"investing_cash_flow": -250678,
"net_cash_flow": 13624512,
"operating_cash_flow": 13970206,
"quarter": 1
},
{
"change_in_working_capital": 52334,
"financing_cash_flow": -43388,
"investing_cash_flow": -163070,
"net_cash_flow": 14922158,
"operating_cash_flow": 15283681,
"quarter": 2
},
{
"change_in_working_capital": -57150,
"financing_cash_flow": 127030,
"investing_cash_flow": -467663,
"net_cash_flow": 16320170,
"operating_cash_flow": 16627908,
"quarter": 3
},
{
"change_in_working_capital": -33750,
"financing_cash_flow": 97507,
"investing_cash_flow": -304874,
"net_cash_flow": 15312361,
"operating_cash_flow": 15309476,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8309747244888251,
"current_ratio": 1.7531976881154685,
"debt_to_equity_ratio": 0.5871477772087254,
"profit_margin": 0.21827739365328036,
"quarter": 1,
"return_on_assets": 0.18138299705317348,
"return_on_equity": 0.24368187227553575
},
{
"asset_turnover_ratio": 0.8342223388937153,
"current_ratio": 1.7026110973613833,
"debt_to_equity_ratio": 0.5530045470129181,
"profit_margin": 0.24209046456477662,
"quarter": 2,
"return_on_assets": 0.20195727357309406,
"return_on_equity": 0.2609415251749992
},
{
"asset_turnover_ratio": 0.8374826618696473,
"current_ratio": 1.860071366817412,
"debt_to_equity_ratio": 0.5394615285455455,
"profit_margin": 0.23418733171267403,
"quarter": 3,
"return_on_assets": 0.19612782993888028,
"return_on_equity": 0.2524238976058751
},
{
"asset_turnover_ratio": 0.8407557164239675,
"current_ratio": 2.1130568209767664,
"debt_to_equity_ratio": 0.5317332467787435,
"profit_margin": 0.21700715964432613,
"quarter": 4,
"return_on_assets": 0.1824500099758957,
"return_on_equity": 0.2363438147891679
}
],
"income_statement": [
{
"depreciation": 2348208,
"expenses": 36789157,
"income_tax": 4833012,
"marketing_expense": 6285527,
"net_income": 16455010,
"net_profit": 11621998,
"operational_expense": 22047022,
"product_revenue": 14283788,
"quarter": 1,
"rd_expense": 4268366,
"revenue": 53244167,
"salaries_expense": 15237398,
"service_revenue": 38960379
},
{
"depreciation": 1956591,
"expenses": 38136095,
"income_tax": 3586856,
"marketing_expense": 4912883,
"net_income": 16913946,
"net_profit": 13327090,
"operational_expense": 25371792,
"product_revenue": 18967230,
"quarter": 2,
"rd_expense": 5347142,
"revenue": 55050041,
"salaries_expense": 14010563,
"service_revenue": 36082811
},
{
"depreciation": 3298629,
"expenses": 39532349,
"income_tax": 4055537,
"marketing_expense": 5292254,
"net_income": 17384816,
"net_profit": 13329279,
"operational_expense": 22361201,
"product_revenue": 22685353,
"quarter": 3,
"rd_expense": 5575280,
"revenue": 56917165,
"salaries_expense": 12039801,
"service_revenue": 34231812
},
{
"depreciation": 2539122,
"expenses": 40979722,
"income_tax": 5097540,
"marketing_expense": 7403889,
"net_income": 17867894,
"net_profit": 12770354,
"operational_expense": 28409360,
"product_revenue": 17748838,
"quarter": 4,
"rd_expense": 4869208,
"revenue": 58847616,
"salaries_expense": 12522587,
"service_revenue": 41098778
}
],
"market_conditions": {
"gdp_growth": [
0.011519985021072765,
0.026397593644895294,
0.019922037937597264,
0.015954356191672556
],
"inflation_rate": [
0.016688254719134318,
0.016740985287212354,
0.01940749917491922,
0.022265287015539204
],
"interest_rate": [
0.031504123763355915,
0.030848416695382443,
0.03449723777427402,
0.03577812286975652
],
"year": 1994
},
"random_event": null,
"year": 1994
},
{
"advertising_kpis": [
{
"average_project_size": 141572,
"billable_hours_per_employee": 131,
"client_concentration": 0.19,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.64,
"gross_billings": 104668616,
"net_revenue": 81322662,
"new_client_acquisition": 3,
"organic_growth": 0.04,
"quarter": 1,
"revenue_per_employee": 174138
},
{
"average_project_size": 52182,
"billable_hours_per_employee": 138,
"client_concentration": 0.23,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.64,
"gross_billings": 109385600,
"net_revenue": 85198968,
"new_client_acquisition": 5,
"organic_growth": 0.11,
"quarter": 2,
"revenue_per_employee": 182439
},
{
"average_project_size": 179921,
"billable_hours_per_employee": 121,
"client_concentration": 0.24,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.72,
"gross_billings": 113282028,
"net_revenue": 89260042,
"new_client_acquisition": 2,
"organic_growth": -0.02,
"quarter": 3,
"revenue_per_employee": 191135
},
{
"average_project_size": 166951,
"billable_hours_per_employee": 107,
"client_concentration": 0.18,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.68,
"gross_billings": 116257191,
"net_revenue": 93514691,
"new_client_acquisition": 5,
"organic_growth": -0.04,
"quarter": 4,
"revenue_per_employee": 200246
}
],
"balance_sheet": [
{
"assets": 82636568,
"current_assets": 30912410,
"current_liabilities": 28629698,
"equity": 51257738,
"fixed_assets": 51724158,
"liabilities": 48548648,
"long_term_liabilities": 19918950,
"quarter": 1
},
{
"assets": 84316032,
"current_assets": 33573578,
"current_liabilities": 23353003,
"equity": 54319918,
"fixed_assets": 50742454,
"liabilities": 49061294,
"long_term_liabilities": 25708291,
"quarter": 2
},
{
"assets": 86029628,
"current_assets": 36362242,
"current_liabilities": 20083969,
"equity": 55812295,
"fixed_assets": 49667386,
"liabilities": 49579353,
"long_term_liabilities": 29495384,
"quarter": 3
},
{
"assets": 87778051,
"current_assets": 27664417,
"current_liabilities": 25159677,
"equity": 58880552,
"fixed_assets": 60113634,
"liabilities": 50102882,
"long_term_liabilities": 24943205,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -55060,
"financing_cash_flow": 99858,
"investing_cash_flow": -352018,
"net_cash_flow": 19914017,
"operating_cash_flow": 20325512,
"quarter": 1
},
{
"change_in_working_capital": -13998,
"financing_cash_flow": -126926,
"investing_cash_flow": -416484,
"net_cash_flow": 24813776,
"operating_cash_flow": 25113537,
"quarter": 2
},
{
"change_in_working_capital": -19145,
"financing_cash_flow": -136671,
"investing_cash_flow": -232031,
"net_cash_flow": 24157345,
"operating_cash_flow": 24382633,
"quarter": 3
},
{
"change_in_working_capital": 77825,
"financing_cash_flow": 116667,
"investing_cash_flow": -134170,
"net_cash_flow": 25514258,
"operating_cash_flow": 25910327,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9841001867357319,
"current_ratio": 1.0797323115318924,
"debt_to_equity_ratio": 0.947147687242851,
"profit_margin": 0.21113202123167094,
"quarter": 1,
"return_on_assets": 0.20777506151997988,
"return_on_equity": 0.3349702634166182
},
{
"asset_turnover_ratio": 1.010471745159924,
"current_ratio": 1.4376557053497574,
"debt_to_equity_ratio": 0.903191606437992,
"profit_margin": 0.22377242879279946,
"quarter": 2,
"return_on_assets": 0.2261157166409349,
"return_on_equity": 0.3509795430839936
},
{
"asset_turnover_ratio": 1.0375500170708631,
"current_ratio": 1.8105107610950804,
"debt_to_equity_ratio": 0.8883231374018933,
"profit_margin": 0.21691699405653428,
"quarter": 3,
"return_on_assets": 0.22506223088631744,
"return_on_equity": 0.34691316671353506
},
{
"asset_turnover_ratio": 1.065353923157852,
"current_ratio": 1.0995537422837345,
"debt_to_equity_ratio": 0.850924121771141,
"profit_margin": 0.22675991091068248,
"quarter": 4,
"return_on_assets": 0.24157956070362055,
"return_on_equity": 0.36014239472483206
}
],
"income_statement": [
{
"depreciation": 3155694,
"expenses": 58871998,
"income_tax": 5280846,
"marketing_expense": 9140590,
"net_income": 22450664,
"net_profit": 17169818,
"operational_expense": 31090947,
"product_revenue": 22749766,
"quarter": 1,
"rd_expense": 6893609,
"revenue": 81322662,
"salaries_expense": 25461961,
"service_revenue": 58572896
},
{
"depreciation": 6048357,
"expenses": 61318506,
"income_tax": 4815282,
"marketing_expense": 9442944,
"net_income": 23880462,
"net_profit": 19065180,
"operational_expense": 35546563,
"product_revenue": 20986567,
"quarter": 2,
"rd_expense": 6828217,
"revenue": 85198968,
"salaries_expense": 24113305,
"service_revenue": 64212401
},
{
"depreciation": 5020613,
"expenses": 63866682,
"income_tax": 6031340,
"marketing_expense": 11857086,
"net_income": 25393360,
"net_profit": 19362020,
"operational_expense": 43665756,
"product_revenue": 31304182,
"quarter": 3,
"rd_expense": 9384679,
"revenue": 89260042,
"salaries_expense": 22237480,
"service_revenue": 57955860
},
{
"depreciation": 4704944,
"expenses": 66520751,
"income_tax": 5788557,
"marketing_expense": 13174241,
"net_income": 26993940,
"net_profit": 21205383,
"operational_expense": 45835147,
"product_revenue": 26173016,
"quarter": 4,
"rd_expense": 12916610,
"revenue": 93514691,
"salaries_expense": 27949293,
"service_revenue": 67341675
}
],
"market_conditions": {
"gdp_growth": [
0.021579401674788057,
0.026433709583561615,
0.015826636220937502,
0.01845561557613152
],
"inflation_rate": [
0.01861494807450211,
0.015520159672278922,
0.018375117165215515,
0.013103812168663933
],
"interest_rate": [
0.02648542395792558,
0.02682870331451124,
0.025838652451985064,
0.029083229650654446
],
"year": 1995
},
"random_event": null,
"year": 1995
},
{
"advertising_kpis": [
{
"average_project_size": 167596,
"billable_hours_per_employee": 134,
"client_concentration": 0.32,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.62,
"gross_billings": 53085711,
"net_revenue": 43726526,
"new_client_acquisition": 5,
"organic_growth": 0.1,
"quarter": 1,
"revenue_per_employee": 93633
},
{
"average_project_size": 80547,
"billable_hours_per_employee": 142,
"client_concentration": 0.38,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.65,
"gross_billings": 52277332,
"net_revenue": 44704407,
"new_client_acquisition": 5,
"organic_growth": 0.13,
"quarter": 2,
"revenue_per_employee": 95727
},
{
"average_project_size": 57388,
"billable_hours_per_employee": 142,
"client_concentration": 0.16,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.76,
"gross_billings": 59096788,
"net_revenue": 45704156,
"new_client_acquisition": 4,
"organic_growth": 0,
"quarter": 3,
"revenue_per_employee": 97868
},
{
"average_project_size": 144969,
"billable_hours_per_employee": 114,
"client_concentration": 0.13,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.72,
"gross_billings": 57860438,
"net_revenue": 46726264,
"new_client_acquisition": 5,
"organic_growth": -0.02,
"quarter": 4,
"revenue_per_employee": 100056
}
],
"balance_sheet": [
{
"assets": 63205201,
"current_assets": 20285892,
"current_liabilities": 13619545,
"equity": 41499737,
"fixed_assets": 42919309,
"liabilities": 29297329,
"long_term_liabilities": 15677784,
"quarter": 1
},
{
"assets": 65336635,
"current_assets": 29557254,
"current_liabilities": 15471648,
"equity": 43682988,
"fixed_assets": 35779381,
"liabilities": 29609442,
"long_term_liabilities": 14137794,
"quarter": 2
},
{
"assets": 67539946,
"current_assets": 29708099,
"current_liabilities": 12766364,
"equity": 45629434,
"fixed_assets": 37831847,
"liabilities": 29924880,
"long_term_liabilities": 17158516,
"quarter": 3
},
{
"assets": 69817558,
"current_assets": 32680088,
"current_liabilities": 15582488,
"equity": 48190469,
"fixed_assets": 37137470,
"liabilities": 30243678,
"long_term_liabilities": 14661190,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -67190,
"financing_cash_flow": 91376,
"investing_cash_flow": -324998,
"net_cash_flow": 9357223,
"operating_cash_flow": 9682277,
"quarter": 1
},
{
"change_in_working_capital": 70248,
"financing_cash_flow": 181353,
"investing_cash_flow": -388722,
"net_cash_flow": 10634952,
"operating_cash_flow": 11005985,
"quarter": 2
},
{
"change_in_working_capital": -50045,
"financing_cash_flow": 11982,
"investing_cash_flow": -498497,
"net_cash_flow": 10935581,
"operating_cash_flow": 11174311,
"quarter": 3
},
{
"change_in_working_capital": -84626,
"financing_cash_flow": -122884,
"investing_cash_flow": -373826,
"net_cash_flow": 10632496,
"operating_cash_flow": 11006649,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6918184786723485,
"current_ratio": 1.489469141590266,
"debt_to_equity_ratio": 0.7059642088816129,
"profit_margin": 0.17362149922452105,
"quarter": 1,
"return_on_assets": 0.1201145614583205,
"return_on_equity": 0.18293766536399977
},
{
"asset_turnover_ratio": 0.684216550178931,
"current_ratio": 1.9104140683655677,
"debt_to_equity_ratio": 0.6778254729278135,
"profit_margin": 0.17796444542928397,
"quarter": 2,
"return_on_assets": 0.1217662189061313,
"return_on_equity": 0.18212570532034117
},
{
"asset_turnover_ratio": 0.6766981424592788,
"current_ratio": 2.3270603125525797,
"debt_to_equity_ratio": 0.6558240455053639,
"profit_margin": 0.1753531560674701,
"quarter": 3,
"return_on_assets": 0.11866115498522904,
"return_on_equity": 0.17564031147088083
},
{
"asset_turnover_ratio": 0.669262365206185,
"current_ratio": 2.0972317129331337,
"debt_to_equity_ratio": 0.6275862971991412,
"profit_margin": 0.18440569098355478,
"quarter": 4,
"return_on_assets": 0.12341578890513473,
"return_on_equity": 0.17880276284507626
}
],
"income_statement": [
{
"depreciation": 2090412,
"expenses": 33199287,
"income_tax": 2935374,
"marketing_expense": 5332136,
"net_income": 10527239,
"net_profit": 7591865,
"operational_expense": 18778366,
"product_revenue": 10458748,
"quarter": 1,
"rd_expense": 3939780,
"revenue": 43726526,
"salaries_expense": 15925631,
"service_revenue": 33267778
},
{
"depreciation": 3050190,
"expenses": 33986274,
"income_tax": 2762338,
"marketing_expense": 4595104,
"net_income": 10718133,
"net_profit": 7955795,
"operational_expense": 17354953,
"product_revenue": 13039474,
"quarter": 2,
"rd_expense": 5913259,
"revenue": 44704407,
"salaries_expense": 13188873,
"service_revenue": 31664933
},
{
"depreciation": 3159943,
"expenses": 34791916,
"income_tax": 2897872,
"marketing_expense": 6090259,
"net_income": 10912240,
"net_profit": 8014368,
"operational_expense": 21034714,
"product_revenue": 11824837,
"quarter": 3,
"rd_expense": 6825405,
"revenue": 45704156,
"salaries_expense": 11634568,
"service_revenue": 33879319
},
{
"depreciation": 2390060,
"expenses": 35616656,
"income_tax": 2493019,
"marketing_expense": 6115517,
"net_income": 11109608,
"net_profit": 8616589,
"operational_expense": 18025642,
"product_revenue": 15732067,
"quarter": 4,
"rd_expense": 6204282,
"revenue": 46726264,
"salaries_expense": 11365711,
"service_revenue": 30994197
}
],
"market_conditions": {
"gdp_growth": [
0.017720464492555398,
0.02131011803738802,
0.005186695519386679,
0.00691440781275607
],
"inflation_rate": [
0.013320761041347301,
0.014353465007731686,
0.00842865455425792,
0.009570803302110045
],
"interest_rate": [
0.029116099977153035,
0.035957471610587335,
0.03254202877879913,
0.035524778843221035
],
"year": 1996
},
"random_event": null,
"year": 1996
},
{
"advertising_kpis": [
{
"average_project_size": 173747,
"billable_hours_per_employee": 106,
"client_concentration": 0.35,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.6,
"gross_billings": 85056642,
"net_revenue": 74849917,
"new_client_acquisition": 3,
"organic_growth": 0.05,
"quarter": 1,
"revenue_per_employee": 160278
},
{
"average_project_size": 99199,
"billable_hours_per_employee": 125,
"client_concentration": 0.25,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.73,
"gross_billings": 95424593,
"net_revenue": 78210652,
"new_client_acquisition": 2,
"organic_growth": -0.01,
"quarter": 2,
"revenue_per_employee": 167475
},
{
"average_project_size": 135921,
"billable_hours_per_employee": 101,
"client_concentration": 0.17,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.68,
"gross_billings": 97304057,
"net_revenue": 81722284,
"new_client_acquisition": 5,
"organic_growth": 0.07,
"quarter": 3,
"revenue_per_employee": 174994
},
{
"average_project_size": 94199,
"billable_hours_per_employee": 156,
"client_concentration": 0.3,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.65,
"gross_billings": 98986428,
"net_revenue": 85391587,
"new_client_acquisition": 5,
"organic_growth": 0.06,
"quarter": 4,
"revenue_per_employee": 182851
}
],
"balance_sheet": [
{
"assets": 105485676,
"current_assets": 52513088,
"current_liabilities": 24242670,
"equity": 68467814,
"fixed_assets": 52972588,
"liabilities": 54967719,
"long_term_liabilities": 30725049,
"quarter": 1
},
{
"assets": 109020451,
"current_assets": 38985057,
"current_liabilities": 26734911,
"equity": 72304996,
"fixed_assets": 70035394,
"liabilities": 56133021,
"long_term_liabilities": 29398110,
"quarter": 2
},
{
"assets": 112673675,
"current_assets": 49400995,
"current_liabilities": 30028903,
"equity": 75750865,
"fixed_assets": 63272680,
"liabilities": 57323027,
"long_term_liabilities": 27294124,
"quarter": 3
},
{
"assets": 116449317,
"current_assets": 43273676,
"current_liabilities": 28662720,
"equity": 78960331,
"fixed_assets": 73175641,
"liabilities": 58538261,
"long_term_liabilities": 29875541,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -84768,
"financing_cash_flow": 68607,
"investing_cash_flow": -293858,
"net_cash_flow": 22268409,
"operating_cash_flow": 22530145,
"quarter": 1
},
{
"change_in_working_capital": -65455,
"financing_cash_flow": 89353,
"investing_cash_flow": -321848,
"net_cash_flow": 23880135,
"operating_cash_flow": 24468162,
"quarter": 2
},
{
"change_in_working_capital": -17544,
"financing_cash_flow": -17241,
"investing_cash_flow": -410286,
"net_cash_flow": 24861135,
"operating_cash_flow": 25322789,
"quarter": 3
},
{
"change_in_working_capital": -25449,
"financing_cash_flow": -66497,
"investing_cash_flow": -353671,
"net_cash_flow": 25675982,
"operating_cash_flow": 25886465,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7095742269310574,
"current_ratio": 2.1661429207261413,
"debt_to_equity_ratio": 0.8028256751413153,
"profit_margin": 0.23981131468722938,
"quarter": 1,
"return_on_assets": 0.17016392822851134,
"return_on_equity": 0.2621648910829839
},
{
"asset_turnover_ratio": 0.7173943171451382,
"current_ratio": 1.4582078466616177,
"debt_to_equity_ratio": 0.7763366863335419,
"profit_margin": 0.24827265217019287,
"quarter": 2,
"return_on_assets": 0.17810938976944793,
"return_on_equity": 0.2685508204716587
},
{
"asset_turnover_ratio": 0.7253005992748528,
"current_ratio": 1.6451148748257638,
"debt_to_equity_ratio": 0.7567309891444804,
"profit_margin": 0.24962857132088967,
"quarter": 3,
"return_on_assets": 0.1810557523751666,
"return_on_equity": 0.26930672012788237
},
{
"asset_turnover_ratio": 0.7332940132229372,
"current_ratio": 1.5097546918087328,
"debt_to_equity_ratio": 0.7413629129796835,
"profit_margin": 0.24650291368867522,
"quarter": 4,
"return_on_assets": 0.18075911084991594,
"return_on_equity": 0.266580379456616
}
],
"income_statement": [
{
"depreciation": 4580288,
"expenses": 50591196,
"income_tax": 6308864,
"marketing_expense": 8223045,
"net_income": 24258721,
"net_profit": 17949857,
"operational_expense": 33093033,
"product_revenue": 21546883,
"quarter": 1,
"rd_expense": 9571532,
"revenue": 74849917,
"salaries_expense": 21375756,
"service_revenue": 53303034
},
{
"depreciation": 5050596,
"expenses": 52362334,
"income_tax": 6430752,
"marketing_expense": 6916942,
"net_income": 25848318,
"net_profit": 19417566,
"operational_expense": 27948506,
"product_revenue": 25467177,
"quarter": 2,
"rd_expense": 7420133,
"revenue": 78210652,
"salaries_expense": 25304494,
"service_revenue": 52743475
},
{
"depreciation": 4922572,
"expenses": 54195478,
"income_tax": 7126589,
"marketing_expense": 6574277,
"net_income": 27526806,
"net_profit": 20400217,
"operational_expense": 28593587,
"product_revenue": 22246976,
"quarter": 3,
"rd_expense": 8817139,
"revenue": 81722284,
"salaries_expense": 24263063,
"service_revenue": 59475308
},
{
"depreciation": 4837190,
"expenses": 56092798,
"income_tax": 8249514,
"marketing_expense": 6735155,
"net_income": 29298789,
"net_profit": 21049275,
"operational_expense": 28476729,
"product_revenue": 27908445,
"quarter": 4,
"rd_expense": 8337991,
"revenue": 85391587,
"salaries_expense": 24690204,
"service_revenue": 57483142
}
],
"market_conditions": {
"gdp_growth": [
0.03202094361042457,
0.026627069451323492,
0.021461827468918303,
0.033069300130112826
],
"inflation_rate": [
0.014409520940487015,
0.015625428292423228,
0.015161186819070504,
0.019279446055979654
],
"interest_rate": [
0.032734520828509285,
0.03481219912547056,
0.02979346696940635,
0.027132686509435962
],
"year": 1997
},
"random_event": {
"description": "Wright-Murray Economic Slowdown Impact in 1997",
"impact": 0,
"type": "Economic Slowdown Impact"
},
"year": 1997
},
{
"advertising_kpis": [
{
"average_project_size": 72598,
"billable_hours_per_employee": 120,
"client_concentration": 0.12,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.68,
"gross_billings": 38917140,
"net_revenue": 33985233,
"new_client_acquisition": 3,
"organic_growth": -0.01,
"quarter": 1,
"revenue_per_employee": 72774
},
{
"average_project_size": 82587,
"billable_hours_per_employee": 124,
"client_concentration": 0.27,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.68,
"gross_billings": 41765470,
"net_revenue": 34937363,
"new_client_acquisition": 1,
"organic_growth": 0.1,
"quarter": 2,
"revenue_per_employee": 74812
},
{
"average_project_size": 147732,
"billable_hours_per_employee": 127,
"client_concentration": 0.12,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.69,
"gross_billings": 41834142,
"net_revenue": 35916168,
"new_client_acquisition": 4,
"organic_growth": 0,
"quarter": 3,
"revenue_per_employee": 76908
},
{
"average_project_size": 196972,
"billable_hours_per_employee": 104,
"client_concentration": 0.24,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.67,
"gross_billings": 41011399,
"net_revenue": 36922396,
"new_client_acquisition": 3,
"organic_growth": -0.01,
"quarter": 4,
"revenue_per_employee": 79063
}
],
"balance_sheet": [
{
"assets": 35109630,
"current_assets": 10794873,
"current_liabilities": 7077372,
"equity": 29777902,
"fixed_assets": 24314757,
"liabilities": 15757668,
"long_term_liabilities": 8680296,
"quarter": 1
},
{
"assets": 36238958,
"current_assets": 15887215,
"current_liabilities": 9345198,
"equity": 29772695,
"fixed_assets": 20351743,
"liabilities": 16176161,
"long_term_liabilities": 6830963,
"quarter": 2
},
{
"assets": 37404612,
"current_assets": 16378638,
"current_liabilities": 7144245,
"equity": 31236126,
"fixed_assets": 21025974,
"liabilities": 16605769,
"long_term_liabilities": 9461524,
"quarter": 3
},
{
"assets": 38607760,
"current_assets": 12377653,
"current_liabilities": 7734812,
"equity": 32237940,
"fixed_assets": 26230107,
"liabilities": 17046786,
"long_term_liabilities": 9311974,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 98583,
"financing_cash_flow": -103323,
"investing_cash_flow": -111432,
"net_cash_flow": 11447394,
"operating_cash_flow": 11815608,
"quarter": 1
},
{
"change_in_working_capital": 88030,
"financing_cash_flow": 95508,
"investing_cash_flow": -132584,
"net_cash_flow": 11562018,
"operating_cash_flow": 11793161,
"quarter": 2
},
{
"change_in_working_capital": 73172,
"financing_cash_flow": -28165,
"investing_cash_flow": -491317,
"net_cash_flow": 11849345,
"operating_cash_flow": 12153494,
"quarter": 3
},
{
"change_in_working_capital": 7918,
"financing_cash_flow": -134333,
"investing_cash_flow": -481404,
"net_cash_flow": 11765525,
"operating_cash_flow": 12088776,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9679746838687847,
"current_ratio": 1.5252657342301634,
"debt_to_equity_ratio": 0.5291732103893686,
"profit_margin": 0.30677853525382626,
"quarter": 1,
"return_on_assets": 0.29695385568005134,
"return_on_equity": 0.35012339015690225
},
{
"asset_turnover_ratio": 0.9640829904656751,
"current_ratio": 1.700040491383917,
"debt_to_equity_ratio": 0.5433220271124264,
"profit_margin": 0.2779230361490076,
"quarter": 2,
"return_on_assets": 0.26794087180983517,
"return_on_equity": 0.32613433214561194
},
{
"asset_turnover_ratio": 0.9602069391870713,
"current_ratio": 2.292563874839119,
"debt_to_equity_ratio": 0.5316206305481032,
"profit_margin": 0.2906012412014556,
"quarter": 3,
"return_on_assets": 0.2790373283380135,
"return_on_equity": 0.33414140409089144
},
{
"asset_turnover_ratio": 0.9563464961448165,
"current_ratio": 1.600252598253196,
"debt_to_equity_ratio": 0.5287802508472936,
"profit_margin": 0.28917316200172927,
"quarter": 4,
"return_on_assets": 0.27654974025947116,
"return_on_equity": 0.3311925637928478
}
],
"income_statement": [
{
"depreciation": 1389668,
"expenses": 20660271,
"income_tax": 2899022,
"marketing_expense": 2176667,
"net_income": 13324962,
"net_profit": 10425940,
"operational_expense": 13631061,
"product_revenue": 8705923,
"quarter": 1,
"rd_expense": 2160582,
"revenue": 33985233,
"salaries_expense": 10320725,
"service_revenue": 25279310
},
{
"depreciation": 2083263,
"expenses": 21129585,
"income_tax": 4097880,
"marketing_expense": 3915555,
"net_income": 13807778,
"net_profit": 9709898,
"operational_expense": 14770812,
"product_revenue": 10571964,
"quarter": 2,
"rd_expense": 2239180,
"revenue": 34937363,
"salaries_expense": 9300166,
"service_revenue": 24365399
},
{
"depreciation": 1716211,
"expenses": 21609560,
"income_tax": 3869325,
"marketing_expense": 3999702,
"net_income": 14306608,
"net_profit": 10437283,
"operational_expense": 10845193,
"product_revenue": 9726075,
"quarter": 3,
"rd_expense": 2916616,
"revenue": 35916168,
"salaries_expense": 9850497,
"service_revenue": 26190093
},
{
"depreciation": 1411810,
"expenses": 22100438,
"income_tax": 4144992,
"marketing_expense": 2360389,
"net_income": 14821958,
"net_profit": 10676966,
"operational_expense": 12295327,
"product_revenue": 7580384,
"quarter": 4,
"rd_expense": 2569206,
"revenue": 36922396,
"salaries_expense": 10052337,
"service_revenue": 29342012
}
],
"market_conditions": {
"gdp_growth": [
0.033595545991421394,
0.02889234152208716,
0.024368296770228958,
0.038290302408994864
],
"inflation_rate": [
0.024714008783663,
0.016111839635531713,
0.021886272400987006,
0.022213819472336235
],
"interest_rate": [
0.039453859791183134,
0.03250559708121922,
0.03807585976209467,
0.034230929514306334
],
"year": 1998
},
"random_event": null,
"year": 1998
},
{
"advertising_kpis": [
{
"average_project_size": 94739,
"billable_hours_per_employee": 97,
"client_concentration": 0.37,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.69,
"gross_billings": 30064349,
"net_revenue": 25523330,
"new_client_acquisition": 5,
"organic_growth": 0.15,
"quarter": 1,
"revenue_per_employee": 54654
},
{
"average_project_size": 57701,
"billable_hours_per_employee": 145,
"client_concentration": 0.31,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.7,
"gross_billings": 31097082,
"net_revenue": 26776088,
"new_client_acquisition": 5,
"organic_growth": 0.15,
"quarter": 2,
"revenue_per_employee": 57336
},
{
"average_project_size": 112543,
"billable_hours_per_employee": 90,
"client_concentration": 0.26,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.61,
"gross_billings": 34094598,
"net_revenue": 28090336,
"new_client_acquisition": 2,
"organic_growth": 0.08,
"quarter": 3,
"revenue_per_employee": 60151
},
{
"average_project_size": 60023,
"billable_hours_per_employee": 134,
"client_concentration": 0.34,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.62,
"gross_billings": 33634617,
"net_revenue": 29469091,
"new_client_acquisition": 1,
"organic_growth": -0.03,
"quarter": 4,
"revenue_per_employee": 63103
}
],
"balance_sheet": [
{
"assets": 31169291,
"current_assets": 14987132,
"current_liabilities": 7395444,
"equity": 24494278,
"fixed_assets": 16182159,
"liabilities": 13296027,
"long_term_liabilities": 5900583,
"quarter": 1
},
{
"assets": 32165646,
"current_assets": 15799180,
"current_liabilities": 6508522,
"equity": 25079346,
"fixed_assets": 16366466,
"liabilities": 13605661,
"long_term_liabilities": 7097139,
"quarter": 2
},
{
"assets": 33193851,
"current_assets": 10704952,
"current_liabilities": 7140338,
"equity": 26601933,
"fixed_assets": 22488899,
"liabilities": 13922506,
"long_term_liabilities": 6782168,
"quarter": 3
},
{
"assets": 34254923,
"current_assets": 11472391,
"current_liabilities": 7285687,
"equity": 27610699,
"fixed_assets": 22782532,
"liabilities": 14246729,
"long_term_liabilities": 6961042,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -49483,
"financing_cash_flow": 131285,
"investing_cash_flow": -174094,
"net_cash_flow": 6988486,
"operating_cash_flow": 7529556,
"quarter": 1
},
{
"change_in_working_capital": 91011,
"financing_cash_flow": -19149,
"investing_cash_flow": -320054,
"net_cash_flow": 7431769,
"operating_cash_flow": 7681122,
"quarter": 2
},
{
"change_in_working_capital": 71778,
"financing_cash_flow": 57214,
"investing_cash_flow": -132722,
"net_cash_flow": 8023940,
"operating_cash_flow": 8421192,
"quarter": 3
},
{
"change_in_working_capital": -80014,
"financing_cash_flow": 51183,
"investing_cash_flow": -377144,
"net_cash_flow": 8871173,
"operating_cash_flow": 9214294,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8188614235723232,
"current_ratio": 2.026535796904148,
"debt_to_equity_ratio": 0.5428217561668892,
"profit_margin": 0.25941027287583557,
"quarter": 1,
"return_on_assets": 0.21242106533639152,
"return_on_equity": 0.2703086002371656
},
{
"asset_turnover_ratio": 0.8324436574350162,
"current_ratio": 2.4274604894936207,
"debt_to_equity_ratio": 0.5425046171459176,
"profit_margin": 0.24347697841447188,
"quarter": 2,
"return_on_assets": 0.2026808664125695,
"return_on_equity": 0.25994940218935536
},
{
"asset_turnover_ratio": 0.8462511927284364,
"current_ratio": 1.499222025623997,
"debt_to_equity_ratio": 0.5233644487413753,
"profit_margin": 0.2609647673847689,
"quarter": 3,
"return_on_assets": 0.22084174565945963,
"return_on_equity": 0.27556598988502073
},
{
"asset_turnover_ratio": 0.8602877606818734,
"current_ratio": 1.5746477991711694,
"debt_to_equity_ratio": 0.5159858140498362,
"profit_margin": 0.2579823381725619,
"quarter": 4,
"return_on_assets": 0.22193904800194705,
"return_on_equity": 0.27534634309692774
}
],
"income_statement": [
{
"depreciation": 908542,
"expenses": 17214474,
"income_tax": 1687842,
"marketing_expense": 2180001,
"net_income": 8308856,
"net_profit": 6621014,
"operational_expense": 10734965,
"product_revenue": 6285605,
"quarter": 1,
"rd_expense": 1918284,
"revenue": 25523330,
"salaries_expense": 8214652,
"service_revenue": 19237725
},
{
"depreciation": 1161761,
"expenses": 17938945,
"income_tax": 2317782,
"marketing_expense": 2795831,
"net_income": 8837143,
"net_profit": 6519361,
"operational_expense": 10422475,
"product_revenue": 10185597,
"quarter": 2,
"rd_expense": 2823105,
"revenue": 26776088,
"salaries_expense": 6454643,
"service_revenue": 16590491
},
{
"depreciation": 1090604,
"expenses": 18693905,
"income_tax": 2065843,
"marketing_expense": 3321891,
"net_income": 9396431,
"net_profit": 7330588,
"operational_expense": 12679981,
"product_revenue": 6332632,
"quarter": 3,
"rd_expense": 2688880,
"revenue": 28090336,
"salaries_expense": 5926104,
"service_revenue": 21757704
},
{
"depreciation": 1611789,
"expenses": 19480639,
"income_tax": 2385947,
"marketing_expense": 2355847,
"net_income": 9988452,
"net_profit": 7602505,
"operational_expense": 10373987,
"product_revenue": 11645297,
"quarter": 4,
"rd_expense": 3698897,
"revenue": 29469091,
"salaries_expense": 7785989,
"service_revenue": 17823794
}
],
"market_conditions": {
"gdp_growth": [
0.0239022962012033,
0.030946766454793814,
0.018320558159830188,
0.02752379352423682
],
"inflation_rate": [
0.017543346136629258,
0.014397372189411917,
0.017046368450427344,
0.011328920259549635
],
"interest_rate": [
0.018358909444224813,
0.02375073787886125,
0.020876856994123387,
0.023132234024053257
],
"year": 1999
},
"random_event": null,
"year": 1999
},
{
"advertising_kpis": [
{
"average_project_size": 163728,
"billable_hours_per_employee": 129,
"client_concentration": 0.22,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.79,
"gross_billings": 23926117,
"net_revenue": 20018232,
"new_client_acquisition": 2,
"organic_growth": -0.03,
"quarter": 1,
"revenue_per_employee": 42866
},
{
"average_project_size": 113485,
"billable_hours_per_employee": 148,
"client_concentration": 0.37,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.75,
"gross_billings": 23473963,
"net_revenue": 20711558,
"new_client_acquisition": 5,
"organic_growth": 0.12,
"quarter": 2,
"revenue_per_employee": 44350
},
{
"average_project_size": 161774,
"billable_hours_per_employee": 138,
"client_concentration": 0.2,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.68,
"gross_billings": 27604399,
"net_revenue": 21428898,
"new_client_acquisition": 2,
"organic_growth": 0.06,
"quarter": 3,
"revenue_per_employee": 45886
},
{
"average_project_size": 147721,
"billable_hours_per_employee": 126,
"client_concentration": 0.29,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.7,
"gross_billings": 25156453,
"net_revenue": 22171083,
"new_client_acquisition": 4,
"organic_growth": 0.02,
"quarter": 4,
"revenue_per_employee": 47476
}
],
"balance_sheet": [
{
"assets": 20442136,
"current_assets": 6929529,
"current_liabilities": 5583839,
"equity": 16633492,
"fixed_assets": 13512607,
"liabilities": 9486233,
"long_term_liabilities": 3902394,
"quarter": 1
},
{
"assets": 21118965,
"current_assets": 10505396,
"current_liabilities": 4021385,
"equity": 17681913,
"fixed_assets": 10613569,
"liabilities": 9641546,
"long_term_liabilities": 5620161,
"quarter": 2
},
{
"assets": 21818204,
"current_assets": 7869868,
"current_liabilities": 5655236,
"equity": 17880041,
"fixed_assets": 13948336,
"liabilities": 9799401,
"long_term_liabilities": 4144165,
"quarter": 3
},
{
"assets": 22540594,
"current_assets": 7411656,
"current_liabilities": 4160041,
"equity": 18736442,
"fixed_assets": 15128938,
"liabilities": 9959841,
"long_term_liabilities": 5799800,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 1208,
"financing_cash_flow": -64670,
"investing_cash_flow": -194730,
"net_cash_flow": 6568800,
"operating_cash_flow": 6753308,
"quarter": 1
},
{
"change_in_working_capital": -1063,
"financing_cash_flow": -149472,
"investing_cash_flow": -447633,
"net_cash_flow": 7206935,
"operating_cash_flow": 7421389,
"quarter": 2
},
{
"change_in_working_capital": -59868,
"financing_cash_flow": -123988,
"investing_cash_flow": -298567,
"net_cash_flow": 6377295,
"operating_cash_flow": 6681293,
"quarter": 3
},
{
"change_in_working_capital": 58679,
"financing_cash_flow": 3115,
"investing_cash_flow": -462692,
"net_cash_flow": 6580310,
"operating_cash_flow": 7093300,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9792632237648746,
"current_ratio": 1.240997278037565,
"debt_to_equity_ratio": 0.5703091689947005,
"profit_margin": 0.2836209011864784,
"quarter": 1,
"return_on_assets": 0.2777395180229698,
"return_on_equity": 0.3413347600131109
},
{
"asset_turnover_ratio": 0.9807089504622978,
"current_ratio": 2.612382549793168,
"debt_to_equity_ratio": 0.5452773124717897,
"profit_margin": 0.29956674432700814,
"quarter": 2,
"return_on_assets": 0.2937877874223476,
"return_on_equity": 0.35089495124198383
},
{
"asset_turnover_ratio": 0.9821568264738931,
"current_ratio": 1.3916073529026904,
"debt_to_equity_ratio": 0.5480636761403399,
"profit_margin": 0.27352027155106157,
"quarter": 3,
"return_on_assets": 0.26863980188286807,
"return_on_equity": 0.3278089798563661
},
{
"asset_turnover_ratio": 0.9836068650187302,
"current_ratio": 1.7816305175838412,
"debt_to_equity_ratio": 0.5315758989887194,
"profit_margin": 0.2776449395818869,
"quarter": 4,
"return_on_assets": 0.2730934686104545,
"return_on_equity": 0.32854097912506547
}
],
"income_statement": [
{
"depreciation": 1075719,
"expenses": 12438888,
"income_tax": 1901755,
"marketing_expense": 1250919,
"net_income": 7579344,
"net_profit": 5677589,
"operational_expense": 6739551,
"product_revenue": 7723607,
"quarter": 1,
"rd_expense": 2246888,
"revenue": 20018232,
"salaries_expense": 5871228,
"service_revenue": 12294625
},
{
"depreciation": 1216895,
"expenses": 12862916,
"income_tax": 1644148,
"marketing_expense": 2366856,
"net_income": 7848642,
"net_profit": 6204494,
"operational_expense": 8517938,
"product_revenue": 5720293,
"quarter": 2,
"rd_expense": 1440011,
"revenue": 20711558,
"salaries_expense": 4821975,
"service_revenue": 14991265
},
{
"depreciation": 820055,
"expenses": 13301398,
"income_tax": 2266262,
"marketing_expense": 2490397,
"net_income": 8127500,
"net_profit": 5861238,
"operational_expense": 8757354,
"product_revenue": 6985610,
"quarter": 3,
"rd_expense": 2543348,
"revenue": 21428898,
"salaries_expense": 6153092,
"service_revenue": 14443288
},
{
"depreciation": 937611,
"expenses": 13754828,
"income_tax": 2260566,
"marketing_expense": 2462708,
"net_income": 8416255,
"net_profit": 6155689,
"operational_expense": 8915957,
"product_revenue": 6237930,
"quarter": 4,
"rd_expense": 1539696,
"revenue": 22171083,
"salaries_expense": 5035357,
"service_revenue": 15933153
}
],
"market_conditions": {
"gdp_growth": [
0.036133360658143085,
0.019495171671838337,
0.02657211888201693,
0.029788553549306013
],
"inflation_rate": [
0.014475063638516842,
0.015302227619691047,
0.01958701931349305,
0.022269936056945005
],
"interest_rate": [
0.025151949231388214,
0.02319143356832896,
0.02329385991030197,
0.02707785500580299
],
"year": 2000
},
"random_event": null,
"year": 2000
}
] |
{
"advertising_type": "Social Media Campaigns",
"financial_health": "Distressed",
"founding_year": 2000,
"industry": "Advertising",
"location": "Andrehaven",
"name": "Hughes and Sons",
"num_employees": 618,
"region": "North America",
"revenue_size": "Large",
"website": "www.hughesandsons.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 184136,
"billable_hours_per_employee": 90,
"client_concentration": 0.39,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.63,
"gross_billings": 30433090,
"net_revenue": 25452853,
"new_client_acquisition": 2,
"organic_growth": -0.04,
"quarter": 1,
"revenue_per_employee": 41186
},
{
"average_project_size": 124939,
"billable_hours_per_employee": 144,
"client_concentration": 0.29,
"client_retention_rate": 0.9,
"employee_utilization_rate": 0.76,
"gross_billings": 29444055,
"net_revenue": 24681893,
"new_client_acquisition": 1,
"organic_growth": 0.01,
"quarter": 2,
"revenue_per_employee": 39938
},
{
"average_project_size": 86520,
"billable_hours_per_employee": 119,
"client_concentration": 0.36,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.69,
"gross_billings": 28054112,
"net_revenue": 23934285,
"new_client_acquisition": 1,
"organic_growth": -0.02,
"quarter": 3,
"revenue_per_employee": 38729
},
{
"average_project_size": 60678,
"billable_hours_per_employee": 159,
"client_concentration": 0.19,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.79,
"gross_billings": 29609313,
"net_revenue": 23209323,
"new_client_acquisition": 4,
"organic_growth": 0.12,
"quarter": 4,
"revenue_per_employee": 37556
}
],
"balance_sheet": [
{
"assets": 31559004,
"current_assets": 10002827,
"current_liabilities": 9835810,
"equity": 19984158,
"fixed_assets": 21556177,
"liabilities": 18715956,
"long_term_liabilities": 8880146,
"quarter": 1
},
{
"assets": 32340197,
"current_assets": 12854068,
"current_liabilities": 8141555,
"equity": 20417417,
"fixed_assets": 19486129,
"liabilities": 18924987,
"long_term_liabilities": 10783432,
"quarter": 2
},
{
"assets": 33140727,
"current_assets": 11897957,
"current_liabilities": 7655682,
"equity": 20593784,
"fixed_assets": 21242770,
"liabilities": 19136353,
"long_term_liabilities": 11480671,
"quarter": 3
},
{
"assets": 33961073,
"current_assets": 12369013,
"current_liabilities": 9273252,
"equity": 20785500,
"fixed_assets": 21592060,
"liabilities": 19350079,
"long_term_liabilities": 10076827,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 70941,
"financing_cash_flow": 104269,
"investing_cash_flow": -302846,
"net_cash_flow": 7856922,
"operating_cash_flow": 8233322,
"quarter": 1
},
{
"change_in_working_capital": 27579,
"financing_cash_flow": -61810,
"investing_cash_flow": -238848,
"net_cash_flow": 7515640,
"operating_cash_flow": 7960078,
"quarter": 2
},
{
"change_in_working_capital": 72167,
"financing_cash_flow": -21833,
"investing_cash_flow": -413620,
"net_cash_flow": 7320669,
"operating_cash_flow": 7877844,
"quarter": 3
},
{
"change_in_working_capital": 15156,
"financing_cash_flow": -70705,
"investing_cash_flow": -495149,
"net_cash_flow": 6761370,
"operating_cash_flow": 6998210,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8065163590080346,
"current_ratio": 1.0169805028767331,
"debt_to_equity_ratio": 0.9365396330433337,
"profit_margin": 0.28056226152722447,
"quarter": 1,
"return_on_assets": 0.22627805364199707,
"return_on_equity": 0.3573385478637629
},
{
"asset_turnover_ratio": 0.763195505580872,
"current_ratio": 1.578822227449179,
"debt_to_equity_ratio": 0.9269040741049663,
"profit_margin": 0.2836981344988409,
"quarter": 2,
"return_on_assets": 0.2165171411911931,
"return_on_equity": 0.3429526369569667
},
{
"asset_turnover_ratio": 0.722201567877494,
"current_ratio": 1.5541341711946761,
"debt_to_equity_ratio": 0.9292295675238703,
"profit_margin": 0.27531259028627764,
"quarter": 3,
"return_on_assets": 0.19883118436116384,
"return_on_equity": 0.31997082226365003
},
{
"asset_turnover_ratio": 0.6834095907393739,
"current_ratio": 1.3338376871457822,
"debt_to_equity_ratio": 0.9309412330711313,
"profit_margin": 0.26603559267971755,
"quarter": 4,
"return_on_assets": 0.18181127551535253,
"return_on_equity": 0.2970583339347141
}
],
"income_statement": [
{
"depreciation": 1092212,
"expenses": 16333390,
"income_tax": 1978353,
"marketing_expense": 2825024,
"net_income": 9119463,
"net_profit": 7141110,
"operational_expense": 10322294,
"product_revenue": 8064740,
"quarter": 1,
"rd_expense": 2280270,
"revenue": 25452853,
"salaries_expense": 5479619,
"service_revenue": 17388113
},
{
"depreciation": 957871,
"expenses": 15856028,
"income_tax": 1823658,
"marketing_expense": 1589681,
"net_income": 8825865,
"net_profit": 7002207,
"operational_expense": 8514501,
"product_revenue": 5438400,
"quarter": 2,
"rd_expense": 3145337,
"revenue": 24681893,
"salaries_expense": 6018972,
"service_revenue": 19243493
},
{
"depreciation": 1288434,
"expenses": 15392617,
"income_tax": 1952258,
"marketing_expense": 1796576,
"net_income": 8541668,
"net_profit": 6589410,
"operational_expense": 9202703,
"product_revenue": 6856612,
"quarter": 3,
"rd_expense": 1771813,
"revenue": 23934285,
"salaries_expense": 6928942,
"service_revenue": 17077673
},
{
"depreciation": 823704,
"expenses": 14942750,
"income_tax": 2092067,
"marketing_expense": 2551803,
"net_income": 8266573,
"net_profit": 6174506,
"operational_expense": 10087600,
"product_revenue": 5620577,
"quarter": 4,
"rd_expense": 1697441,
"revenue": 23209323,
"salaries_expense": 5382783,
"service_revenue": 17588746
}
],
"market_conditions": {
"gdp_growth": [
0.007863115049370378,
-0.007856391255987073,
-0.0005057614548755404,
-0.0028377308350467246
],
"inflation_rate": [
0.01815818525999289,
0.018845448589672832,
0.024698626981245624,
0.02024387491475806
],
"interest_rate": [
0.054497398698201145,
0.05048890635916263,
0.05141579018229084,
0.05181592091709278
],
"year": 2000
},
"random_event": null,
"year": 2000
},
{
"advertising_kpis": [
{
"average_project_size": 56228,
"billable_hours_per_employee": 159,
"client_concentration": 0.25,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.68,
"gross_billings": 119933536,
"net_revenue": 93624623,
"new_client_acquisition": 4,
"organic_growth": 0.12,
"quarter": 1,
"revenue_per_employee": 151496
},
{
"average_project_size": 126219,
"billable_hours_per_employee": 88,
"client_concentration": 0.14,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.77,
"gross_billings": 115079508,
"net_revenue": 91886598,
"new_client_acquisition": 2,
"organic_growth": 0.1,
"quarter": 2,
"revenue_per_employee": 148684
},
{
"average_project_size": 124440,
"billable_hours_per_employee": 133,
"client_concentration": 0.15,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.78,
"gross_billings": 113239912,
"net_revenue": 90180837,
"new_client_acquisition": 4,
"organic_growth": -0.02,
"quarter": 3,
"revenue_per_employee": 145924
},
{
"average_project_size": 121769,
"billable_hours_per_employee": 109,
"client_concentration": 0.27,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.65,
"gross_billings": 101793072,
"net_revenue": 88506741,
"new_client_acquisition": 5,
"organic_growth": 0.04,
"quarter": 4,
"revenue_per_employee": 143215
}
],
"balance_sheet": [
{
"assets": 124857225,
"current_assets": 39116314,
"current_liabilities": 31715233,
"equity": 86713762,
"fixed_assets": 85740911,
"liabilities": 59490144,
"long_term_liabilities": 27774911,
"quarter": 1
},
{
"assets": 126578132,
"current_assets": 39100004,
"current_liabilities": 27168989,
"equity": 86935899,
"fixed_assets": 87478128,
"liabilities": 60262134,
"long_term_liabilities": 33093145,
"quarter": 2
},
{
"assets": 128322759,
"current_assets": 47778821,
"current_liabilities": 29541943,
"equity": 85881028,
"fixed_assets": 80543938,
"liabilities": 61044141,
"long_term_liabilities": 31502198,
"quarter": 3
},
{
"assets": 130091431,
"current_assets": 49888506,
"current_liabilities": 34783153,
"equity": 85822912,
"fixed_assets": 80202925,
"liabilities": 61836296,
"long_term_liabilities": 27053143,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -34842,
"financing_cash_flow": -129739,
"investing_cash_flow": -490349,
"net_cash_flow": 25159309,
"operating_cash_flow": 25486920,
"quarter": 1
},
{
"change_in_working_capital": -94473,
"financing_cash_flow": 139260,
"investing_cash_flow": -274168,
"net_cash_flow": 24301350,
"operating_cash_flow": 24721935,
"quarter": 2
},
{
"change_in_working_capital": -49843,
"financing_cash_flow": 53751,
"investing_cash_flow": -439633,
"net_cash_flow": 23091257,
"operating_cash_flow": 23289602,
"quarter": 3
},
{
"change_in_working_capital": 51674,
"financing_cash_flow": -139529,
"investing_cash_flow": -128571,
"net_cash_flow": 23079436,
"operating_cash_flow": 23187905,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7498534666295843,
"current_ratio": 1.2333604485894838,
"debt_to_equity_ratio": 0.6860519325640606,
"profit_margin": 0.22800285134392478,
"quarter": 1,
"return_on_assets": 0.17096872848167177,
"return_on_equity": 0.24617408480098002
},
{
"asset_turnover_ratio": 0.7259279035655227,
"current_ratio": 1.439140926443748,
"debt_to_equity_ratio": 0.6931789363563147,
"profit_margin": 0.22440596832195267,
"quarter": 2,
"return_on_assets": 0.1629025541315462,
"return_on_equity": 0.23718511267710016
},
{
"asset_turnover_ratio": 0.7027657268497477,
"current_ratio": 1.6173215485521721,
"debt_to_equity_ratio": 0.7107989089278252,
"profit_margin": 0.20627896811381335,
"quarter": 3,
"return_on_assets": 0.14496578896031997,
"return_on_equity": 0.21660674578790556
},
{
"asset_turnover_ratio": 0.6803425892055872,
"current_ratio": 1.4342721029344292,
"debt_to_equity_ratio": 0.7205103457687383,
"profit_margin": 0.19849083585622027,
"quarter": 4,
"return_on_assets": 0.1350417692000021,
"return_on_equity": 0.20469798321455232
}
],
"income_statement": [
{
"depreciation": 4140239,
"expenses": 66355759,
"income_tax": 5922183,
"marketing_expense": 8911834,
"net_income": 27268864,
"net_profit": 21346681,
"operational_expense": 45329814,
"product_revenue": 33308696,
"quarter": 1,
"rd_expense": 12959998,
"revenue": 93624623,
"salaries_expense": 29729504,
"service_revenue": 60315927
},
{
"depreciation": 4102034,
"expenses": 65703181,
"income_tax": 5563516,
"marketing_expense": 7823117,
"net_income": 26183417,
"net_profit": 20619901,
"operational_expense": 44565890,
"product_revenue": 26750238,
"quarter": 2,
"rd_expense": 9506837,
"revenue": 91886598,
"salaries_expense": 29951021,
"service_revenue": 65136360
},
{
"depreciation": 4687192,
"expenses": 65057022,
"income_tax": 6521405,
"marketing_expense": 12844662,
"net_income": 25123815,
"net_profit": 18602410,
"operational_expense": 36952696,
"product_revenue": 32466611,
"quarter": 3,
"rd_expense": 11516058,
"revenue": 90180837,
"salaries_expense": 30553850,
"service_revenue": 57714226
},
{
"depreciation": 5620128,
"expenses": 64417218,
"income_tax": 6521746,
"marketing_expense": 9228677,
"net_income": 24089523,
"net_profit": 17567777,
"operational_expense": 39408038,
"product_revenue": 32652380,
"quarter": 4,
"rd_expense": 7657093,
"revenue": 88506741,
"salaries_expense": 23360429,
"service_revenue": 55854361
}
],
"market_conditions": {
"gdp_growth": [
-0.008998407416287504,
-0.01346266172269163,
-0.017043424604356046,
-0.017266016930526987
],
"inflation_rate": [
0.035147668844214,
0.03912029610104473,
0.03377666023236059,
0.037884447931600625
],
"interest_rate": [
0.05329764497743098,
0.05372114266114467,
0.05156095622897379,
0.05484854346882381
],
"year": 2001
},
"random_event": null,
"year": 2001
},
{
"advertising_kpis": [
{
"average_project_size": 187048,
"billable_hours_per_employee": 84,
"client_concentration": 0.25,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.72,
"gross_billings": 46960290,
"net_revenue": 38865863,
"new_client_acquisition": 4,
"organic_growth": 0.05,
"quarter": 1,
"revenue_per_employee": 62890
},
{
"average_project_size": 55754,
"billable_hours_per_employee": 131,
"client_concentration": 0.21,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.74,
"gross_billings": 43890109,
"net_revenue": 38858930,
"new_client_acquisition": 5,
"organic_growth": 0.06,
"quarter": 2,
"revenue_per_employee": 62879
},
{
"average_project_size": 72420,
"billable_hours_per_employee": 153,
"client_concentration": 0.2,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.68,
"gross_billings": 43970461,
"net_revenue": 38851998,
"new_client_acquisition": 1,
"organic_growth": 0.15,
"quarter": 3,
"revenue_per_employee": 62867
},
{
"average_project_size": 175060,
"billable_hours_per_employee": 125,
"client_concentration": 0.25,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.75,
"gross_billings": 50389066,
"net_revenue": 38845068,
"new_client_acquisition": 3,
"organic_growth": 0.12,
"quarter": 4,
"revenue_per_employee": 62856
}
],
"balance_sheet": [
{
"assets": 51694973,
"current_assets": 17246129,
"current_liabilities": 13093074,
"equity": 33193511,
"fixed_assets": 34448844,
"liabilities": 28630270,
"long_term_liabilities": 15537196,
"quarter": 1
},
{
"assets": 52699493,
"current_assets": 25768080,
"current_liabilities": 16201393,
"equity": 33167436,
"fixed_assets": 26931413,
"liabilities": 29369832,
"long_term_liabilities": 13168439,
"quarter": 2
},
{
"assets": 53723532,
"current_assets": 22001949,
"current_liabilities": 12054714,
"equity": 33775821,
"fixed_assets": 31721583,
"liabilities": 30128498,
"long_term_liabilities": 18073784,
"quarter": 3
},
{
"assets": 54767471,
"current_assets": 19575632,
"current_liabilities": 14498045,
"equity": 33134567,
"fixed_assets": 35191839,
"liabilities": 30906761,
"long_term_liabilities": 16408716,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -91367,
"financing_cash_flow": -146006,
"investing_cash_flow": -477885,
"net_cash_flow": 11325928,
"operating_cash_flow": 11898755,
"quarter": 1
},
{
"change_in_working_capital": 63707,
"financing_cash_flow": 190891,
"investing_cash_flow": -162757,
"net_cash_flow": 11419623,
"operating_cash_flow": 11733637,
"quarter": 2
},
{
"change_in_working_capital": 44695,
"financing_cash_flow": 4481,
"investing_cash_flow": -183070,
"net_cash_flow": 12272235,
"operating_cash_flow": 12744390,
"quarter": 3
},
{
"change_in_working_capital": -24156,
"financing_cash_flow": 7406,
"investing_cash_flow": -264196,
"net_cash_flow": 10555568,
"operating_cash_flow": 10845138,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7518306083649565,
"current_ratio": 1.3171948008542531,
"debt_to_equity_ratio": 0.8625261124079342,
"profit_margin": 0.2606093681748428,
"quarter": 1,
"return_on_assets": 0.19593409982049897,
"return_on_equity": 0.3051442193023811
},
{
"asset_turnover_ratio": 0.7373681944150772,
"current_ratio": 1.5904854601082759,
"debt_to_equity_ratio": 0.8855020327769684,
"profit_margin": 0.25316638929584523,
"quarter": 2,
"return_on_assets": 0.18667684336166193,
"return_on_equity": 0.2966094515114162
},
{
"asset_turnover_ratio": 0.7231839857439009,
"current_ratio": 1.8251738697409163,
"debt_to_equity_ratio": 0.8920137870223791,
"profit_margin": 0.2620402430783611,
"quarter": 3,
"return_on_assets": 0.1895033074147098,
"return_on_equity": 0.30142233996325357
},
{
"asset_turnover_ratio": 0.709272626446454,
"current_ratio": 1.3502256338699459,
"debt_to_equity_ratio": 0.9327648977576801,
"profit_margin": 0.23873962583872937,
"quarter": 4,
"return_on_assets": 0.1693314814554793,
"return_on_equity": 0.2798846594253065
}
],
"income_statement": [
{
"depreciation": 1769947,
"expenses": 25690856,
"income_tax": 3046199,
"marketing_expense": 4864058,
"net_income": 13175007,
"net_profit": 10128808,
"operational_expense": 17690730,
"product_revenue": 10361250,
"quarter": 1,
"rd_expense": 3433801,
"revenue": 38865863,
"salaries_expense": 8232084,
"service_revenue": 28504613
},
{
"depreciation": 1895862,
"expenses": 25812479,
"income_tax": 3208676,
"marketing_expense": 4156411,
"net_income": 13046451,
"net_profit": 9837775,
"operational_expense": 16519781,
"product_revenue": 13645613,
"quarter": 2,
"rd_expense": 3710986,
"revenue": 38858930,
"salaries_expense": 12130885,
"service_revenue": 25213317
},
{
"depreciation": 2563603,
"expenses": 25934678,
"income_tax": 2736533,
"marketing_expense": 3499525,
"net_income": 12917320,
"net_profit": 10180787,
"operational_expense": 17429138,
"product_revenue": 11968223,
"quarter": 3,
"rd_expense": 3104051,
"revenue": 38851998,
"salaries_expense": 12864990,
"service_revenue": 26883775
},
{
"depreciation": 1571281,
"expenses": 26057456,
"income_tax": 3513755,
"marketing_expense": 4679479,
"net_income": 12787612,
"net_profit": 9273857,
"operational_expense": 14676906,
"product_revenue": 14202140,
"quarter": 4,
"rd_expense": 3902465,
"revenue": 38845068,
"salaries_expense": 8933214,
"service_revenue": 24642928
}
],
"market_conditions": {
"gdp_growth": [
-0.007407588787830336,
-0.01190825852953535,
-0.0004509974441110967,
-0.0038789224898287296
],
"inflation_rate": [
0.0387171184329234,
0.04110032116632631,
0.04055993402967901,
0.04005852277197747
],
"interest_rate": [
0.057202489360831756,
0.060393054783848904,
0.05434539184116702,
0.0576485080467309
],
"year": 2002
},
"random_event": {
"description": "Hughes and Sons Economic Slowdown Impact in 2002",
"impact": -0.05,
"type": "Economic Slowdown Impact"
},
"year": 2002
},
{
"advertising_kpis": [
{
"average_project_size": 65500,
"billable_hours_per_employee": 157,
"client_concentration": 0.23,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.75,
"gross_billings": 58538344,
"net_revenue": 47017494,
"new_client_acquisition": 5,
"organic_growth": 0.03,
"quarter": 1,
"revenue_per_employee": 76080
},
{
"average_project_size": 184645,
"billable_hours_per_employee": 126,
"client_concentration": 0.21,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.66,
"gross_billings": 55614860,
"net_revenue": 47509406,
"new_client_acquisition": 2,
"organic_growth": -0.02,
"quarter": 2,
"revenue_per_employee": 76876
},
{
"average_project_size": 68154,
"billable_hours_per_employee": 159,
"client_concentration": 0.26,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.65,
"gross_billings": 59104285,
"net_revenue": 48006464,
"new_client_acquisition": 3,
"organic_growth": -0.03,
"quarter": 3,
"revenue_per_employee": 77680
},
{
"average_project_size": 54364,
"billable_hours_per_employee": 98,
"client_concentration": 0.18,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.68,
"gross_billings": 58920421,
"net_revenue": 48508723,
"new_client_acquisition": 5,
"organic_growth": 0.05,
"quarter": 4,
"revenue_per_employee": 78493
}
],
"balance_sheet": [
{
"assets": 61720836,
"current_assets": 26139710,
"current_liabilities": 15583379,
"equity": 47438124,
"fixed_assets": 35581126,
"liabilities": 27657452,
"long_term_liabilities": 12074073,
"quarter": 1
},
{
"assets": 63616069,
"current_assets": 29330386,
"current_liabilities": 16765956,
"equity": 49315275,
"fixed_assets": 34285683,
"liabilities": 28250613,
"long_term_liabilities": 11484657,
"quarter": 2
},
{
"assets": 65569498,
"current_assets": 24863815,
"current_liabilities": 12914605,
"equity": 50624901,
"fixed_assets": 40705683,
"liabilities": 28856497,
"long_term_liabilities": 15941892,
"quarter": 3
},
{
"assets": 67582910,
"current_assets": 23539385,
"current_liabilities": 17201098,
"equity": 52388805,
"fixed_assets": 44043525,
"liabilities": 29475374,
"long_term_liabilities": 12274276,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 35511,
"financing_cash_flow": -7379,
"investing_cash_flow": -153406,
"net_cash_flow": 15675293,
"operating_cash_flow": 16026845,
"quarter": 1
},
{
"change_in_working_capital": -35888,
"financing_cash_flow": 194110,
"investing_cash_flow": -132646,
"net_cash_flow": 16026967,
"operating_cash_flow": 16546068,
"quarter": 2
},
{
"change_in_working_capital": 76592,
"financing_cash_flow": -68739,
"investing_cash_flow": -405825,
"net_cash_flow": 15757603,
"operating_cash_flow": 15897345,
"quarter": 3
},
{
"change_in_working_capital": 8834,
"financing_cash_flow": 170353,
"investing_cash_flow": -248919,
"net_cash_flow": 16365240,
"operating_cash_flow": 16752930,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7617766875354702,
"current_ratio": 1.6774096298370207,
"debt_to_equity_ratio": 0.5830216220186111,
"profit_margin": 0.2844630553895535,
"quarter": 1,
"return_on_assets": 0.21669732406087305,
"return_on_equity": 0.281940744537031
},
{
"asset_turnover_ratio": 0.746814550895938,
"current_ratio": 1.74940134639504,
"debt_to_equity_ratio": 0.5728572536602503,
"profit_margin": 0.2936222566116697,
"quarter": 2,
"return_on_assets": 0.21928137370449596,
"return_on_equity": 0.2828701452034892
},
{
"asset_turnover_ratio": 0.7321462793569047,
"current_ratio": 1.9252478105214987,
"debt_to_equity_ratio": 0.5700059936907333,
"profit_margin": 0.2897922246470809,
"quarter": 3,
"return_on_assets": 0.21217029906192053,
"return_on_equity": 0.2748035003564748
},
{
"asset_turnover_ratio": 0.7177661186829629,
"current_ratio": 1.3684815353066415,
"debt_to_equity_ratio": 0.5626273399440969,
"profit_margin": 0.2944062040140698,
"quarter": 4,
"return_on_assets": 0.2113147983713634,
"return_on_equity": 0.27260154149345456
}
],
"income_statement": [
{
"depreciation": 2652105,
"expenses": 28379403,
"income_tax": 5263351,
"marketing_expense": 5132580,
"net_income": 18638091,
"net_profit": 13374740,
"operational_expense": 14461116,
"product_revenue": 15919294,
"quarter": 1,
"rd_expense": 3341873,
"revenue": 47017494,
"salaries_expense": 12876731,
"service_revenue": 31098200
},
{
"depreciation": 2596249,
"expenses": 28621228,
"income_tax": 4938359,
"marketing_expense": 4476732,
"net_income": 18888178,
"net_profit": 13949819,
"operational_expense": 16936129,
"product_revenue": 17646157,
"quarter": 2,
"rd_expense": 4589384,
"revenue": 47509406,
"salaries_expense": 9435885,
"service_revenue": 29863249
},
{
"depreciation": 1985445,
"expenses": 28865114,
"income_tax": 5229450,
"marketing_expense": 4998581,
"net_income": 19141350,
"net_profit": 13911900,
"operational_expense": 17472461,
"product_revenue": 10287823,
"quarter": 3,
"rd_expense": 4831771,
"revenue": 48006464,
"salaries_expense": 8990213,
"service_revenue": 37718641
},
{
"depreciation": 2471661,
"expenses": 29111079,
"income_tax": 5116375,
"marketing_expense": 3276284,
"net_income": 19397644,
"net_profit": 14281269,
"operational_expense": 16231955,
"product_revenue": 13274669,
"quarter": 4,
"rd_expense": 5713066,
"revenue": 48508723,
"salaries_expense": 11823634,
"service_revenue": 35234054
}
],
"market_conditions": {
"gdp_growth": [
-0.0021122266979537313,
-0.004081289084353562,
-0.002282485383117955,
-0.008401013725848974
],
"inflation_rate": [
0.02465074626843565,
0.028857278289969267,
0.021677387412522627,
0.02530387335501214
],
"interest_rate": [
0.05291341751462389,
0.05610782209270997,
0.05508805421951437,
0.05805142463989977
],
"year": 2003
},
"random_event": null,
"year": 2003
},
{
"advertising_kpis": [
{
"average_project_size": 64815,
"billable_hours_per_employee": 129,
"client_concentration": 0.37,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.6,
"gross_billings": 80118915,
"net_revenue": 70027662,
"new_client_acquisition": 4,
"organic_growth": 0.11,
"quarter": 1,
"revenue_per_employee": 113313
},
{
"average_project_size": 119427,
"billable_hours_per_employee": 104,
"client_concentration": 0.35,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.65,
"gross_billings": 77259574,
"net_revenue": 68299375,
"new_client_acquisition": 4,
"organic_growth": -0.01,
"quarter": 2,
"revenue_per_employee": 110517
},
{
"average_project_size": 119487,
"billable_hours_per_employee": 144,
"client_concentration": 0.22,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.68,
"gross_billings": 75955326,
"net_revenue": 66613742,
"new_client_acquisition": 2,
"organic_growth": 0.12,
"quarter": 3,
"revenue_per_employee": 107789
},
{
"average_project_size": 86394,
"billable_hours_per_employee": 103,
"client_concentration": 0.18,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.73,
"gross_billings": 74984294,
"net_revenue": 64969712,
"new_client_acquisition": 2,
"organic_growth": 0.03,
"quarter": 4,
"revenue_per_employee": 105129
}
],
"balance_sheet": [
{
"assets": 97922707,
"current_assets": 29905234,
"current_liabilities": 23099451,
"equity": 51650749,
"fixed_assets": 68017473,
"liabilities": 56155247,
"long_term_liabilities": 33055796,
"quarter": 1
},
{
"assets": 100794918,
"current_assets": 42823176,
"current_liabilities": 29664508,
"equity": 53632553,
"fixed_assets": 57971742,
"liabilities": 57020407,
"long_term_liabilities": 27355899,
"quarter": 2
},
{
"assets": 103751375,
"current_assets": 33506151,
"current_liabilities": 23418827,
"equity": 55867715,
"fixed_assets": 70245224,
"liabilities": 57898896,
"long_term_liabilities": 34480069,
"quarter": 3
},
{
"assets": 106794549,
"current_assets": 47896844,
"current_liabilities": 30465115,
"equity": 57426054,
"fixed_assets": 58897705,
"liabilities": 58790919,
"long_term_liabilities": 28325804,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -3214,
"financing_cash_flow": -98332,
"investing_cash_flow": -227358,
"net_cash_flow": 12628288,
"operating_cash_flow": 12765935,
"quarter": 1
},
{
"change_in_working_capital": 61905,
"financing_cash_flow": -151037,
"investing_cash_flow": -387364,
"net_cash_flow": 14497980,
"operating_cash_flow": 14794928,
"quarter": 2
},
{
"change_in_working_capital": -56629,
"financing_cash_flow": 122791,
"investing_cash_flow": -123396,
"net_cash_flow": 13420369,
"operating_cash_flow": 13733148,
"quarter": 3
},
{
"change_in_working_capital": -99425,
"financing_cash_flow": -19657,
"investing_cash_flow": -169120,
"net_cash_flow": 13026820,
"operating_cash_flow": 13036704,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7151320071247622,
"current_ratio": 1.294629642929609,
"debt_to_equity_ratio": 1.0872107004682545,
"profit_margin": 0.14113407070480233,
"quarter": 1,
"return_on_assets": 0.1009294912568134,
"return_on_equity": 0.1913484158767959
},
{
"asset_turnover_ratio": 0.6776073273852954,
"current_ratio": 1.4435828836264535,
"debt_to_equity_ratio": 1.0631678674703402,
"profit_margin": 0.14433575709880214,
"quarter": 2,
"return_on_assets": 0.0978029666138525,
"return_on_equity": 0.1838070621027494
},
{
"asset_turnover_ratio": 0.6420516547371059,
"current_ratio": 1.4307356640877018,
"debt_to_equity_ratio": 1.0363569728957056,
"profit_margin": 0.1503478966847411,
"quarter": 3,
"return_on_assets": 0.09653111585268147,
"return_on_equity": 0.17926697019915705
},
{
"asset_turnover_ratio": 0.6083616870744967,
"current_ratio": 1.5721865484505804,
"debt_to_equity_ratio": 1.023767347831352,
"profit_margin": 0.14502794779204192,
"quarter": 4,
"return_on_assets": 0.08822944699171865,
"return_on_equity": 0.16407925225020684
}
],
"income_statement": [
{
"depreciation": 2882646,
"expenses": 55963695,
"income_tax": 4180678,
"marketing_expense": 10512176,
"net_income": 14063967,
"net_profit": 9883289,
"operational_expense": 31004152,
"product_revenue": 18280396,
"quarter": 1,
"rd_expense": 10230130,
"revenue": 70027662,
"salaries_expense": 23551057,
"service_revenue": 51747266
},
{
"depreciation": 4936886,
"expenses": 54659061,
"income_tax": 3782272,
"marketing_expense": 10406000,
"net_income": 13640314,
"net_profit": 9858042,
"operational_expense": 30149368,
"product_revenue": 23427620,
"quarter": 2,
"rd_expense": 8999259,
"revenue": 68299375,
"salaries_expense": 23452343,
"service_revenue": 44871755
},
{
"depreciation": 3717912,
"expenses": 53384842,
"income_tax": 3213664,
"marketing_expense": 7870879,
"net_income": 13228900,
"net_profit": 10015236,
"operational_expense": 30726193,
"product_revenue": 21634247,
"quarter": 3,
"rd_expense": 7998367,
"revenue": 66613742,
"salaries_expense": 17315675,
"service_revenue": 44979495
},
{
"depreciation": 3614280,
"expenses": 52140327,
"income_tax": 3406961,
"marketing_expense": 8764349,
"net_income": 12829385,
"net_profit": 9422424,
"operational_expense": 27777447,
"product_revenue": 22643267,
"quarter": 4,
"rd_expense": 8168501,
"revenue": 64969712,
"salaries_expense": 20209449,
"service_revenue": 42326445
}
],
"market_conditions": {
"gdp_growth": [
-0.0010806118791311086,
-0.005625856442025101,
-0.013138748883718288,
-0.0006697492037949122
],
"inflation_rate": [
0.028122140608091987,
0.023988082908801767,
0.025808735431804036,
0.030899645202217444
],
"interest_rate": [
0.05469121397662623,
0.057042224270878295,
0.05436881881546467,
0.05752706761939024
],
"year": 2004
},
"random_event": {
"description": "Hughes and Sons Data Privacy Regulation Impact in 2004",
"impact": 0.08,
"type": "Data Privacy Regulation Impact"
},
"year": 2004
}
] |
{
"advertising_type": "Traditional Advertising",
"financial_health": "Excellent",
"founding_year": 1995,
"industry": "Advertising",
"location": "Ortegaport",
"name": "Garcia Inc",
"num_employees": 369,
"region": "Europe",
"revenue_size": "Small",
"website": "www.garciainc.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 111264,
"billable_hours_per_employee": 128,
"client_concentration": 0.13,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.61,
"gross_billings": 3993599,
"net_revenue": 3175989,
"new_client_acquisition": 3,
"organic_growth": 0.04,
"quarter": 1,
"revenue_per_employee": 8607
},
{
"average_project_size": 132231,
"billable_hours_per_employee": 125,
"client_concentration": 0.21,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.8,
"gross_billings": 3543495,
"net_revenue": 3200042,
"new_client_acquisition": 3,
"organic_growth": 0.01,
"quarter": 2,
"revenue_per_employee": 8672
},
{
"average_project_size": 150727,
"billable_hours_per_employee": 160,
"client_concentration": 0.15,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.69,
"gross_billings": 3583850,
"net_revenue": 3224277,
"new_client_acquisition": 4,
"organic_growth": 0.15,
"quarter": 3,
"revenue_per_employee": 8738
},
{
"average_project_size": 134182,
"billable_hours_per_employee": 139,
"client_concentration": 0.12,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.71,
"gross_billings": 4190581,
"net_revenue": 3248696,
"new_client_acquisition": 5,
"organic_growth": 0.05,
"quarter": 4,
"revenue_per_employee": 8804
}
],
"balance_sheet": [
{
"assets": 3433252,
"current_assets": 1708194,
"current_liabilities": 749584,
"equity": 2438208,
"fixed_assets": 1725058,
"liabilities": 1793885,
"long_term_liabilities": 1044301,
"quarter": 1
},
{
"assets": 3487420,
"current_assets": 1591542,
"current_liabilities": 941666,
"equity": 2466576,
"fixed_assets": 1895878,
"liabilities": 1808495,
"long_term_liabilities": 866829,
"quarter": 2
},
{
"assets": 3542444,
"current_assets": 1462343,
"current_liabilities": 800462,
"equity": 2498684,
"fixed_assets": 2080101,
"liabilities": 1823224,
"long_term_liabilities": 1022762,
"quarter": 3
},
{
"assets": 3598335,
"current_assets": 1459139,
"current_liabilities": 861560,
"equity": 2633933,
"fixed_assets": 2139196,
"liabilities": 1838073,
"long_term_liabilities": 976513,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 17118,
"financing_cash_flow": -165590,
"investing_cash_flow": -145602,
"net_cash_flow": 866447,
"operating_cash_flow": 940876,
"quarter": 1
},
{
"change_in_working_capital": 89904,
"financing_cash_flow": 131199,
"investing_cash_flow": -446346,
"net_cash_flow": 368362,
"operating_cash_flow": 918680,
"quarter": 2
},
{
"change_in_working_capital": -98098,
"financing_cash_flow": -100469,
"investing_cash_flow": -148454,
"net_cash_flow": 705088,
"operating_cash_flow": 938119,
"quarter": 3
},
{
"change_in_working_capital": 87204,
"financing_cash_flow": -54646,
"investing_cash_flow": -316058,
"net_cash_flow": 680289,
"operating_cash_flow": 1041293,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9250672540203865,
"current_ratio": 2.2788560054643643,
"debt_to_equity_ratio": 0.7357391165971073,
"profit_margin": 0.2515251154837123,
"quarter": 1,
"return_on_assets": 0.23267764789767836,
"return_on_equity": 0.3276344758117437
},
{
"asset_turnover_ratio": 0.9175958158179972,
"current_ratio": 1.6901342939003852,
"debt_to_equity_ratio": 0.7332005987247099,
"profit_margin": 0.24613770694259637,
"quarter": 2,
"return_on_assets": 0.22585493000556287,
"return_on_equity": 0.31932971049746695
},
{
"asset_turnover_ratio": 0.9101843247204472,
"current_ratio": 1.8268737304206821,
"debt_to_equity_ratio": 0.7296737002358041,
"profit_margin": 0.2417484601974334,
"quarter": 3,
"return_on_assets": 0.22003565899700883,
"return_on_equity": 0.31194981038018416
},
{
"asset_turnover_ratio": 0.9028331158716462,
"current_ratio": 1.6936011421143042,
"debt_to_equity_ratio": 0.6978434910834862,
"profit_margin": 0.2689297490439241,
"quarter": 4,
"return_on_assets": 0.24279868327990584,
"return_on_equity": 0.33169826263614144
}
],
"income_statement": [
{
"depreciation": 142035,
"expenses": 2051528,
"income_tax": 325620,
"marketing_expense": 220205,
"net_income": 1124461,
"net_profit": 798841,
"operational_expense": 1410097,
"product_revenue": 756548,
"quarter": 1,
"rd_expense": 396368,
"revenue": 3175989,
"salaries_expense": 627960,
"service_revenue": 2419441
},
{
"depreciation": 131029,
"expenses": 2081158,
"income_tax": 331233,
"marketing_expense": 415949,
"net_income": 1118884,
"net_profit": 787651,
"operational_expense": 1165343,
"product_revenue": 791036,
"quarter": 2,
"rd_expense": 359293,
"revenue": 3200042,
"salaries_expense": 815628,
"service_revenue": 2409006
},
{
"depreciation": 158655,
"expenses": 2111217,
"income_tax": 333596,
"marketing_expense": 304667,
"net_income": 1113060,
"net_profit": 779464,
"operational_expense": 1472037,
"product_revenue": 1186144,
"quarter": 3,
"rd_expense": 288130,
"revenue": 3224277,
"salaries_expense": 1049428,
"service_revenue": 2038133
},
{
"depreciation": 167622,
"expenses": 2141709,
"income_tax": 233316,
"marketing_expense": 248117,
"net_income": 1106987,
"net_profit": 873671,
"operational_expense": 1371125,
"product_revenue": 1031642,
"quarter": 4,
"rd_expense": 314347,
"revenue": 3248696,
"salaries_expense": 904414,
"service_revenue": 2217054
}
],
"market_conditions": {
"gdp_growth": [
0.0583181397946428,
0.05783562607779033,
0.05924380951256212,
0.04872680950920444
],
"inflation_rate": [
0.004607470678204218,
0.008824721872327367,
0.010194662080740567,
0.0055367492961548494
],
"interest_rate": [
0.015611850585603129,
0.010450312752132884,
0.01632496465162246,
0.008483512523111518
],
"year": 1995
},
"random_event": null,
"year": 1995
},
{
"advertising_kpis": [
{
"average_project_size": 88235,
"billable_hours_per_employee": 157,
"client_concentration": 0.35,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.61,
"gross_billings": 3310111,
"net_revenue": 2741579,
"new_client_acquisition": 5,
"organic_growth": 0.05,
"quarter": 1,
"revenue_per_employee": 7430
},
{
"average_project_size": 56514,
"billable_hours_per_employee": 115,
"client_concentration": 0.32,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.7,
"gross_billings": 3199189,
"net_revenue": 2855537,
"new_client_acquisition": 4,
"organic_growth": -0.03,
"quarter": 2,
"revenue_per_employee": 7739
},
{
"average_project_size": 120475,
"billable_hours_per_employee": 123,
"client_concentration": 0.24,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.61,
"gross_billings": 3795451,
"net_revenue": 2974232,
"new_client_acquisition": 3,
"organic_growth": 0.05,
"quarter": 3,
"revenue_per_employee": 8060
},
{
"average_project_size": 108693,
"billable_hours_per_employee": 111,
"client_concentration": 0.36,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.68,
"gross_billings": 3521080,
"net_revenue": 3097861,
"new_client_acquisition": 2,
"organic_growth": 0.1,
"quarter": 4,
"revenue_per_employee": 8395
}
],
"balance_sheet": [
{
"assets": 3318480,
"current_assets": 1438703,
"current_liabilities": 828930,
"equity": 2124824,
"fixed_assets": 1879777,
"liabilities": 1928564,
"long_term_liabilities": 1099634,
"quarter": 1
},
{
"assets": 3398296,
"current_assets": 1270083,
"current_liabilities": 928279,
"equity": 2256268,
"fixed_assets": 2128213,
"liabilities": 1965939,
"long_term_liabilities": 1037660,
"quarter": 2
},
{
"assets": 3480031,
"current_assets": 1695922,
"current_liabilities": 830442,
"equity": 2311167,
"fixed_assets": 1784109,
"liabilities": 2004039,
"long_term_liabilities": 1173597,
"quarter": 3
},
{
"assets": 3563732,
"current_assets": 1267684,
"current_liabilities": 929358,
"equity": 2360378,
"fixed_assets": 2296048,
"liabilities": 2042877,
"long_term_liabilities": 1113519,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 91330,
"financing_cash_flow": 72801,
"investing_cash_flow": -487156,
"net_cash_flow": 559054,
"operating_cash_flow": 827274,
"quarter": 1
},
{
"change_in_working_capital": -83739,
"financing_cash_flow": 117208,
"investing_cash_flow": -113841,
"net_cash_flow": 624458,
"operating_cash_flow": 933341,
"quarter": 2
},
{
"change_in_working_capital": 61709,
"financing_cash_flow": -86997,
"investing_cash_flow": -424723,
"net_cash_flow": 626759,
"operating_cash_flow": 983641,
"quarter": 3
},
{
"change_in_working_capital": -48819,
"financing_cash_flow": 119299,
"investing_cash_flow": -201752,
"net_cash_flow": 705002,
"operating_cash_flow": 1025268,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8261550468889372,
"current_ratio": 1.7356145874802456,
"debt_to_equity_ratio": 0.9076347029212772,
"profit_margin": 0.26806012155768627,
"quarter": 1,
"return_on_assets": 0.22145922229454448,
"return_on_equity": 0.34586770480755114
},
{
"asset_turnover_ratio": 0.8402849545772352,
"current_ratio": 1.368212574021388,
"debt_to_equity_ratio": 0.8713233534314186,
"profit_margin": 0.2885310188591498,
"quarter": 2,
"return_on_assets": 0.24244827407618405,
"return_on_equity": 0.3651653970184393
},
{
"asset_turnover_ratio": 0.8546567544944284,
"current_ratio": 2.042191989326166,
"debt_to_equity_ratio": 0.8671112905298493,
"profit_margin": 0.280803582235683,
"quarter": 3,
"return_on_assets": 0.23999067824395817,
"return_on_equity": 0.36136505929688334
},
{
"asset_turnover_ratio": 0.8692744011053581,
"current_ratio": 1.3640427047488697,
"debt_to_equity_ratio": 0.865487222809228,
"profit_margin": 0.27100086156221986,
"quarter": 4,
"return_on_assets": 0.23557411163353473,
"return_on_equity": 0.35567311676350144
}
],
"income_statement": [
{
"depreciation": 92366,
"expenses": 1724023,
"income_tax": 282648,
"marketing_expense": 172607,
"net_income": 1017556,
"net_profit": 734908,
"operational_expense": 1004765,
"product_revenue": 724620,
"quarter": 1,
"rd_expense": 223085,
"revenue": 2741579,
"salaries_expense": 555270,
"service_revenue": 2016959
},
{
"depreciation": 109430,
"expenses": 1806800,
"income_tax": 224826,
"marketing_expense": 252129,
"net_income": 1048737,
"net_profit": 823911,
"operational_expense": 1184147,
"product_revenue": 729057,
"quarter": 2,
"rd_expense": 270151,
"revenue": 2855537,
"salaries_expense": 772516,
"service_revenue": 2126480
},
{
"depreciation": 148466,
"expenses": 1893551,
"income_tax": 245506,
"marketing_expense": 295327,
"net_income": 1080681,
"net_profit": 835175,
"operational_expense": 1109178,
"product_revenue": 955941,
"quarter": 3,
"rd_expense": 262437,
"revenue": 2974232,
"salaries_expense": 680628,
"service_revenue": 2018291
},
{
"depreciation": 185745,
"expenses": 1984468,
"income_tax": 273870,
"marketing_expense": 212930,
"net_income": 1113393,
"net_profit": 839523,
"operational_expense": 1033892,
"product_revenue": 1214028,
"quarter": 4,
"rd_expense": 375969,
"revenue": 3097861,
"salaries_expense": 878186,
"service_revenue": 1883833
}
],
"market_conditions": {
"gdp_growth": [
0.028975898238835524,
0.03549543337222749,
0.02844661701307617,
0.02194768698670201
],
"inflation_rate": [
0.007079670839952739,
0.011068433098177564,
0.007366455537071285,
0.00591588319219729
],
"interest_rate": [
0.019079917393069412,
0.010764099303322654,
0.015409879758520038,
0.011884643492846505
],
"year": 1996
},
"random_event": null,
"year": 1996
},
{
"advertising_kpis": [
{
"average_project_size": 167353,
"billable_hours_per_employee": 131,
"client_concentration": 0.31,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.69,
"gross_billings": 3678543,
"net_revenue": 3021868,
"new_client_acquisition": 5,
"organic_growth": 0.05,
"quarter": 1,
"revenue_per_employee": 8189
},
{
"average_project_size": 65073,
"billable_hours_per_employee": 151,
"client_concentration": 0.21,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.75,
"gross_billings": 3584475,
"net_revenue": 3086764,
"new_client_acquisition": 4,
"organic_growth": 0.14,
"quarter": 2,
"revenue_per_employee": 8365
},
{
"average_project_size": 177071,
"billable_hours_per_employee": 104,
"client_concentration": 0.18,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.6,
"gross_billings": 3949359,
"net_revenue": 3153053,
"new_client_acquisition": 2,
"organic_growth": -0.05,
"quarter": 3,
"revenue_per_employee": 8545
},
{
"average_project_size": 149684,
"billable_hours_per_employee": 119,
"client_concentration": 0.16,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.76,
"gross_billings": 3824892,
"net_revenue": 3220767,
"new_client_acquisition": 5,
"organic_growth": 0.08,
"quarter": 4,
"revenue_per_employee": 8728
}
],
"balance_sheet": [
{
"assets": 4496021,
"current_assets": 2212342,
"current_liabilities": 935880,
"equity": 3160800,
"fixed_assets": 2283679,
"liabilities": 1852671,
"long_term_liabilities": 916791,
"quarter": 1
},
{
"assets": 4617518,
"current_assets": 2212375,
"current_liabilities": 776397,
"equity": 3218803,
"fixed_assets": 2405143,
"liabilities": 1892395,
"long_term_liabilities": 1115998,
"quarter": 2
},
{
"assets": 4742299,
"current_assets": 2076851,
"current_liabilities": 935051,
"equity": 3258959,
"fixed_assets": 2665448,
"liabilities": 1932970,
"long_term_liabilities": 997919,
"quarter": 3
},
{
"assets": 4870451,
"current_assets": 1676475,
"current_liabilities": 1012926,
"equity": 3349435,
"fixed_assets": 3193976,
"liabilities": 1974416,
"long_term_liabilities": 961490,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 25196,
"financing_cash_flow": 184931,
"investing_cash_flow": -190853,
"net_cash_flow": 546811,
"operating_cash_flow": 710825,
"quarter": 1
},
{
"change_in_working_capital": 44138,
"financing_cash_flow": 102001,
"investing_cash_flow": -475004,
"net_cash_flow": 736938,
"operating_cash_flow": 709037,
"quarter": 2
},
{
"change_in_working_capital": 50094,
"financing_cash_flow": -104981,
"investing_cash_flow": -246450,
"net_cash_flow": 483817,
"operating_cash_flow": 678023,
"quarter": 3
},
{
"change_in_working_capital": -94359,
"financing_cash_flow": 156572,
"investing_cash_flow": -485489,
"net_cash_flow": 240407,
"operating_cash_flow": 635087,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6721205261274358,
"current_ratio": 2.3639163140573576,
"debt_to_equity_ratio": 0.5861399012908125,
"profit_margin": 0.17123514329547154,
"quarter": 1,
"return_on_assets": 0.1150906546032592,
"return_on_equity": 0.16370855479625412
},
{
"asset_turnover_ratio": 0.668489868366512,
"current_ratio": 2.849540892095152,
"debt_to_equity_ratio": 0.5879188630059062,
"profit_margin": 0.1599344815476661,
"quarter": 2,
"return_on_assets": 0.10691458051706566,
"return_on_equity": 0.15337378522388603
},
{
"asset_turnover_ratio": 0.6648785747166089,
"current_ratio": 2.221109864595621,
"debt_to_equity_ratio": 0.5931249825481082,
"profit_margin": 0.14260147228733547,
"quarter": 3,
"return_on_assets": 0.09481266364689363,
"return_on_equity": 0.13796736933480905
},
{
"asset_turnover_ratio": 0.6612872196024557,
"current_ratio": 1.6550814175961521,
"debt_to_equity_ratio": 0.5894773297586011,
"profit_margin": 0.14077392124298344,
"quarter": 4,
"return_on_assets": 0.09309199497130759,
"return_on_equity": 0.13536611398638876
}
],
"income_statement": [
{
"depreciation": 193375,
"expenses": 2364144,
"income_tax": 140274,
"marketing_expense": 444117,
"net_income": 657724,
"net_profit": 517450,
"operational_expense": 1297114,
"product_revenue": 743092,
"quarter": 1,
"rd_expense": 377940,
"revenue": 3021868,
"salaries_expense": 998739,
"service_revenue": 2278776
},
{
"depreciation": 215357,
"expenses": 2441436,
"income_tax": 151648,
"marketing_expense": 386595,
"net_income": 645328,
"net_profit": 493680,
"operational_expense": 1636316,
"product_revenue": 1039736,
"quarter": 2,
"rd_expense": 471201,
"revenue": 3086764,
"salaries_expense": 1006783,
"service_revenue": 2047028
},
{
"depreciation": 228393,
"expenses": 2521255,
"income_tax": 182168,
"marketing_expense": 353187,
"net_income": 631798,
"net_profit": 449630,
"operational_expense": 1422307,
"product_revenue": 640331,
"quarter": 3,
"rd_expense": 374556,
"revenue": 3153053,
"salaries_expense": 903397,
"service_revenue": 2512722
},
{
"depreciation": 181687,
"expenses": 2603683,
"income_tax": 163684,
"marketing_expense": 412187,
"net_income": 617084,
"net_profit": 453400,
"operational_expense": 1542285,
"product_revenue": 1259210,
"quarter": 4,
"rd_expense": 314521,
"revenue": 3220767,
"salaries_expense": 980406,
"service_revenue": 1961557
}
],
"market_conditions": {
"gdp_growth": [
0.05804909193797962,
0.049648186685522844,
0.05584615537750694,
0.05197312035114494
],
"inflation_rate": [
0.007327959650500981,
0.004305810428203269,
0.007662268620022235,
0.007241088893595584
],
"interest_rate": [
0.0116498075139078,
0.009704243690562164,
0.015391380613357201,
0.011257242612374176
],
"year": 1997
},
"random_event": {
"description": "Garcia Inc Senior Leadership Change in 1997",
"impact": -0.04,
"type": "Senior Leadership Change"
},
"year": 1997
},
{
"advertising_kpis": [
{
"average_project_size": 196096,
"billable_hours_per_employee": 149,
"client_concentration": 0.13,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.77,
"gross_billings": 3820173,
"net_revenue": 3053320,
"new_client_acquisition": 5,
"organic_growth": 0.14,
"quarter": 1,
"revenue_per_employee": 8275
},
{
"average_project_size": 195631,
"billable_hours_per_employee": 157,
"client_concentration": 0.16,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.68,
"gross_billings": 3939014,
"net_revenue": 3175754,
"new_client_acquisition": 1,
"organic_growth": -0.04,
"quarter": 2,
"revenue_per_employee": 8606
},
{
"average_project_size": 150849,
"billable_hours_per_employee": 137,
"client_concentration": 0.25,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.6,
"gross_billings": 3966271,
"net_revenue": 3303098,
"new_client_acquisition": 1,
"organic_growth": 0.01,
"quarter": 3,
"revenue_per_employee": 8951
},
{
"average_project_size": 63058,
"billable_hours_per_employee": 117,
"client_concentration": 0.13,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.66,
"gross_billings": 4391214,
"net_revenue": 3435549,
"new_client_acquisition": 5,
"organic_growth": 0.08,
"quarter": 4,
"revenue_per_employee": 9310
}
],
"balance_sheet": [
{
"assets": 3407099,
"current_assets": 1131695,
"current_liabilities": 833282,
"equity": 2448000,
"fixed_assets": 2275404,
"liabilities": 1682155,
"long_term_liabilities": 848873,
"quarter": 1
},
{
"assets": 3511570,
"current_assets": 1472261,
"current_liabilities": 841639,
"equity": 2557476,
"fixed_assets": 2039309,
"liabilities": 1711942,
"long_term_liabilities": 870303,
"quarter": 2
},
{
"assets": 3619245,
"current_assets": 1366392,
"current_liabilities": 1034191,
"equity": 2593179,
"fixed_assets": 2252853,
"liabilities": 1742256,
"long_term_liabilities": 708065,
"quarter": 3
},
{
"assets": 3730222,
"current_assets": 1649379,
"current_liabilities": 738955,
"equity": 2766331,
"fixed_assets": 2080843,
"liabilities": 1773107,
"long_term_liabilities": 1034152,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 2796,
"financing_cash_flow": -178013,
"investing_cash_flow": -296532,
"net_cash_flow": 686930,
"operating_cash_flow": 857282,
"quarter": 1
},
{
"change_in_working_capital": 54516,
"financing_cash_flow": 144645,
"investing_cash_flow": -430756,
"net_cash_flow": 548739,
"operating_cash_flow": 974325,
"quarter": 2
},
{
"change_in_working_capital": -5208,
"financing_cash_flow": -75801,
"investing_cash_flow": -188771,
"net_cash_flow": 316974,
"operating_cash_flow": 884670,
"quarter": 3
},
{
"change_in_working_capital": -53358,
"financing_cash_flow": -32583,
"investing_cash_flow": -161878,
"net_cash_flow": 704047,
"operating_cash_flow": 958595,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8961641560753004,
"current_ratio": 1.358117660047859,
"debt_to_equity_ratio": 0.6871548202614379,
"profit_margin": 0.23680976772824336,
"quarter": 1,
"return_on_assets": 0.21222042564656912,
"return_on_equity": 0.2953660130718954
},
{
"asset_turnover_ratio": 0.9043687011792446,
"current_ratio": 1.74927849113456,
"debt_to_equity_ratio": 0.669387317808652,
"profit_margin": 0.23863561220421986,
"quarter": 2,
"return_on_assets": 0.2158145786642442,
"return_on_equity": 0.29632653444255197
},
{
"asset_turnover_ratio": 0.9126483562179405,
"current_ratio": 1.3212182275807853,
"debt_to_equity_ratio": 0.6718610631969486,
"profit_margin": 0.21682372124593335,
"quarter": 3,
"return_on_assets": 0.197883812784158,
"return_on_equity": 0.2761822458071734
},
{
"asset_turnover_ratio": 0.9210038973551709,
"current_ratio": 2.2320425465691414,
"debt_to_equity_ratio": 0.6409598128351235,
"profit_margin": 0.23554197596948842,
"quarter": 4,
"return_on_assets": 0.21693507785863683,
"return_on_equity": 0.2925232013088817
}
],
"income_statement": [
{
"depreciation": 134226,
"expenses": 2125316,
"income_tax": 204948,
"marketing_expense": 327038,
"net_income": 928004,
"net_profit": 723056,
"operational_expense": 1156366,
"product_revenue": 684671,
"quarter": 1,
"rd_expense": 243147,
"revenue": 3053320,
"salaries_expense": 1044069,
"service_revenue": 2368649
},
{
"depreciation": 216477,
"expenses": 2213371,
"income_tax": 204535,
"marketing_expense": 255640,
"net_income": 962383,
"net_profit": 757848,
"operational_expense": 1361792,
"product_revenue": 842544,
"quarter": 2,
"rd_expense": 266449,
"revenue": 3175754,
"salaries_expense": 1002685,
"service_revenue": 2333210
},
{
"depreciation": 168480,
"expenses": 2305076,
"income_tax": 281832,
"marketing_expense": 331597,
"net_income": 998022,
"net_profit": 716190,
"operational_expense": 1298467,
"product_revenue": 699861,
"quarter": 3,
"rd_expense": 422021,
"revenue": 3303098,
"salaries_expense": 961064,
"service_revenue": 2603237
},
{
"depreciation": 149379,
"expenses": 2400579,
"income_tax": 225754,
"marketing_expense": 340404,
"net_income": 1034970,
"net_profit": 809216,
"operational_expense": 1422427,
"product_revenue": 966290,
"quarter": 4,
"rd_expense": 427230,
"revenue": 3435549,
"salaries_expense": 1153785,
"service_revenue": 2469259
}
],
"market_conditions": {
"gdp_growth": [
0.04406660082647318,
0.0393564934258477,
0.03178701835920132,
0.03211477358762713
],
"inflation_rate": [
0.012558491375009358,
0.011915623469711572,
0.010545546015405284,
0.014196713821142563
],
"interest_rate": [
0.018300552474797463,
0.021820663734119256,
0.020860637871994638,
0.014419475494582239
],
"year": 1998
},
"random_event": null,
"year": 1998
},
{
"advertising_kpis": [
{
"average_project_size": 149039,
"billable_hours_per_employee": 107,
"client_concentration": 0.16,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.65,
"gross_billings": 2468235,
"net_revenue": 2110427,
"new_client_acquisition": 2,
"organic_growth": -0.03,
"quarter": 1,
"revenue_per_employee": 5719
},
{
"average_project_size": 161154,
"billable_hours_per_employee": 103,
"client_concentration": 0.1,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.75,
"gross_billings": 2411413,
"net_revenue": 2164309,
"new_client_acquisition": 4,
"organic_growth": 0.08,
"quarter": 2,
"revenue_per_employee": 5865
},
{
"average_project_size": 189562,
"billable_hours_per_employee": 136,
"client_concentration": 0.38,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.63,
"gross_billings": 2847032,
"net_revenue": 2219568,
"new_client_acquisition": 5,
"organic_growth": 0.13,
"quarter": 3,
"revenue_per_employee": 6015
},
{
"average_project_size": 183657,
"billable_hours_per_employee": 106,
"client_concentration": 0.37,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.68,
"gross_billings": 2566522,
"net_revenue": 2276238,
"new_client_acquisition": 4,
"organic_growth": 0.07,
"quarter": 4,
"revenue_per_employee": 6169
}
],
"balance_sheet": [
{
"assets": 2629567,
"current_assets": 1264467,
"current_liabilities": 742764,
"equity": 1524149,
"fixed_assets": 1365100,
"liabilities": 1503717,
"long_term_liabilities": 760953,
"quarter": 1
},
{
"assets": 2679478,
"current_assets": 896960,
"current_liabilities": 832194,
"equity": 1569847,
"fixed_assets": 1782518,
"liabilities": 1522827,
"long_term_liabilities": 690633,
"quarter": 2
},
{
"assets": 2730337,
"current_assets": 1111271,
"current_liabilities": 855171,
"equity": 1647325,
"fixed_assets": 1619066,
"liabilities": 1542180,
"long_term_liabilities": 687009,
"quarter": 3
},
{
"assets": 2782161,
"current_assets": 932158,
"current_liabilities": 883912,
"equity": 1699700,
"fixed_assets": 1850003,
"liabilities": 1561779,
"long_term_liabilities": 677867,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 79045,
"financing_cash_flow": -48781,
"investing_cash_flow": -350466,
"net_cash_flow": 113570,
"operating_cash_flow": 503765,
"quarter": 1
},
{
"change_in_working_capital": -31737,
"financing_cash_flow": 64447,
"investing_cash_flow": -343914,
"net_cash_flow": 234078,
"operating_cash_flow": 511475,
"quarter": 2
},
{
"change_in_working_capital": 44119,
"financing_cash_flow": 10339,
"investing_cash_flow": -321953,
"net_cash_flow": 263593,
"operating_cash_flow": 611186,
"quarter": 3
},
{
"change_in_working_capital": 36148,
"financing_cash_flow": -114164,
"investing_cash_flow": -410948,
"net_cash_flow": 314669,
"operating_cash_flow": 573952,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8025758613490358,
"current_ratio": 1.702380567717337,
"debt_to_equity_ratio": 0.9865944864970551,
"profit_margin": 0.18872910553172415,
"quarter": 1,
"return_on_assets": 0.15146942443375658,
"return_on_equity": 0.26132550032838
},
{
"asset_turnover_ratio": 0.8077353126243246,
"current_ratio": 1.0778256031646467,
"debt_to_equity_ratio": 0.9700480365284005,
"profit_margin": 0.1909135895105551,
"quarter": 2,
"return_on_assets": 0.1542076479075402,
"return_on_equity": 0.26320781579351366
},
{
"asset_turnover_ratio": 0.8129282209485496,
"current_ratio": 1.2994722692888323,
"debt_to_equity_ratio": 0.9361722793012914,
"profit_margin": 0.20687268873943038,
"quarter": 3,
"return_on_assets": 0.1681726468197882,
"return_on_equity": 0.2787355257766379
},
{
"asset_turnover_ratio": 0.8181546646653447,
"current_ratio": 1.0545823566146857,
"debt_to_equity_ratio": 0.9188556804141907,
"profit_margin": 0.2105746411403377,
"quarter": 4,
"return_on_assets": 0.1722826249091983,
"return_on_equity": 0.28200152968170855
}
],
"income_statement": [
{
"depreciation": 105466,
"expenses": 1577824,
"income_tax": 134304,
"marketing_expense": 246288,
"net_income": 532603,
"net_profit": 398299,
"operational_expense": 1009795,
"product_revenue": 773566,
"quarter": 1,
"rd_expense": 186717,
"revenue": 2110427,
"salaries_expense": 667370,
"service_revenue": 1336861
},
{
"depreciation": 98279,
"expenses": 1607672,
"income_tax": 143441,
"marketing_expense": 233218,
"net_income": 556637,
"net_profit": 413196,
"operational_expense": 1028834,
"product_revenue": 812215,
"quarter": 2,
"rd_expense": 204926,
"revenue": 2164309,
"salaries_expense": 770607,
"service_revenue": 1352094
},
{
"depreciation": 152018,
"expenses": 1638085,
"income_tax": 122315,
"marketing_expense": 230197,
"net_income": 581483,
"net_profit": 459168,
"operational_expense": 915914,
"product_revenue": 667961,
"quarter": 3,
"rd_expense": 168471,
"revenue": 2219568,
"salaries_expense": 693148,
"service_revenue": 1551607
},
{
"depreciation": 94634,
"expenses": 1669073,
"income_tax": 127847,
"marketing_expense": 209762,
"net_income": 607165,
"net_profit": 479318,
"operational_expense": 1078281,
"product_revenue": 495203,
"quarter": 4,
"rd_expense": 253760,
"revenue": 2276238,
"salaries_expense": 514402,
"service_revenue": 1781035
}
],
"market_conditions": {
"gdp_growth": [
0.04197954406514313,
0.03406717989825634,
0.038491954983823316,
0.031075684565013178
],
"inflation_rate": [
0.009428997232542488,
0.009627258940243737,
0.013112281055060349,
0.010790861931873194
],
"interest_rate": [
0.018580012744867497,
0.018772460198498347,
0.011384834619907204,
0.010237112836333617
],
"year": 1999
},
"random_event": null,
"year": 1999
},
{
"advertising_kpis": [
{
"average_project_size": 108748,
"billable_hours_per_employee": 88,
"client_concentration": 0.38,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.77,
"gross_billings": 2585206,
"net_revenue": 2102635,
"new_client_acquisition": 1,
"organic_growth": -0.05,
"quarter": 1,
"revenue_per_employee": 5698
},
{
"average_project_size": 79209,
"billable_hours_per_employee": 113,
"client_concentration": 0.12,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.78,
"gross_billings": 2698232,
"net_revenue": 2182270,
"new_client_acquisition": 3,
"organic_growth": 0.05,
"quarter": 2,
"revenue_per_employee": 5914
},
{
"average_project_size": 167174,
"billable_hours_per_employee": 129,
"client_concentration": 0.23,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.7,
"gross_billings": 2925296,
"net_revenue": 2264922,
"new_client_acquisition": 3,
"organic_growth": 0.03,
"quarter": 3,
"revenue_per_employee": 6138
},
{
"average_project_size": 132813,
"billable_hours_per_employee": 155,
"client_concentration": 0.33,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.74,
"gross_billings": 2696724,
"net_revenue": 2350704,
"new_client_acquisition": 4,
"organic_growth": 0.09,
"quarter": 4,
"revenue_per_employee": 6370
}
],
"balance_sheet": [
{
"assets": 2544525,
"current_assets": 1035114,
"current_liabilities": 629843,
"equity": 1730724,
"fixed_assets": 1509411,
"liabilities": 1361463,
"long_term_liabilities": 731620,
"quarter": 1
},
{
"assets": 2600251,
"current_assets": 919178,
"current_liabilities": 753877,
"equity": 1782075,
"fixed_assets": 1681073,
"liabilities": 1391274,
"long_term_liabilities": 637397,
"quarter": 2
},
{
"assets": 2657196,
"current_assets": 947354,
"current_liabilities": 571529,
"equity": 1892479,
"fixed_assets": 1709842,
"liabilities": 1421739,
"long_term_liabilities": 850210,
"quarter": 3
},
{
"assets": 2715389,
"current_assets": 1354188,
"current_liabilities": 727142,
"equity": 1898176,
"fixed_assets": 1361201,
"liabilities": 1452871,
"long_term_liabilities": 725729,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 30437,
"financing_cash_flow": -140021,
"investing_cash_flow": -269880,
"net_cash_flow": 293487,
"operating_cash_flow": 628876,
"quarter": 1
},
{
"change_in_working_capital": -3164,
"financing_cash_flow": 12719,
"investing_cash_flow": -417510,
"net_cash_flow": 425413,
"operating_cash_flow": 646456,
"quarter": 2
},
{
"change_in_working_capital": -69838,
"financing_cash_flow": 182892,
"investing_cash_flow": -100883,
"net_cash_flow": 394278,
"operating_cash_flow": 771604,
"quarter": 3
},
{
"change_in_working_capital": 66349,
"financing_cash_flow": -100865,
"investing_cash_flow": -438166,
"net_cash_flow": 449494,
"operating_cash_flow": 725383,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.826336939114373,
"current_ratio": 1.6434476528277682,
"debt_to_equity_ratio": 0.7866436242867146,
"profit_margin": 0.2604646075043933,
"quarter": 1,
"return_on_assets": 0.21523152651280691,
"return_on_equity": 0.31643520283996757
},
{
"asset_turnover_ratio": 0.8392535951337006,
"current_ratio": 1.2192678646516606,
"debt_to_equity_ratio": 0.780704515803207,
"profit_margin": 0.262615533366632,
"quarter": 2,
"return_on_assets": 0.2204010305159002,
"return_on_equity": 0.32159028099266307
},
{
"asset_turnover_ratio": 0.8523729525409491,
"current_ratio": 1.6575781806347534,
"debt_to_equity_ratio": 0.7512574776259076,
"profit_margin": 0.29008592790391896,
"quarter": 3,
"return_on_assets": 0.24726139885804435,
"return_on_equity": 0.34717531872216284
},
{
"asset_turnover_ratio": 0.8656969590728989,
"current_ratio": 1.862343256200302,
"debt_to_equity_ratio": 0.7654037349539768,
"profit_margin": 0.27041175749903007,
"quarter": 4,
"return_on_assets": 0.23409463616446852,
"return_on_equity": 0.3348783252975488
}
],
"income_statement": [
{
"depreciation": 81214,
"expenses": 1339058,
"income_tax": 215915,
"marketing_expense": 203072,
"net_income": 763577,
"net_profit": 547662,
"operational_expense": 714165,
"product_revenue": 646070,
"quarter": 1,
"rd_expense": 250306,
"revenue": 2102635,
"salaries_expense": 655308,
"service_revenue": 1456565
},
{
"depreciation": 73358,
"expenses": 1390294,
"income_tax": 218878,
"marketing_expense": 256935,
"net_income": 791976,
"net_profit": 573098,
"operational_expense": 726461,
"product_revenue": 651316,
"quarter": 2,
"rd_expense": 277322,
"revenue": 2182270,
"salaries_expense": 667121,
"service_revenue": 1530954
},
{
"depreciation": 114582,
"expenses": 1443492,
"income_tax": 164408,
"marketing_expense": 210848,
"net_income": 821430,
"net_profit": 657022,
"operational_expense": 802175,
"product_revenue": 552783,
"quarter": 3,
"rd_expense": 227518,
"revenue": 2264922,
"salaries_expense": 569947,
"service_revenue": 1712139
},
{
"depreciation": 89725,
"expenses": 1498724,
"income_tax": 216322,
"marketing_expense": 227479,
"net_income": 851980,
"net_profit": 635658,
"operational_expense": 918408,
"product_revenue": 929504,
"quarter": 4,
"rd_expense": 190092,
"revenue": 2350704,
"salaries_expense": 579898,
"service_revenue": 1421200
}
],
"market_conditions": {
"gdp_growth": [
0.06314481010869374,
0.05021402228166713,
0.054049414424149955,
0.055597177120636554
],
"inflation_rate": [
0.004856604235407024,
0.005710732066761081,
0.0010705177412685474,
0.0023704718317148184
],
"interest_rate": [
0.01710391137112388,
0.015234379772127948,
0.013969427766726161,
0.010650905350314495
],
"year": 2000
},
"random_event": {
"description": "Garcia Inc Partnership with Major Brand in 2000",
"impact": -0.05,
"type": "Partnership with Major Brand"
},
"year": 2000
},
{
"advertising_kpis": [
{
"average_project_size": 128222,
"billable_hours_per_employee": 94,
"client_concentration": 0.14,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.69,
"gross_billings": 6427723,
"net_revenue": 4977793,
"new_client_acquisition": 4,
"organic_growth": 0,
"quarter": 1,
"revenue_per_employee": 13490
},
{
"average_project_size": 100182,
"billable_hours_per_employee": 139,
"client_concentration": 0.28,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.74,
"gross_billings": 6320566,
"net_revenue": 5148334,
"new_client_acquisition": 2,
"organic_growth": -0.03,
"quarter": 2,
"revenue_per_employee": 13952
},
{
"average_project_size": 96873,
"billable_hours_per_employee": 125,
"client_concentration": 0.21,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.78,
"gross_billings": 6708738,
"net_revenue": 5324718,
"new_client_acquisition": 4,
"organic_growth": 0.01,
"quarter": 3,
"revenue_per_employee": 14430
},
{
"average_project_size": 172755,
"billable_hours_per_employee": 131,
"client_concentration": 0.26,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.64,
"gross_billings": 6116927,
"net_revenue": 5507145,
"new_client_acquisition": 2,
"organic_growth": 0.11,
"quarter": 4,
"revenue_per_employee": 14925
}
],
"balance_sheet": [
{
"assets": 7023018,
"current_assets": 2978945,
"current_liabilities": 1570088,
"equity": 4861806,
"fixed_assets": 4044073,
"liabilities": 3614088,
"long_term_liabilities": 2044000,
"quarter": 1
},
{
"assets": 7193712,
"current_assets": 2499470,
"current_liabilities": 2150762,
"equity": 5011551,
"fixed_assets": 4694242,
"liabilities": 3694012,
"long_term_liabilities": 1543250,
"quarter": 2
},
{
"assets": 7368555,
"current_assets": 2863537,
"current_liabilities": 2096305,
"equity": 5032640,
"fixed_assets": 4505018,
"liabilities": 3775703,
"long_term_liabilities": 1679398,
"quarter": 3
},
{
"assets": 7547648,
"current_assets": 2302985,
"current_liabilities": 1810810,
"equity": 5318170,
"fixed_assets": 5244663,
"liabilities": 3859200,
"long_term_liabilities": 2048390,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -21866,
"financing_cash_flow": -160932,
"investing_cash_flow": -402600,
"net_cash_flow": 1208868,
"operating_cash_flow": 1728038,
"quarter": 1
},
{
"change_in_working_capital": -52938,
"financing_cash_flow": 180288,
"investing_cash_flow": -148210,
"net_cash_flow": 1044308,
"operating_cash_flow": 1687008,
"quarter": 2
},
{
"change_in_working_capital": 63111,
"financing_cash_flow": -72320,
"investing_cash_flow": -439275,
"net_cash_flow": 1554454,
"operating_cash_flow": 1732294,
"quarter": 3
},
{
"change_in_working_capital": -76638,
"financing_cash_flow": 132314,
"investing_cash_flow": -372341,
"net_cash_flow": 1784798,
"operating_cash_flow": 1952059,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7087826059964534,
"current_ratio": 1.8973108513662928,
"debt_to_equity_ratio": 0.7433632687112567,
"profit_margin": 0.2918715181607592,
"quarter": 1,
"return_on_assets": 0.20687345525812406,
"return_on_equity": 0.29883463058789267
},
{
"asset_turnover_ratio": 0.7156714085857204,
"current_ratio": 1.1621323047366467,
"debt_to_equity_ratio": 0.7370995526135522,
"profit_margin": 0.2936582980047526,
"quarter": 2,
"return_on_assets": 0.21016284777594654,
"return_on_equity": 0.30167327440147773
},
{
"asset_turnover_ratio": 0.722627163670489,
"current_ratio": 1.3659925440238896,
"debt_to_equity_ratio": 0.7502430136071724,
"profit_margin": 0.2703970426227267,
"quarter": 3,
"return_on_assets": 0.1953962479753493,
"return_on_equity": 0.28609000445094424
},
{
"asset_turnover_ratio": 0.7296504818454703,
"current_ratio": 1.27179825602907,
"debt_to_equity_ratio": 0.7256631510463185,
"profit_margin": 0.29592865268664614,
"quarter": 4,
"return_on_assets": 0.2159244840246922,
"return_on_equity": 0.3064441339784174
}
],
"income_statement": [
{
"depreciation": 275162,
"expenses": 3116506,
"income_tax": 408411,
"marketing_expense": 518566,
"net_income": 1861287,
"net_profit": 1452876,
"operational_expense": 1858617,
"product_revenue": 1697174,
"quarter": 1,
"rd_expense": 348971,
"revenue": 4977793,
"salaries_expense": 994421,
"service_revenue": 3280619
},
{
"depreciation": 175157,
"expenses": 3225130,
"income_tax": 411353,
"marketing_expense": 384509,
"net_income": 1923204,
"net_profit": 1511851,
"operational_expense": 1731527,
"product_revenue": 1966133,
"quarter": 2,
"rd_expense": 611751,
"revenue": 5148334,
"salaries_expense": 1597206,
"service_revenue": 3182201
},
{
"depreciation": 292506,
"expenses": 3337541,
"income_tax": 547389,
"marketing_expense": 601107,
"net_income": 1987177,
"net_profit": 1439788,
"operational_expense": 2248912,
"product_revenue": 1243549,
"quarter": 3,
"rd_expense": 615557,
"revenue": 5324718,
"salaries_expense": 1521899,
"service_revenue": 4081169
},
{
"depreciation": 322337,
"expenses": 3453870,
"income_tax": 423553,
"marketing_expense": 576327,
"net_income": 2053275,
"net_profit": 1629722,
"operational_expense": 2153853,
"product_revenue": 1810582,
"quarter": 4,
"rd_expense": 492423,
"revenue": 5507145,
"salaries_expense": 1615030,
"service_revenue": 3696563
}
],
"market_conditions": {
"gdp_growth": [
0.02358417420361543,
0.041215738830869916,
0.030660494835460708,
0.030338020588964665
],
"inflation_rate": [
0.012203650320993974,
0.003905919328796932,
0.00542853714846475,
0.0035137662123069704
],
"interest_rate": [
0.015624474139908725,
0.01428680107099531,
0.018763177254584713,
0.019502385097039363
],
"year": 2001
},
"random_event": null,
"year": 2001
},
{
"advertising_kpis": [
{
"average_project_size": 103254,
"billable_hours_per_employee": 114,
"client_concentration": 0.25,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.62,
"gross_billings": 4331601,
"net_revenue": 3649636,
"new_client_acquisition": 5,
"organic_growth": 0.08,
"quarter": 1,
"revenue_per_employee": 9891
},
{
"average_project_size": 59427,
"billable_hours_per_employee": 102,
"client_concentration": 0.14,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.71,
"gross_billings": 4582176,
"net_revenue": 3785005,
"new_client_acquisition": 4,
"organic_growth": 0.13,
"quarter": 2,
"revenue_per_employee": 10257
},
{
"average_project_size": 110916,
"billable_hours_per_employee": 146,
"client_concentration": 0.23,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.76,
"gross_billings": 4392451,
"net_revenue": 3925395,
"new_client_acquisition": 4,
"organic_growth": -0.01,
"quarter": 3,
"revenue_per_employee": 10638
},
{
"average_project_size": 66556,
"billable_hours_per_employee": 115,
"client_concentration": 0.26,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.67,
"gross_billings": 4586630,
"net_revenue": 4070993,
"new_client_acquisition": 2,
"organic_growth": -0.01,
"quarter": 4,
"revenue_per_employee": 11033
}
],
"balance_sheet": [
{
"assets": 4975107,
"current_assets": 1689594,
"current_liabilities": 1185136,
"equity": 3603480,
"fixed_assets": 3285513,
"liabilities": 2412709,
"long_term_liabilities": 1227573,
"quarter": 1
},
{
"assets": 5123517,
"current_assets": 2416477,
"current_liabilities": 1281437,
"equity": 3644098,
"fixed_assets": 2707040,
"liabilities": 2458761,
"long_term_liabilities": 1177324,
"quarter": 2
},
{
"assets": 5276355,
"current_assets": 2401172,
"current_liabilities": 1413142,
"equity": 3793525,
"fixed_assets": 2875183,
"liabilities": 2505693,
"long_term_liabilities": 1092551,
"quarter": 3
},
{
"assets": 5433751,
"current_assets": 2609013,
"current_liabilities": 1418997,
"equity": 4078804,
"fixed_assets": 2824738,
"liabilities": 2553521,
"long_term_liabilities": 1134524,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -35697,
"financing_cash_flow": -101107,
"investing_cash_flow": -353764,
"net_cash_flow": 922705,
"operating_cash_flow": 1267752,
"quarter": 1
},
{
"change_in_working_capital": 61014,
"financing_cash_flow": 139,
"investing_cash_flow": -309760,
"net_cash_flow": 755972,
"operating_cash_flow": 1130772,
"quarter": 2
},
{
"change_in_working_capital": -50812,
"financing_cash_flow": -135524,
"investing_cash_flow": -156106,
"net_cash_flow": 847688,
"operating_cash_flow": 1177396,
"quarter": 3
},
{
"change_in_working_capital": 52421,
"financing_cash_flow": -169918,
"investing_cash_flow": -276240,
"net_cash_flow": 1132933,
"operating_cash_flow": 1444115,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7335793983928386,
"current_ratio": 1.4256541021452391,
"debt_to_equity_ratio": 0.6695497130551578,
"profit_margin": 0.28525639269231234,
"quarter": 1,
"return_on_assets": 0.2092582129389378,
"return_on_equity": 0.28891016461864644
},
{
"asset_turnover_ratio": 0.738751330384968,
"current_ratio": 1.8857556009386338,
"debt_to_equity_ratio": 0.674724170425713,
"profit_margin": 0.25874259082881,
"quarter": 2,
"return_on_assets": 0.1911464332020368,
"return_on_equity": 0.2687474376375169
},
{
"asset_turnover_ratio": 0.7439596084797175,
"current_ratio": 1.699172482312464,
"debt_to_equity_ratio": 0.6605183832978562,
"profit_margin": 0.2605758146632377,
"quarter": 3,
"return_on_assets": 0.19385788105614576,
"return_on_equity": 0.2696339156852795
},
{
"asset_turnover_ratio": 0.7492049230816796,
"current_ratio": 1.8386317941475563,
"debt_to_equity_ratio": 0.6260465077508015,
"profit_margin": 0.294418094062063,
"quarter": 4,
"return_on_assets": 0.22057948551562262,
"return_on_equity": 0.293854276890971
}
],
"income_statement": [
{
"depreciation": 226670,
"expenses": 2302060,
"income_tax": 306494,
"marketing_expense": 443800,
"net_income": 1347576,
"net_profit": 1041082,
"operational_expense": 1179731,
"product_revenue": 1413534,
"quarter": 1,
"rd_expense": 285358,
"revenue": 3649636,
"salaries_expense": 808694,
"service_revenue": 2236102
},
{
"depreciation": 151430,
"expenses": 2385960,
"income_tax": 419703,
"marketing_expense": 390355,
"net_income": 1399045,
"net_profit": 979342,
"operational_expense": 1193672,
"product_revenue": 925052,
"quarter": 2,
"rd_expense": 327719,
"revenue": 3785005,
"salaries_expense": 1073706,
"service_revenue": 2859953
},
{
"depreciation": 154533,
"expenses": 2472919,
"income_tax": 429613,
"marketing_expense": 324759,
"net_income": 1452476,
"net_profit": 1022863,
"operational_expense": 1249555,
"product_revenue": 848040,
"quarter": 3,
"rd_expense": 263278,
"revenue": 3925395,
"salaries_expense": 978602,
"service_revenue": 3077355
},
{
"depreciation": 245541,
"expenses": 2563046,
"income_tax": 309373,
"marketing_expense": 372422,
"net_income": 1507947,
"net_profit": 1198574,
"operational_expense": 1695309,
"product_revenue": 1605912,
"quarter": 4,
"rd_expense": 499528,
"revenue": 4070993,
"salaries_expense": 1125632,
"service_revenue": 2465081
}
],
"market_conditions": {
"gdp_growth": [
0.05714992937636203,
0.052264158285630885,
0.05392791206391085,
0.05232631522137384
],
"inflation_rate": [
0.00783879338876076,
0.002720074026097698,
0.005506050508603462,
0.0047541837539354995
],
"interest_rate": [
0.012575388274367931,
0.012700198056450437,
0.018373830489552552,
0.013582058289864783
],
"year": 2002
},
"random_event": null,
"year": 2002
},
{
"advertising_kpis": [
{
"average_project_size": 119815,
"billable_hours_per_employee": 84,
"client_concentration": 0.17,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.63,
"gross_billings": 5101197,
"net_revenue": 4128107,
"new_client_acquisition": 2,
"organic_growth": 0.13,
"quarter": 1,
"revenue_per_employee": 11187
},
{
"average_project_size": 194719,
"billable_hours_per_employee": 110,
"client_concentration": 0.22,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.61,
"gross_billings": 5053008,
"net_revenue": 4214809,
"new_client_acquisition": 1,
"organic_growth": -0.05,
"quarter": 2,
"revenue_per_employee": 11422
},
{
"average_project_size": 63139,
"billable_hours_per_employee": 118,
"client_concentration": 0.33,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.65,
"gross_billings": 4856642,
"net_revenue": 4303333,
"new_client_acquisition": 5,
"organic_growth": -0.02,
"quarter": 3,
"revenue_per_employee": 11662
},
{
"average_project_size": 185723,
"billable_hours_per_employee": 121,
"client_concentration": 0.12,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.62,
"gross_billings": 5140986,
"net_revenue": 4393716,
"new_client_acquisition": 2,
"organic_growth": 0.1,
"quarter": 4,
"revenue_per_employee": 11907
}
],
"balance_sheet": [
{
"assets": 5311426,
"current_assets": 2323139,
"current_liabilities": 1063401,
"equity": 3909363,
"fixed_assets": 2988287,
"liabilities": 2443224,
"long_term_liabilities": 1379823,
"quarter": 1
},
{
"assets": 5400024,
"current_assets": 1959909,
"current_liabilities": 993130,
"equity": 4055969,
"fixed_assets": 3440115,
"liabilities": 2469654,
"long_term_liabilities": 1476524,
"quarter": 2
},
{
"assets": 5490099,
"current_assets": 2337009,
"current_liabilities": 1404039,
"equity": 4072963,
"fixed_assets": 3153090,
"liabilities": 2496370,
"long_term_liabilities": 1092331,
"quarter": 3
},
{
"assets": 5581677,
"current_assets": 2551403,
"current_liabilities": 1208252,
"equity": 4203612,
"fixed_assets": 3030274,
"liabilities": 2523375,
"long_term_liabilities": 1315123,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -55139,
"financing_cash_flow": -151155,
"investing_cash_flow": -379735,
"net_cash_flow": 980310,
"operating_cash_flow": 1263897,
"quarter": 1
},
{
"change_in_working_capital": 90392,
"financing_cash_flow": 112411,
"investing_cash_flow": -162853,
"net_cash_flow": 1036916,
"operating_cash_flow": 1271285,
"quarter": 2
},
{
"change_in_working_capital": -44534,
"financing_cash_flow": -139733,
"investing_cash_flow": -286310,
"net_cash_flow": 676808,
"operating_cash_flow": 1236671,
"quarter": 3
},
{
"change_in_working_capital": -20902,
"financing_cash_flow": -105781,
"investing_cash_flow": -391021,
"net_cash_flow": 1098547,
"operating_cash_flow": 1401706,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7772125602427672,
"current_ratio": 2.1846311974504444,
"debt_to_equity_ratio": 0.6249672900674611,
"profit_margin": 0.252212697006158,
"quarter": 1,
"return_on_assets": 0.19602287596588938,
"return_on_equity": 0.2663249741709839
},
{
"asset_turnover_ratio": 0.780516716222002,
"current_ratio": 1.9734667163412645,
"debt_to_equity_ratio": 0.6088937070278397,
"profit_margin": 0.2670581276636735,
"quarter": 2,
"return_on_assets": 0.2084433328444466,
"return_on_equity": 0.27751666741042647
},
{
"asset_turnover_ratio": 0.7838352277436162,
"current_ratio": 1.6644900889505205,
"debt_to_equity_ratio": 0.6129125160233472,
"profit_margin": 0.25079025954998135,
"quarter": 3,
"return_on_assets": 0.19657824021024028,
"return_on_equity": 0.2649751544514399
},
{
"asset_turnover_ratio": 0.7871677275485486,
"current_ratio": 2.111648066794013,
"debt_to_equity_ratio": 0.6002873243296479,
"profit_margin": 0.2606700114436163,
"quarter": 4,
"return_on_assets": 0.2051910205481256,
"return_on_equity": 0.2724585427960525
}
],
"income_statement": [
{
"depreciation": 222736,
"expenses": 2702576,
"income_tax": 384370,
"marketing_expense": 271615,
"net_income": 1425531,
"net_profit": 1041161,
"operational_expense": 1738752,
"product_revenue": 1021741,
"quarter": 1,
"rd_expense": 456822,
"revenue": 4128107,
"salaries_expense": 969368,
"service_revenue": 3106366
},
{
"depreciation": 145686,
"expenses": 2746339,
"income_tax": 342871,
"marketing_expense": 389128,
"net_income": 1468470,
"net_profit": 1125599,
"operational_expense": 1735554,
"product_revenue": 1323670,
"quarter": 2,
"rd_expense": 446208,
"revenue": 4214809,
"salaries_expense": 892620,
"service_revenue": 2891139
},
{
"depreciation": 157437,
"expenses": 2790811,
"income_tax": 433288,
"marketing_expense": 542218,
"net_income": 1512522,
"net_profit": 1079234,
"operational_expense": 1549948,
"product_revenue": 1281748,
"quarter": 3,
"rd_expense": 372664,
"revenue": 4303333,
"salaries_expense": 889774,
"service_revenue": 3021585
},
{
"depreciation": 256396,
"expenses": 2836003,
"income_tax": 412403,
"marketing_expense": 478220,
"net_income": 1557713,
"net_profit": 1145310,
"operational_expense": 1751048,
"product_revenue": 1029462,
"quarter": 4,
"rd_expense": 519726,
"revenue": 4393716,
"salaries_expense": 896885,
"service_revenue": 3364254
}
],
"market_conditions": {
"gdp_growth": [
0.030180769782688837,
0.028181947434971023,
0.028497969629259202,
0.025800178522230703
],
"inflation_rate": [
0.004684944249999092,
0.009962771314772186,
0.010323102489411599,
0.0033830153766613497
],
"interest_rate": [
0.018687895865846366,
0.012624105596694107,
0.01510995612921316,
0.016777064051545706
],
"year": 2003
},
"random_event": null,
"year": 2003
}
] |
{
"advertising_type": "Digital Marketing",
"financial_health": "Good",
"founding_year": 1991,
"industry": "Advertising",
"location": "Yvonneburgh",
"name": "Robinson Ltd",
"num_employees": 160,
"region": "Asia-Pacific",
"revenue_size": "Medium",
"website": "www.robinsonltd.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 199015,
"billable_hours_per_employee": 106,
"client_concentration": 0.32,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.63,
"gross_billings": 12642677,
"net_revenue": 10518912,
"new_client_acquisition": 3,
"organic_growth": 0.12,
"quarter": 1,
"revenue_per_employee": 65743
},
{
"average_project_size": 170333,
"billable_hours_per_employee": 140,
"client_concentration": 0.2,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.76,
"gross_billings": 13514855,
"net_revenue": 10982597,
"new_client_acquisition": 1,
"organic_growth": 0.09,
"quarter": 2,
"revenue_per_employee": 68641
},
{
"average_project_size": 116665,
"billable_hours_per_employee": 145,
"client_concentration": 0.11,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.78,
"gross_billings": 13519882,
"net_revenue": 11466723,
"new_client_acquisition": 4,
"organic_growth": 0.07,
"quarter": 3,
"revenue_per_employee": 71667
},
{
"average_project_size": 164814,
"billable_hours_per_employee": 84,
"client_concentration": 0.13,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.75,
"gross_billings": 13540501,
"net_revenue": 11972190,
"new_client_acquisition": 5,
"organic_growth": -0.02,
"quarter": 4,
"revenue_per_employee": 74826
}
],
"balance_sheet": [
{
"assets": 14371180,
"current_assets": 6769782,
"current_liabilities": 4370169,
"equity": 9730968,
"fixed_assets": 7601398,
"liabilities": 7429654,
"long_term_liabilities": 3059485,
"quarter": 1
},
{
"assets": 14588023,
"current_assets": 5666341,
"current_liabilities": 3402954,
"equity": 9711058,
"fixed_assets": 8921682,
"liabilities": 7638841,
"long_term_liabilities": 4235887,
"quarter": 2
},
{
"assets": 14808138,
"current_assets": 6245922,
"current_liabilities": 3966380,
"equity": 10108918,
"fixed_assets": 8562216,
"liabilities": 7853918,
"long_term_liabilities": 3887538,
"quarter": 3
},
{
"assets": 15031574,
"current_assets": 4565793,
"current_liabilities": 4121067,
"equity": 9900447,
"fixed_assets": 10465781,
"liabilities": 8075050,
"long_term_liabilities": 3953983,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -88753,
"financing_cash_flow": 82009,
"investing_cash_flow": -108705,
"net_cash_flow": 3182823,
"operating_cash_flow": 3264732,
"quarter": 1
},
{
"change_in_working_capital": -73078,
"financing_cash_flow": 59251,
"investing_cash_flow": -282255,
"net_cash_flow": 3049532,
"operating_cash_flow": 3417599,
"quarter": 2
},
{
"change_in_working_capital": 1602,
"financing_cash_flow": 132717,
"investing_cash_flow": -111693,
"net_cash_flow": 3703795,
"operating_cash_flow": 3752446,
"quarter": 3
},
{
"change_in_working_capital": -18058,
"financing_cash_flow": 51481,
"investing_cash_flow": -172770,
"net_cash_flow": 3091176,
"operating_cash_flow": 3555022,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7319449064029537,
"current_ratio": 1.549089291512525,
"debt_to_equity_ratio": 0.7635061588939559,
"profit_margin": 0.2651835094732231,
"quarter": 1,
"return_on_assets": 0.19409971902098505,
"return_on_equity": 0.28665616822499057
},
{
"asset_turnover_ratio": 0.7528502662766572,
"current_ratio": 1.6651241832831123,
"debt_to_equity_ratio": 0.7866126430302445,
"profit_margin": 0.25147749662488755,
"quarter": 2,
"return_on_assets": 0.18932490029663376,
"return_on_equity": 0.28440526253679055
},
{
"asset_turnover_ratio": 0.7743527916879219,
"current_ratio": 1.5747159878781156,
"debt_to_equity_ratio": 0.7769296377713223,
"profit_margin": 0.275117660032426,
"quarter": 3,
"return_on_assets": 0.2130381280887577,
"return_on_equity": 0.3120707873978204
},
{
"asset_turnover_ratio": 0.7964694848323934,
"current_ratio": 1.1079152559276517,
"debt_to_equity_ratio": 0.8156247894665766,
"profit_margin": 0.24589678246001775,
"quarter": 4,
"return_on_assets": 0.19584928364787346,
"return_on_equity": 0.2973525336785299
}
],
"income_statement": [
{
"depreciation": 475290,
"expenses": 6760101,
"income_tax": 969369,
"marketing_expense": 719317,
"net_income": 3758811,
"net_profit": 2789442,
"operational_expense": 4040813,
"product_revenue": 2271478,
"quarter": 1,
"rd_expense": 1242521,
"revenue": 10518912,
"salaries_expense": 2455896,
"service_revenue": 8247434
},
{
"depreciation": 655723,
"expenses": 7091035,
"income_tax": 1129686,
"marketing_expense": 956474,
"net_income": 3891562,
"net_profit": 2761876,
"operational_expense": 3772753,
"product_revenue": 3369416,
"quarter": 2,
"rd_expense": 818216,
"revenue": 10982597,
"salaries_expense": 3376040,
"service_revenue": 7613181
},
{
"depreciation": 597748,
"expenses": 7438169,
"income_tax": 873856,
"marketing_expense": 848005,
"net_income": 4028554,
"net_profit": 3154698,
"operational_expense": 4517832,
"product_revenue": 3052089,
"quarter": 3,
"rd_expense": 826501,
"revenue": 11466723,
"salaries_expense": 2248585,
"service_revenue": 8414634
},
{
"depreciation": 611099,
"expenses": 7802298,
"income_tax": 1225969,
"marketing_expense": 1416685,
"net_income": 4169892,
"net_profit": 2943923,
"operational_expense": 4879029,
"product_revenue": 4692943,
"quarter": 4,
"rd_expense": 880117,
"revenue": 11972190,
"salaries_expense": 3503312,
"service_revenue": 7279247
}
],
"market_conditions": {
"gdp_growth": [
0.028147410260729935,
0.020610050322359085,
0.009851487063297968,
0.014002359279387939
],
"inflation_rate": [
0.01547816676083903,
0.0169307243074859,
0.018356104676893695,
0.012455108898899541
],
"interest_rate": [
0.02235050968089699,
0.026996680395903683,
0.01944767645680185,
0.01968818086256958
],
"year": 1991
},
"random_event": null,
"year": 1991
},
{
"advertising_kpis": [
{
"average_project_size": 149558,
"billable_hours_per_employee": 96,
"client_concentration": 0.15,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.71,
"gross_billings": 21052795,
"net_revenue": 16827178,
"new_client_acquisition": 4,
"organic_growth": 0.08,
"quarter": 1,
"revenue_per_employee": 105170
},
{
"average_project_size": 183409,
"billable_hours_per_employee": 144,
"client_concentration": 0.12,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.76,
"gross_billings": 21768389,
"net_revenue": 17508455,
"new_client_acquisition": 4,
"organic_growth": 0.05,
"quarter": 2,
"revenue_per_employee": 109428
},
{
"average_project_size": 159225,
"billable_hours_per_employee": 94,
"client_concentration": 0.22,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.79,
"gross_billings": 21691022,
"net_revenue": 18217316,
"new_client_acquisition": 4,
"organic_growth": 0.09,
"quarter": 3,
"revenue_per_employee": 113858
},
{
"average_project_size": 124092,
"billable_hours_per_employee": 112,
"client_concentration": 0.35,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.63,
"gross_billings": 23141569,
"net_revenue": 18954876,
"new_client_acquisition": 3,
"organic_growth": 0.06,
"quarter": 4,
"revenue_per_employee": 118468
}
],
"balance_sheet": [
{
"assets": 17915591,
"current_assets": 7233726,
"current_liabilities": 3248836,
"equity": 14764710,
"fixed_assets": 10681865,
"liabilities": 7235379,
"long_term_liabilities": 3986543,
"quarter": 1
},
{
"assets": 18328556,
"current_assets": 6725535,
"current_liabilities": 3520972,
"equity": 15553054,
"fixed_assets": 11603021,
"liabilities": 7375041,
"long_term_liabilities": 3854069,
"quarter": 2
},
{
"assets": 18751041,
"current_assets": 8758855,
"current_liabilities": 3536557,
"equity": 16106035,
"fixed_assets": 9992186,
"liabilities": 7517399,
"long_term_liabilities": 3980842,
"quarter": 3
},
{
"assets": 19183263,
"current_assets": 7190365,
"current_liabilities": 3240597,
"equity": 16314485,
"fixed_assets": 11992898,
"liabilities": 7662506,
"long_term_liabilities": 4421909,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -49726,
"financing_cash_flow": -59985,
"investing_cash_flow": -254699,
"net_cash_flow": 4630769,
"operating_cash_flow": 4909580,
"quarter": 1
},
{
"change_in_working_capital": -47515,
"financing_cash_flow": -29268,
"investing_cash_flow": -464852,
"net_cash_flow": 5412379,
"operating_cash_flow": 5717062,
"quarter": 2
},
{
"change_in_working_capital": -20422,
"financing_cash_flow": -132723,
"investing_cash_flow": -106840,
"net_cash_flow": 5379254,
"operating_cash_flow": 5699734,
"quarter": 3
},
{
"change_in_working_capital": 54476,
"financing_cash_flow": -124839,
"investing_cash_flow": -220488,
"net_cash_flow": 5519346,
"operating_cash_flow": 5817723,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9392477200445132,
"current_ratio": 2.226559296929731,
"debt_to_equity_ratio": 0.49004545297537166,
"profit_margin": 0.24273220381932134,
"quarter": 1,
"return_on_assets": 0.22798566901867764,
"return_on_equity": 0.27663922962252563
},
{
"asset_turnover_ratio": 0.9552555585939231,
"current_ratio": 1.910135894292826,
"debt_to_equity_ratio": 0.4741860344598559,
"profit_margin": 0.262703876498526,
"quarter": 2,
"return_on_assets": 0.2509493382893884,
"return_on_equity": 0.2957322079637864
},
{
"asset_turnover_ratio": 0.9715362469742347,
"current_ratio": 2.47666162315495,
"debt_to_equity_ratio": 0.46674423593392167,
"profit_margin": 0.26745943255307203,
"quarter": 3,
"return_on_assets": 0.25984653332047003,
"return_on_equity": 0.30251970767479397
},
{
"asset_turnover_ratio": 0.9880944654723235,
"current_ratio": 2.2188396150462397,
"debt_to_equity_ratio": 0.46967501579118187,
"profit_margin": 0.2529021028678848,
"quarter": 4,
"return_on_assets": 0.24989116815006915,
"return_on_equity": 0.2938326278763933
}
],
"income_statement": [
{
"depreciation": 825082,
"expenses": 11154650,
"income_tax": 1588030,
"marketing_expense": 2117706,
"net_income": 5672528,
"net_profit": 4084498,
"operational_expense": 6031533,
"product_revenue": 6342406,
"quarter": 1,
"rd_expense": 1893083,
"revenue": 16827178,
"salaries_expense": 4900921,
"service_revenue": 10484772
},
{
"depreciation": 1117523,
"expenses": 11547164,
"income_tax": 1361752,
"marketing_expense": 1873828,
"net_income": 5961291,
"net_profit": 4599539,
"operational_expense": 6224617,
"product_revenue": 3842131,
"quarter": 2,
"rd_expense": 1836854,
"revenue": 17508455,
"salaries_expense": 4207888,
"service_revenue": 13666324
},
{
"depreciation": 827341,
"expenses": 11953490,
"income_tax": 1391433,
"marketing_expense": 1324736,
"net_income": 6263826,
"net_profit": 4872393,
"operational_expense": 7128962,
"product_revenue": 6918702,
"quarter": 3,
"rd_expense": 1422284,
"revenue": 18217316,
"salaries_expense": 4333122,
"service_revenue": 11298614
},
{
"depreciation": 1023995,
"expenses": 12374115,
"income_tax": 1787033,
"marketing_expense": 2429670,
"net_income": 6580761,
"net_profit": 4793728,
"operational_expense": 8491218,
"product_revenue": 7350140,
"quarter": 4,
"rd_expense": 1941410,
"revenue": 18954876,
"salaries_expense": 5538394,
"service_revenue": 11604736
}
],
"market_conditions": {
"gdp_growth": [
0.031406539872841074,
0.020976320929950165,
0.028346583624322665,
0.02648642972480024
],
"inflation_rate": [
0.016631014541782257,
0.0072977186523318265,
0.015167303254793853,
0.013453032108766673
],
"interest_rate": [
0.03398514777971058,
0.02745572149684595,
0.027434517554239327,
0.027030950752975024
],
"year": 1992
},
"random_event": null,
"year": 1992
},
{
"advertising_kpis": [
{
"average_project_size": 140752,
"billable_hours_per_employee": 96,
"client_concentration": 0.28,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.72,
"gross_billings": 22402772,
"net_revenue": 17906613,
"new_client_acquisition": 3,
"organic_growth": 0.06,
"quarter": 1,
"revenue_per_employee": 111916
},
{
"average_project_size": 167145,
"billable_hours_per_employee": 143,
"client_concentration": 0.26,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.68,
"gross_billings": 22696000,
"net_revenue": 18234305,
"new_client_acquisition": 3,
"organic_growth": 0.09,
"quarter": 2,
"revenue_per_employee": 113964
},
{
"average_project_size": 119843,
"billable_hours_per_employee": 129,
"client_concentration": 0.35,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.73,
"gross_billings": 20538688,
"net_revenue": 18567995,
"new_client_acquisition": 3,
"organic_growth": 0.05,
"quarter": 3,
"revenue_per_employee": 116050
},
{
"average_project_size": 198208,
"billable_hours_per_employee": 150,
"client_concentration": 0.11,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.7,
"gross_billings": 24019795,
"net_revenue": 18907791,
"new_client_acquisition": 1,
"organic_growth": -0.04,
"quarter": 4,
"revenue_per_employee": 118174
}
],
"balance_sheet": [
{
"assets": 19319349,
"current_assets": 7466753,
"current_liabilities": 3467733,
"equity": 16259451,
"fixed_assets": 11852596,
"liabilities": 7942443,
"long_term_liabilities": 4474710,
"quarter": 1
},
{
"assets": 19941867,
"current_assets": 8341837,
"current_liabilities": 3444824,
"equity": 17055130,
"fixed_assets": 11600030,
"liabilities": 8082499,
"long_term_liabilities": 4637675,
"quarter": 2
},
{
"assets": 20584445,
"current_assets": 6533706,
"current_liabilities": 3708084,
"equity": 17166947,
"fixed_assets": 14050739,
"liabilities": 8225026,
"long_term_liabilities": 4516942,
"quarter": 3
},
{
"assets": 21247728,
"current_assets": 8938952,
"current_liabilities": 4773429,
"equity": 18158109,
"fixed_assets": 12308776,
"liabilities": 8370066,
"long_term_liabilities": 3596637,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 63092,
"financing_cash_flow": -152721,
"investing_cash_flow": -153289,
"net_cash_flow": 5874368,
"operating_cash_flow": 5923056,
"quarter": 1
},
{
"change_in_working_capital": 24415,
"financing_cash_flow": -133051,
"investing_cash_flow": -233324,
"net_cash_flow": 5728611,
"operating_cash_flow": 6100284,
"quarter": 2
},
{
"change_in_working_capital": -94601,
"financing_cash_flow": 144705,
"investing_cash_flow": -265061,
"net_cash_flow": 5654848,
"operating_cash_flow": 5930766,
"quarter": 3
},
{
"change_in_working_capital": -54264,
"financing_cash_flow": 199439,
"investing_cash_flow": -409872,
"net_cash_flow": 5589531,
"operating_cash_flow": 5893389,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.926874554623968,
"current_ratio": 2.1532087389657737,
"debt_to_equity_ratio": 0.48848162216547164,
"profit_margin": 0.27266714258023,
"quarter": 1,
"return_on_assets": 0.25272823633964064,
"return_on_equity": 0.3002896592265016
},
{
"asset_turnover_ratio": 0.914373012316249,
"current_ratio": 2.4215568052243017,
"debt_to_equity_ratio": 0.4739042739633178,
"profit_margin": 0.28494433980346384,
"quarter": 2,
"return_on_assets": 0.2605454143285581,
"return_on_equity": 0.30464511264352717
},
{
"asset_turnover_ratio": 0.9020401084411068,
"current_ratio": 1.7620167180678754,
"debt_to_equity_ratio": 0.4791199040807897,
"profit_margin": 0.25891476166381994,
"quarter": 3,
"return_on_assets": 0.23355149968823546,
"return_on_equity": 0.28004560158541875
},
{
"asset_turnover_ratio": 0.8898735431854173,
"current_ratio": 1.8726479434385637,
"debt_to_equity_ratio": 0.4609547172560755,
"profit_margin": 0.2792736073716914,
"quarter": 4,
"return_on_assets": 0.24851819451002008,
"return_on_equity": 0.2908037946021802
}
],
"income_statement": [
{
"depreciation": 1040511,
"expenses": 11222610,
"income_tax": 1801458,
"marketing_expense": 1843906,
"net_income": 6684003,
"net_profit": 4882545,
"operational_expense": 6955146,
"product_revenue": 3963202,
"quarter": 1,
"rd_expense": 2186830,
"revenue": 17906613,
"salaries_expense": 4485953,
"service_revenue": 13943411
},
{
"depreciation": 904522,
"expenses": 11484250,
"income_tax": 1554293,
"marketing_expense": 2088108,
"net_income": 6750055,
"net_profit": 5195762,
"operational_expense": 7876505,
"product_revenue": 4284576,
"quarter": 2,
"rd_expense": 1650713,
"revenue": 18234305,
"salaries_expense": 3701834,
"service_revenue": 13949729
},
{
"depreciation": 1123238,
"expenses": 11751991,
"income_tax": 2008476,
"marketing_expense": 1506391,
"net_income": 6816004,
"net_profit": 4807528,
"operational_expense": 7298407,
"product_revenue": 5883840,
"quarter": 3,
"rd_expense": 1358119,
"revenue": 18567995,
"salaries_expense": 4583783,
"service_revenue": 12684155
},
{
"depreciation": 612942,
"expenses": 12025974,
"income_tax": 1601370,
"marketing_expense": 1942532,
"net_income": 6881817,
"net_profit": 5280447,
"operational_expense": 7251314,
"product_revenue": 4438722,
"quarter": 4,
"rd_expense": 1907357,
"revenue": 18907791,
"salaries_expense": 5553163,
"service_revenue": 14469069
}
],
"market_conditions": {
"gdp_growth": [
0.015431661208336781,
0.01617702709464263,
0.018974113997502026,
0.011245605425996761
],
"inflation_rate": [
0.017712010944125577,
0.017600821618711134,
0.014314267792720613,
0.02175212897073161
],
"interest_rate": [
0.034991077850350896,
0.038339698980627036,
0.03848824420292792,
0.030469846575436287
],
"year": 1993
},
"random_event": null,
"year": 1993
},
{
"advertising_kpis": [
{
"average_project_size": 57288,
"billable_hours_per_employee": 90,
"client_concentration": 0.18,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.68,
"gross_billings": 15355495,
"net_revenue": 13905616,
"new_client_acquisition": 3,
"organic_growth": 0,
"quarter": 1,
"revenue_per_employee": 86910
},
{
"average_project_size": 85547,
"billable_hours_per_employee": 144,
"client_concentration": 0.28,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.67,
"gross_billings": 18417002,
"net_revenue": 14261745,
"new_client_acquisition": 4,
"organic_growth": 0.02,
"quarter": 2,
"revenue_per_employee": 89136
},
{
"average_project_size": 95728,
"billable_hours_per_employee": 101,
"client_concentration": 0.17,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.72,
"gross_billings": 18441946,
"net_revenue": 14626996,
"new_client_acquisition": 2,
"organic_growth": -0.04,
"quarter": 3,
"revenue_per_employee": 91419
},
{
"average_project_size": 183828,
"billable_hours_per_employee": 89,
"client_concentration": 0.25,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.72,
"gross_billings": 19235130,
"net_revenue": 15001601,
"new_client_acquisition": 1,
"organic_growth": 0.13,
"quarter": 4,
"revenue_per_employee": 93760
}
],
"balance_sheet": [
{
"assets": 17107226,
"current_assets": 6678295,
"current_liabilities": 4185797,
"equity": 12178973,
"fixed_assets": 10428931,
"liabilities": 7734380,
"long_term_liabilities": 3548583,
"quarter": 1
},
{
"assets": 17378491,
"current_assets": 8356318,
"current_liabilities": 4472647,
"equity": 12151665,
"fixed_assets": 9022173,
"liabilities": 7914534,
"long_term_liabilities": 3441887,
"quarter": 2
},
{
"assets": 17654057,
"current_assets": 6665462,
"current_liabilities": 4814345,
"equity": 12559966,
"fixed_assets": 10988595,
"liabilities": 8098883,
"long_term_liabilities": 3284538,
"quarter": 3
},
{
"assets": 17933992,
"current_assets": 6863070,
"current_liabilities": 3609332,
"equity": 12635131,
"fixed_assets": 11070922,
"liabilities": 8287527,
"long_term_liabilities": 4678195,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -60465,
"financing_cash_flow": 136995,
"investing_cash_flow": -210670,
"net_cash_flow": 3420698,
"operating_cash_flow": 3804961,
"quarter": 1
},
{
"change_in_working_capital": -1264,
"financing_cash_flow": -141535,
"investing_cash_flow": -335854,
"net_cash_flow": 3345915,
"operating_cash_flow": 3706078,
"quarter": 2
},
{
"change_in_working_capital": 1053,
"financing_cash_flow": -67206,
"investing_cash_flow": -150596,
"net_cash_flow": 3220292,
"operating_cash_flow": 3647336,
"quarter": 3
},
{
"change_in_working_capital": 69667,
"financing_cash_flow": -114902,
"investing_cash_flow": -132727,
"net_cash_flow": 3374211,
"operating_cash_flow": 3727962,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8128504294033411,
"current_ratio": 1.5954655708339416,
"debt_to_equity_ratio": 0.6350601154957811,
"profit_margin": 0.2017981080449798,
"quarter": 1,
"return_on_assets": 0.16403167877714364,
"return_on_equity": 0.23040752286748645
},
{
"asset_turnover_ratio": 0.8206549694101749,
"current_ratio": 1.8683160106308412,
"debt_to_equity_ratio": 0.6513127213431246,
"profit_margin": 0.18845576049775115,
"quarter": 2,
"return_on_assets": 0.15465715636645322,
"return_on_equity": 0.22118022509672544
},
{
"asset_turnover_ratio": 0.8285345402476043,
"current_ratio": 1.3845002798926958,
"debt_to_equity_ratio": 0.6448172710021667,
"profit_margin": 0.20542782673899684,
"quarter": 3,
"return_on_assets": 0.17020404998125926,
"return_on_equity": 0.23923567945964186
},
{
"asset_turnover_ratio": 0.8364897787397251,
"current_ratio": 1.9014792764977009,
"debt_to_equity_ratio": 0.6559114424694132,
"profit_margin": 0.19922313625059085,
"quarter": 4,
"return_on_assets": 0.16664811716209085,
"return_on_equity": 0.2365362100321714
}
],
"income_statement": [
{
"depreciation": 998834,
"expenses": 10309555,
"income_tax": 789934,
"marketing_expense": 1949498,
"net_income": 3596061,
"net_profit": 2806127,
"operational_expense": 6261135,
"product_revenue": 5426409,
"quarter": 1,
"rd_expense": 1933648,
"revenue": 13905616,
"salaries_expense": 4910810,
"service_revenue": 8479207
},
{
"depreciation": 1018370,
"expenses": 10534648,
"income_tax": 1039389,
"marketing_expense": 1225854,
"net_income": 3727097,
"net_profit": 2687708,
"operational_expense": 5622471,
"product_revenue": 3631902,
"quarter": 2,
"rd_expense": 1406615,
"revenue": 14261745,
"salaries_expense": 3843255,
"service_revenue": 10629843
},
{
"depreciation": 642544,
"expenses": 10764657,
"income_tax": 857547,
"marketing_expense": 1446898,
"net_income": 3862339,
"net_profit": 3004792,
"operational_expense": 6618089,
"product_revenue": 5568500,
"quarter": 3,
"rd_expense": 1758115,
"revenue": 14626996,
"salaries_expense": 4000355,
"service_revenue": 9058496
},
{
"depreciation": 739296,
"expenses": 10999687,
"income_tax": 1013248,
"marketing_expense": 2049246,
"net_income": 4001914,
"net_profit": 2988666,
"operational_expense": 6373272,
"product_revenue": 4387348,
"quarter": 4,
"rd_expense": 1943585,
"revenue": 15001601,
"salaries_expense": 4135913,
"service_revenue": 10614253
}
],
"market_conditions": {
"gdp_growth": [
0.023339429176881248,
0.0106725062259801,
0.00452090253806741,
0.007945599737055139
],
"inflation_rate": [
0.023421058090648136,
0.02200450441233391,
0.01605844911457896,
0.022611374685704646
],
"interest_rate": [
0.026541328253989263,
0.02296448248442501,
0.027440158316604017,
0.0219907873822111
],
"year": 1994
},
"random_event": null,
"year": 1994
},
{
"advertising_kpis": [
{
"average_project_size": 137570,
"billable_hours_per_employee": 152,
"client_concentration": 0.21,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.79,
"gross_billings": 23197915,
"net_revenue": 19038722,
"new_client_acquisition": 5,
"organic_growth": -0.03,
"quarter": 1,
"revenue_per_employee": 118992
},
{
"average_project_size": 177644,
"billable_hours_per_employee": 137,
"client_concentration": 0.1,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.77,
"gross_billings": 22887486,
"net_revenue": 19507987,
"new_client_acquisition": 2,
"organic_growth": 0.03,
"quarter": 2,
"revenue_per_employee": 121925
},
{
"average_project_size": 123479,
"billable_hours_per_employee": 101,
"client_concentration": 0.36,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.77,
"gross_billings": 25118708,
"net_revenue": 19988820,
"new_client_acquisition": 3,
"organic_growth": 0.13,
"quarter": 3,
"revenue_per_employee": 124930
},
{
"average_project_size": 140040,
"billable_hours_per_employee": 94,
"client_concentration": 0.28,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.71,
"gross_billings": 25645213,
"net_revenue": 20481504,
"new_client_acquisition": 3,
"organic_growth": 0.02,
"quarter": 4,
"revenue_per_employee": 128009
}
],
"balance_sheet": [
{
"assets": 23406184,
"current_assets": 7700074,
"current_liabilities": 5932790,
"equity": 17711274,
"fixed_assets": 15706110,
"liabilities": 10707384,
"long_term_liabilities": 4774594,
"quarter": 1
},
{
"assets": 24227869,
"current_assets": 7870587,
"current_liabilities": 4474815,
"equity": 19088740,
"fixed_assets": 16357282,
"liabilities": 10901678,
"long_term_liabilities": 6426863,
"quarter": 2
},
{
"assets": 25078399,
"current_assets": 12189849,
"current_liabilities": 5892067,
"equity": 19483567,
"fixed_assets": 12888550,
"liabilities": 11099496,
"long_term_liabilities": 5207429,
"quarter": 3
},
{
"assets": 25958788,
"current_assets": 11395191,
"current_liabilities": 6070408,
"equity": 20283394,
"fixed_assets": 14563597,
"liabilities": 11300905,
"long_term_liabilities": 5230497,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 12372,
"financing_cash_flow": -133076,
"investing_cash_flow": -204383,
"net_cash_flow": 5632209,
"operating_cash_flow": 6015704,
"quarter": 1
},
{
"change_in_working_capital": -65424,
"financing_cash_flow": -102721,
"investing_cash_flow": -267093,
"net_cash_flow": 6367713,
"operating_cash_flow": 6384338,
"quarter": 2
},
{
"change_in_working_capital": 68870,
"financing_cash_flow": -140220,
"investing_cash_flow": -188166,
"net_cash_flow": 6304410,
"operating_cash_flow": 6536467,
"quarter": 3
},
{
"change_in_working_capital": 67586,
"financing_cash_flow": -133568,
"investing_cash_flow": -284303,
"net_cash_flow": 5854537,
"operating_cash_flow": 6413116,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8134056367325831,
"current_ratio": 1.2978841320862529,
"debt_to_equity_ratio": 0.6045518803446889,
"profit_margin": 0.26327786077237747,
"quarter": 1,
"return_on_assets": 0.21415169597914807,
"return_on_equity": 0.28301035826107146
},
{
"asset_turnover_ratio": 0.8051879015855666,
"current_ratio": 1.7588631038378122,
"debt_to_equity_ratio": 0.5711051646153701,
"profit_margin": 0.29539434284019156,
"quarter": 2,
"return_on_assets": 0.23784795105174128,
"return_on_equity": 0.30188210431909074
},
{
"asset_turnover_ratio": 0.7970532728185719,
"current_ratio": 2.068857838853496,
"debt_to_equity_ratio": 0.5696850068573173,
"profit_margin": 0.27538714141204934,
"quarter": 3,
"return_on_assets": 0.2194982223546248,
"return_on_equity": 0.2825285534214551
},
{
"asset_turnover_ratio": 0.7890007807760516,
"current_ratio": 1.8771705295591334,
"debt_to_equity_ratio": 0.5571505932389816,
"profit_margin": 0.27466298373400705,
"quarter": 4,
"return_on_assets": 0.21670930861641152,
"return_on_equity": 0.2773456454082586
}
],
"income_statement": [
{
"depreciation": 1003230,
"expenses": 11974182,
"income_tax": 2052066,
"marketing_expense": 1518162,
"net_income": 7064540,
"net_profit": 5012474,
"operational_expense": 6242479,
"product_revenue": 3891047,
"quarter": 1,
"rd_expense": 1895349,
"revenue": 19038722,
"salaries_expense": 5339031,
"service_revenue": 15147675
},
{
"depreciation": 621789,
"expenses": 12302601,
"income_tax": 1442837,
"marketing_expense": 2397025,
"net_income": 7205386,
"net_profit": 5762549,
"operational_expense": 7936341,
"product_revenue": 4491760,
"quarter": 2,
"rd_expense": 2047067,
"revenue": 19507987,
"salaries_expense": 6104908,
"service_revenue": 15016227
},
{
"depreciation": 1031803,
"expenses": 12640029,
"income_tax": 1844127,
"marketing_expense": 1494798,
"net_income": 7348791,
"net_profit": 5504664,
"operational_expense": 7049357,
"product_revenue": 5619878,
"quarter": 3,
"rd_expense": 2453246,
"revenue": 19988820,
"salaries_expense": 4454058,
"service_revenue": 14368942
},
{
"depreciation": 787605,
"expenses": 12986711,
"income_tax": 1869282,
"marketing_expense": 1566220,
"net_income": 7494793,
"net_profit": 5625511,
"operational_expense": 6818716,
"product_revenue": 6780000,
"quarter": 4,
"rd_expense": 2461941,
"revenue": 20481504,
"salaries_expense": 4607229,
"service_revenue": 13701504
}
],
"market_conditions": {
"gdp_growth": [
0.024883291597937923,
0.022161018871643602,
0.0077933852304565435,
0.019568039205278213
],
"inflation_rate": [
0.01561588978995326,
0.019238227574257142,
0.013913778335925909,
0.01920627510795474
],
"interest_rate": [
0.02495600625854589,
0.028629407451350057,
0.02217648814754314,
0.022340198298021325
],
"year": 1995
},
"random_event": null,
"year": 1995
},
{
"advertising_kpis": [
{
"average_project_size": 100386,
"billable_hours_per_employee": 81,
"client_concentration": 0.21,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.7,
"gross_billings": 21621974,
"net_revenue": 16825780,
"new_client_acquisition": 1,
"organic_growth": 0.13,
"quarter": 1,
"revenue_per_employee": 105161
},
{
"average_project_size": 152141,
"billable_hours_per_employee": 102,
"client_concentration": 0.19,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.67,
"gross_billings": 19467074,
"net_revenue": 17483717,
"new_client_acquisition": 1,
"organic_growth": 0.01,
"quarter": 2,
"revenue_per_employee": 109273
},
{
"average_project_size": 103890,
"billable_hours_per_employee": 155,
"client_concentration": 0.14,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.66,
"gross_billings": 22357768,
"net_revenue": 18167381,
"new_client_acquisition": 4,
"organic_growth": 0.07,
"quarter": 3,
"revenue_per_employee": 113546
},
{
"average_project_size": 57356,
"billable_hours_per_employee": 97,
"client_concentration": 0.19,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.62,
"gross_billings": 23382817,
"net_revenue": 18877779,
"new_client_acquisition": 2,
"organic_growth": 0.12,
"quarter": 4,
"revenue_per_employee": 117986
}
],
"balance_sheet": [
{
"assets": 18046968,
"current_assets": 5678225,
"current_liabilities": 6048073,
"equity": 11549108,
"fixed_assets": 12368743,
"liabilities": 10255715,
"long_term_liabilities": 4207642,
"quarter": 1
},
{
"assets": 18642759,
"current_assets": 6007320,
"current_liabilities": 5436690,
"equity": 12648220,
"fixed_assets": 12635439,
"liabilities": 10350169,
"long_term_liabilities": 4913479,
"quarter": 2
},
{
"assets": 19258218,
"current_assets": 8479045,
"current_liabilities": 4700050,
"equity": 13054853,
"fixed_assets": 10779173,
"liabilities": 10445494,
"long_term_liabilities": 5745444,
"quarter": 3
},
{
"assets": 19893996,
"current_assets": 6821680,
"current_liabilities": 6250312,
"equity": 13811477,
"fixed_assets": 13072316,
"liabilities": 10541696,
"long_term_liabilities": 4291384,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -43678,
"financing_cash_flow": 145459,
"investing_cash_flow": -424494,
"net_cash_flow": 4089970,
"operating_cash_flow": 4517271,
"quarter": 1
},
{
"change_in_working_capital": -74804,
"financing_cash_flow": 156440,
"investing_cash_flow": -458447,
"net_cash_flow": 4644145,
"operating_cash_flow": 4956768,
"quarter": 2
},
{
"change_in_working_capital": 73598,
"financing_cash_flow": -90789,
"investing_cash_flow": -450267,
"net_cash_flow": 5036453,
"operating_cash_flow": 5297626,
"quarter": 3
},
{
"change_in_working_capital": -41653,
"financing_cash_flow": 66298,
"investing_cash_flow": -434694,
"net_cash_flow": 5369893,
"operating_cash_flow": 5385817,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9323327885326776,
"current_ratio": 0.9388486217014907,
"debt_to_equity_ratio": 0.8880092730971084,
"profit_margin": 0.2233391260316015,
"quarter": 1,
"return_on_assets": 0.20822639016149416,
"return_on_equity": 0.3253805402114172
},
{
"asset_turnover_ratio": 0.9378288374590907,
"current_ratio": 1.1049590835600338,
"debt_to_equity_ratio": 0.8183103235079718,
"profit_margin": 0.24912494293976503,
"quarter": 2,
"return_on_assets": 0.23363655561926214,
"return_on_equity": 0.34436703346399733
},
{
"asset_turnover_ratio": 0.943357324130405,
"current_ratio": 1.8040329358198317,
"debt_to_equity_ratio": 0.8001234483452245,
"profit_margin": 0.23350250649777202,
"quarter": 3,
"return_on_assets": 0.22027629970748072,
"return_on_equity": 0.32494651605805136
},
{
"asset_turnover_ratio": 0.9489184073425972,
"current_ratio": 1.0914143165973154,
"debt_to_equity_ratio": 0.7632562397200531,
"profit_margin": 0.23621301001563796,
"quarter": 4,
"return_on_assets": 0.22414687325764016,
"return_on_equity": 0.32286025600303286
}
],
"income_statement": [
{
"depreciation": 759416,
"expenses": 11611056,
"income_tax": 1456869,
"marketing_expense": 1366148,
"net_income": 5214724,
"net_profit": 3757855,
"operational_expense": 5970626,
"product_revenue": 5996137,
"quarter": 1,
"rd_expense": 2055554,
"revenue": 16825780,
"salaries_expense": 5322398,
"service_revenue": 10829643
},
{
"depreciation": 601138,
"expenses": 12018289,
"income_tax": 1109798,
"marketing_expense": 2338670,
"net_income": 5465428,
"net_profit": 4355630,
"operational_expense": 7849776,
"product_revenue": 6488835,
"quarter": 2,
"rd_expense": 1298711,
"revenue": 17483717,
"salaries_expense": 3829865,
"service_revenue": 10994882
},
{
"depreciation": 1055497,
"expenses": 12439805,
"income_tax": 1485447,
"marketing_expense": 2148091,
"net_income": 5727576,
"net_profit": 4242129,
"operational_expense": 6631805,
"product_revenue": 5331018,
"quarter": 3,
"rd_expense": 1571467,
"revenue": 18167381,
"salaries_expense": 4549081,
"service_revenue": 12836363
},
{
"depreciation": 926640,
"expenses": 12876104,
"income_tax": 1542498,
"marketing_expense": 1636700,
"net_income": 6001675,
"net_profit": 4459177,
"operational_expense": 8445064,
"product_revenue": 4970271,
"quarter": 4,
"rd_expense": 1359564,
"revenue": 18877779,
"salaries_expense": 6436270,
"service_revenue": 13907508
}
],
"market_conditions": {
"gdp_growth": [
0.03645702051133726,
0.020670541290532723,
0.02762082898657344,
0.03361585840106657
],
"inflation_rate": [
0.014183055687185617,
0.012707441571967808,
0.012254561069711126,
0.015823233395691062
],
"interest_rate": [
0.0305502102570268,
0.030288462840772072,
0.03528804807353793,
0.028081353189416916
],
"year": 1996
},
"random_event": {
"description": "Robinson Ltd New Ad Campaign Launch in 1996",
"impact": 0.07,
"type": "New Ad Campaign Launch"
},
"year": 1996
},
{
"advertising_kpis": [
{
"average_project_size": 144509,
"billable_hours_per_employee": 113,
"client_concentration": 0.33,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.63,
"gross_billings": 13517841,
"net_revenue": 10403700,
"new_client_acquisition": 5,
"organic_growth": 0.02,
"quarter": 1,
"revenue_per_employee": 65023
},
{
"average_project_size": 176525,
"billable_hours_per_employee": 134,
"client_concentration": 0.13,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.66,
"gross_billings": 13207958,
"net_revenue": 10666329,
"new_client_acquisition": 5,
"organic_growth": 0.15,
"quarter": 2,
"revenue_per_employee": 66665
},
{
"average_project_size": 131470,
"billable_hours_per_employee": 121,
"client_concentration": 0.11,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.74,
"gross_billings": 12313881,
"net_revenue": 10935587,
"new_client_acquisition": 1,
"organic_growth": 0,
"quarter": 3,
"revenue_per_employee": 68347
},
{
"average_project_size": 187474,
"billable_hours_per_employee": 95,
"client_concentration": 0.37,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.61,
"gross_billings": 13460772,
"net_revenue": 11211643,
"new_client_acquisition": 5,
"organic_growth": 0.1,
"quarter": 4,
"revenue_per_employee": 70073
}
],
"balance_sheet": [
{
"assets": 11803051,
"current_assets": 4094247,
"current_liabilities": 3093305,
"equity": 8656460,
"fixed_assets": 7708804,
"liabilities": 5752458,
"long_term_liabilities": 2659153,
"quarter": 1
},
{
"assets": 12139179,
"current_assets": 3687901,
"current_liabilities": 2785925,
"equity": 8793089,
"fixed_assets": 8451278,
"liabilities": 5877835,
"long_term_liabilities": 3091910,
"quarter": 2
},
{
"assets": 12484880,
"current_assets": 4488624,
"current_liabilities": 3452466,
"equity": 9108611,
"fixed_assets": 7996256,
"liabilities": 6005945,
"long_term_liabilities": 2553479,
"quarter": 3
},
{
"assets": 12840425,
"current_assets": 5589710,
"current_liabilities": 2627036,
"equity": 9502096,
"fixed_assets": 7250715,
"liabilities": 6136847,
"long_term_liabilities": 3509811,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -37080,
"financing_cash_flow": 195234,
"investing_cash_flow": -430699,
"net_cash_flow": 2963312,
"operating_cash_flow": 3300129,
"quarter": 1
},
{
"change_in_working_capital": 55798,
"financing_cash_flow": 35959,
"investing_cash_flow": -101652,
"net_cash_flow": 2883040,
"operating_cash_flow": 2996504,
"quarter": 2
},
{
"change_in_working_capital": 45398,
"financing_cash_flow": -15052,
"investing_cash_flow": -478347,
"net_cash_flow": 3022801,
"operating_cash_flow": 3186009,
"quarter": 3
},
{
"change_in_working_capital": -1453,
"financing_cash_flow": -14766,
"investing_cash_flow": -434030,
"net_cash_flow": 2814347,
"operating_cash_flow": 3220481,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8814415865863835,
"current_ratio": 1.3235833517871662,
"debt_to_equity_ratio": 0.6645277630809823,
"profit_margin": 0.25047502330901505,
"quarter": 1,
"return_on_assets": 0.22077910194575961,
"return_on_equity": 0.30103148400154334
},
{
"asset_turnover_ratio": 0.8786697189323924,
"current_ratio": 1.323761766738157,
"debt_to_equity_ratio": 0.6684607650394532,
"profit_margin": 0.2373586076334229,
"quarter": 2,
"return_on_assets": 0.2085598210554437,
"return_on_equity": 0.2879244142758023
},
{
"asset_turnover_ratio": 0.8759064564497215,
"current_ratio": 1.3001211308091085,
"debt_to_equity_ratio": 0.6593700181070418,
"profit_margin": 0.24046957881639092,
"quarter": 3,
"return_on_assets": 0.210628856665022,
"return_on_equity": 0.28870219619654414
},
{
"asset_turnover_ratio": 0.8731520179433313,
"current_ratio": 2.1277629998218526,
"debt_to_equity_ratio": 0.6458414017286291,
"profit_margin": 0.24960819747828217,
"quarter": 4,
"return_on_assets": 0.21794590132335961,
"return_on_equity": 0.29451586260547147
}
],
"income_statement": [
{
"depreciation": 694262,
"expenses": 7069678,
"income_tax": 728155,
"marketing_expense": 745602,
"net_income": 3334022,
"net_profit": 2605867,
"operational_expense": 4577667,
"product_revenue": 2976037,
"quarter": 1,
"rd_expense": 1200302,
"revenue": 10403700,
"salaries_expense": 2148063,
"service_revenue": 7427663
},
{
"depreciation": 464759,
"expenses": 7232557,
"income_tax": 902027,
"marketing_expense": 1278840,
"net_income": 3433772,
"net_profit": 2531745,
"operational_expense": 4172164,
"product_revenue": 4083190,
"quarter": 2,
"rd_expense": 1430030,
"revenue": 10666329,
"salaries_expense": 3070004,
"service_revenue": 6583139
},
{
"depreciation": 556333,
"expenses": 7399188,
"income_tax": 906723,
"marketing_expense": 1463646,
"net_income": 3536399,
"net_profit": 2629676,
"operational_expense": 4572706,
"product_revenue": 3195483,
"quarter": 3,
"rd_expense": 806792,
"revenue": 10935587,
"salaries_expense": 3317984,
"service_revenue": 7740104
},
{
"depreciation": 421963,
"expenses": 7569659,
"income_tax": 843466,
"marketing_expense": 816349,
"net_income": 3641984,
"net_profit": 2798518,
"operational_expense": 4472122,
"product_revenue": 3029791,
"quarter": 4,
"rd_expense": 1484067,
"revenue": 11211643,
"salaries_expense": 3438158,
"service_revenue": 8181852
}
],
"market_conditions": {
"gdp_growth": [
0.005872417193422224,
0.009379586732181129,
0.0016456008749390003,
0.003694643185885505
],
"inflation_rate": [
0.02145342396405476,
0.014844974735576529,
0.018884479720844942,
0.020712115039825504
],
"interest_rate": [
0.024181662598370908,
0.023291158156989858,
0.030439452105486157,
0.023928233458314314
],
"year": 1997
},
"random_event": null,
"year": 1997
},
{
"advertising_kpis": [
{
"average_project_size": 192185,
"billable_hours_per_employee": 115,
"client_concentration": 0.39,
"client_retention_rate": 0.9,
"employee_utilization_rate": 0.65,
"gross_billings": 9034484,
"net_revenue": 7346209,
"new_client_acquisition": 3,
"organic_growth": 0.14,
"quarter": 1,
"revenue_per_employee": 45914
},
{
"average_project_size": 140172,
"billable_hours_per_employee": 122,
"client_concentration": 0.1,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.8,
"gross_billings": 8869571,
"net_revenue": 7545712,
"new_client_acquisition": 2,
"organic_growth": 0.01,
"quarter": 2,
"revenue_per_employee": 47161
},
{
"average_project_size": 150566,
"billable_hours_per_employee": 125,
"client_concentration": 0.28,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.64,
"gross_billings": 8884026,
"net_revenue": 7750633,
"new_client_acquisition": 2,
"organic_growth": 0.04,
"quarter": 3,
"revenue_per_employee": 48441
},
{
"average_project_size": 191212,
"billable_hours_per_employee": 112,
"client_concentration": 0.38,
"client_retention_rate": 0.9,
"employee_utilization_rate": 0.77,
"gross_billings": 9395580,
"net_revenue": 7961120,
"new_client_acquisition": 1,
"organic_growth": 0.15,
"quarter": 4,
"revenue_per_employee": 49757
}
],
"balance_sheet": [
{
"assets": 8151903,
"current_assets": 3864384,
"current_liabilities": 1746681,
"equity": 5975231,
"fixed_assets": 4287519,
"liabilities": 4122848,
"long_term_liabilities": 2376167,
"quarter": 1
},
{
"assets": 8429021,
"current_assets": 3495042,
"current_liabilities": 1959246,
"equity": 6248270,
"fixed_assets": 4933979,
"liabilities": 4181662,
"long_term_liabilities": 2222416,
"quarter": 2
},
{
"assets": 8715560,
"current_assets": 2725494,
"current_liabilities": 2205612,
"equity": 6616762,
"fixed_assets": 5990066,
"liabilities": 4241315,
"long_term_liabilities": 2035703,
"quarter": 3
},
{
"assets": 9011840,
"current_assets": 3406685,
"current_liabilities": 1739458,
"equity": 6892204,
"fixed_assets": 5605155,
"liabilities": 4301819,
"long_term_liabilities": 2562361,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -19002,
"financing_cash_flow": 34964,
"investing_cash_flow": -386352,
"net_cash_flow": 1714568,
"operating_cash_flow": 2264530,
"quarter": 1
},
{
"change_in_working_capital": 15023,
"financing_cash_flow": 102013,
"investing_cash_flow": -286539,
"net_cash_flow": 2022812,
"operating_cash_flow": 2299372,
"quarter": 2
},
{
"change_in_working_capital": 1907,
"financing_cash_flow": -41744,
"investing_cash_flow": -398253,
"net_cash_flow": 2555100,
"operating_cash_flow": 2625624,
"quarter": 3
},
{
"change_in_working_capital": -9033,
"financing_cash_flow": -10829,
"investing_cash_flow": -128419,
"net_cash_flow": 2419038,
"operating_cash_flow": 2627012,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9011649181792276,
"current_ratio": 2.2124154324687795,
"debt_to_equity_ratio": 0.6899897259202197,
"profit_margin": 0.2649224926761545,
"quarter": 1,
"return_on_assets": 0.23873885643634377,
"return_on_equity": 0.325707240439742
},
{
"asset_turnover_ratio": 0.8952062167124747,
"current_ratio": 1.7838709381057816,
"debt_to_equity_ratio": 0.6692511687235027,
"profit_margin": 0.26517192810963364,
"quarter": 2,
"return_on_assets": 0.23738355854137747,
"return_on_equity": 0.3202344008821642
},
{
"asset_turnover_ratio": 0.8892868616589181,
"current_ratio": 1.2357087284617603,
"debt_to_equity_ratio": 0.6409955503915662,
"profit_margin": 0.27643122826225935,
"quarter": 3,
"return_on_assets": 0.24582665944586463,
"return_on_equity": 0.3238014303673005
},
{
"asset_turnover_ratio": 0.8834067182728499,
"current_ratio": 1.9584749962344592,
"debt_to_equity_ratio": 0.6241572362048483,
"profit_margin": 0.27410502542355847,
"quarter": 4,
"return_on_assets": 0.2421462209715219,
"return_on_equity": 0.31661613614454825
}
],
"income_statement": [
{
"depreciation": 318354,
"expenses": 4761228,
"income_tax": 638805,
"marketing_expense": 679061,
"net_income": 2584981,
"net_profit": 1946176,
"operational_expense": 3132472,
"product_revenue": 1844932,
"quarter": 1,
"rd_expense": 781316,
"revenue": 7346209,
"salaries_expense": 1838642,
"service_revenue": 5501277
},
{
"depreciation": 298461,
"expenses": 4877253,
"income_tax": 667548,
"marketing_expense": 932880,
"net_income": 2668459,
"net_profit": 2000911,
"operational_expense": 3373869,
"product_revenue": 2041452,
"quarter": 2,
"rd_expense": 839745,
"revenue": 7545712,
"salaries_expense": 2323201,
"service_revenue": 5504260
},
{
"depreciation": 483107,
"expenses": 4996107,
"income_tax": 612009,
"marketing_expense": 806329,
"net_income": 2754526,
"net_profit": 2142517,
"operational_expense": 2541734,
"product_revenue": 2867442,
"quarter": 3,
"rd_expense": 592521,
"revenue": 7750633,
"salaries_expense": 1990934,
"service_revenue": 4883191
},
{
"depreciation": 444829,
"expenses": 5117857,
"income_tax": 661080,
"marketing_expense": 594494,
"net_income": 2843263,
"net_profit": 2182183,
"operational_expense": 3075224,
"product_revenue": 1896255,
"quarter": 4,
"rd_expense": 564166,
"revenue": 7961120,
"salaries_expense": 2058174,
"service_revenue": 6064865
}
],
"market_conditions": {
"gdp_growth": [
0.030222644988351557,
0.032420169906230104,
0.028278680485280407,
0.027503409619577972
],
"inflation_rate": [
0.02097945785805213,
0.0172473491569664,
0.01436801392011939,
0.020082798225583544
],
"interest_rate": [
0.030339906284821402,
0.030033323027625312,
0.03486426993514248,
0.03882201197374403
],
"year": 1998
},
"random_event": {
"description": "Robinson Ltd Data Privacy Regulation Impact in 1998",
"impact": 0.01,
"type": "Data Privacy Regulation Impact"
},
"year": 1998
},
{
"advertising_kpis": [
{
"average_project_size": 178956,
"billable_hours_per_employee": 87,
"client_concentration": 0.17,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.77,
"gross_billings": 17760069,
"net_revenue": 14572402,
"new_client_acquisition": 2,
"organic_growth": 0.05,
"quarter": 1,
"revenue_per_employee": 91078
},
{
"average_project_size": 174720,
"billable_hours_per_employee": 133,
"client_concentration": 0.31,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.74,
"gross_billings": 16472108,
"net_revenue": 14914462,
"new_client_acquisition": 2,
"organic_growth": 0.11,
"quarter": 2,
"revenue_per_employee": 93215
},
{
"average_project_size": 77413,
"billable_hours_per_employee": 139,
"client_concentration": 0.25,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.68,
"gross_billings": 17978182,
"net_revenue": 15264551,
"new_client_acquisition": 5,
"organic_growth": -0.02,
"quarter": 3,
"revenue_per_employee": 95403
},
{
"average_project_size": 196235,
"billable_hours_per_employee": 89,
"client_concentration": 0.27,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.77,
"gross_billings": 17600454,
"net_revenue": 15622858,
"new_client_acquisition": 1,
"organic_growth": 0.14,
"quarter": 4,
"revenue_per_employee": 97643
}
],
"balance_sheet": [
{
"assets": 17889385,
"current_assets": 7658700,
"current_liabilities": 4568867,
"equity": 10858044,
"fixed_assets": 10230685,
"liabilities": 9838375,
"long_term_liabilities": 5269508,
"quarter": 1
},
{
"assets": 18459754,
"current_assets": 8745745,
"current_liabilities": 5187105,
"equity": 11205728,
"fixed_assets": 9714009,
"liabilities": 10032372,
"long_term_liabilities": 4845267,
"quarter": 2
},
{
"assets": 19048309,
"current_assets": 6714019,
"current_liabilities": 5770945,
"equity": 12048202,
"fixed_assets": 12334290,
"liabilities": 10230194,
"long_term_liabilities": 4459249,
"quarter": 3
},
{
"assets": 19655628,
"current_assets": 9184833,
"current_liabilities": 5222924,
"equity": 12553735,
"fixed_assets": 10470795,
"liabilities": 10431917,
"long_term_liabilities": 5208993,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 17149,
"financing_cash_flow": 112973,
"investing_cash_flow": -445163,
"net_cash_flow": 3350211,
"operating_cash_flow": 3387488,
"quarter": 1
},
{
"change_in_working_capital": -60936,
"financing_cash_flow": 187406,
"investing_cash_flow": -261899,
"net_cash_flow": 3091442,
"operating_cash_flow": 3360158,
"quarter": 2
},
{
"change_in_working_capital": -10078,
"financing_cash_flow": -31500,
"investing_cash_flow": -163944,
"net_cash_flow": 3477450,
"operating_cash_flow": 3819097,
"quarter": 3
},
{
"change_in_working_capital": -54670,
"financing_cash_flow": -116862,
"investing_cash_flow": -259842,
"net_cash_flow": 4437455,
"operating_cash_flow": 4415943,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8145837321964953,
"current_ratio": 1.6762799179752879,
"debt_to_equity_ratio": 0.906090912875284,
"profit_margin": 0.19262672001499823,
"quarter": 1,
"return_on_assets": 0.1569105925105866,
"return_on_equity": 0.25852114800787324
},
{
"asset_turnover_ratio": 0.8079447862631323,
"current_ratio": 1.6860551309449106,
"debt_to_equity_ratio": 0.8952896233069373,
"profit_margin": 0.18628536517106684,
"quarter": 2,
"return_on_assets": 0.15050828954708714,
"return_on_equity": 0.24793980364327958
},
{
"asset_turnover_ratio": 0.8013599002410136,
"current_ratio": 1.163417603182841,
"debt_to_equity_ratio": 0.8491054515852241,
"profit_margin": 0.2116070757665915,
"quarter": 3,
"return_on_assets": 0.16957342512660836,
"return_on_equity": 0.268097015637686
},
{
"asset_turnover_ratio": 0.7948287381100212,
"current_ratio": 1.7585614877796423,
"debt_to_equity_ratio": 0.8309811382827501,
"profit_margin": 0.21315075641089487,
"quarter": 4,
"return_on_assets": 0.16941834674526807,
"return_on_equity": 0.26526161337641746
}
],
"income_statement": [
{
"depreciation": 580454,
"expenses": 10786958,
"income_tax": 978410,
"marketing_expense": 1737893,
"net_income": 3785444,
"net_profit": 2807034,
"operational_expense": 6838923,
"product_revenue": 3826243,
"quarter": 1,
"rd_expense": 2075851,
"revenue": 14572402,
"salaries_expense": 4718780,
"service_revenue": 10746159
},
{
"depreciation": 581812,
"expenses": 10990681,
"income_tax": 1145435,
"marketing_expense": 2023021,
"net_income": 3923781,
"net_profit": 2778346,
"operational_expense": 7474030,
"product_revenue": 4654761,
"quarter": 2,
"rd_expense": 1984989,
"revenue": 14914462,
"salaries_expense": 3921836,
"service_revenue": 10259701
},
{
"depreciation": 589010,
"expenses": 11198252,
"income_tax": 836212,
"marketing_expense": 2109650,
"net_income": 4066299,
"net_profit": 3230087,
"operational_expense": 6400483,
"product_revenue": 4909177,
"quarter": 3,
"rd_expense": 1616914,
"revenue": 15264551,
"salaries_expense": 4070422,
"service_revenue": 10355374
},
{
"depreciation": 1085919,
"expenses": 11409743,
"income_tax": 883091,
"marketing_expense": 1171762,
"net_income": 4213115,
"net_profit": 3330024,
"operational_expense": 7390287,
"product_revenue": 4393970,
"quarter": 4,
"rd_expense": 2064539,
"revenue": 15622858,
"salaries_expense": 4185880,
"service_revenue": 11228888
}
],
"market_conditions": {
"gdp_growth": [
0.017062833727215097,
0.007888187147491649,
0.007754044730793228,
0.005239510365640636
],
"inflation_rate": [
0.020640235066161187,
0.02404443589542659,
0.022296956775180045,
0.024060327599838647
],
"interest_rate": [
0.03465341247287023,
0.03625769160884995,
0.03420942016377012,
0.033662550634860795
],
"year": 1999
},
"random_event": null,
"year": 1999
}
] |
{
"advertising_type": "Traditional Advertising",
"financial_health": "Average",
"founding_year": 1999,
"industry": "Advertising",
"location": "West Jason",
"name": "Brown, Freeman and Garcia",
"num_employees": 162,
"region": "North America",
"revenue_size": "Small",
"website": "www.brown,freemanandgarcia.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 127038,
"billable_hours_per_employee": 88,
"client_concentration": 0.31,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.75,
"gross_billings": 2474842,
"net_revenue": 2065046,
"new_client_acquisition": 5,
"organic_growth": 0.13,
"quarter": 1,
"revenue_per_employee": 12747
},
{
"average_project_size": 141547,
"billable_hours_per_employee": 147,
"client_concentration": 0.11,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.77,
"gross_billings": 2451979,
"net_revenue": 2086195,
"new_client_acquisition": 2,
"organic_growth": 0,
"quarter": 2,
"revenue_per_employee": 12878
},
{
"average_project_size": 91527,
"billable_hours_per_employee": 131,
"client_concentration": 0.28,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.78,
"gross_billings": 2527754,
"net_revenue": 2107561,
"new_client_acquisition": 3,
"organic_growth": 0.07,
"quarter": 3,
"revenue_per_employee": 13010
},
{
"average_project_size": 165668,
"billable_hours_per_employee": 148,
"client_concentration": 0.1,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.68,
"gross_billings": 2653314,
"net_revenue": 2129145,
"new_client_acquisition": 3,
"organic_growth": 0,
"quarter": 4,
"revenue_per_employee": 13143
}
],
"balance_sheet": [
{
"assets": 3083310,
"current_assets": 1453439,
"current_liabilities": 659635,
"equity": 1814829,
"fixed_assets": 1629871,
"liabilities": 1566805,
"long_term_liabilities": 907170,
"quarter": 1
},
{
"assets": 3156765,
"current_assets": 1129545,
"current_liabilities": 750826,
"equity": 1888059,
"fixed_assets": 2027220,
"liabilities": 1581845,
"long_term_liabilities": 831019,
"quarter": 2
},
{
"assets": 3231969,
"current_assets": 1409855,
"current_liabilities": 639851,
"equity": 1957448,
"fixed_assets": 1822114,
"liabilities": 1597029,
"long_term_liabilities": 957178,
"quarter": 3
},
{
"assets": 3308965,
"current_assets": 1147835,
"current_liabilities": 868296,
"equity": 2049040,
"fixed_assets": 2161130,
"liabilities": 1612359,
"long_term_liabilities": 744063,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -4537,
"financing_cash_flow": -43025,
"investing_cash_flow": -172291,
"net_cash_flow": 4139,
"operating_cash_flow": 428432,
"quarter": 1
},
{
"change_in_working_capital": -21334,
"financing_cash_flow": 156330,
"investing_cash_flow": -286778,
"net_cash_flow": 330582,
"operating_cash_flow": 449353,
"quarter": 2
},
{
"change_in_working_capital": -4573,
"financing_cash_flow": 59766,
"investing_cash_flow": -340982,
"net_cash_flow": 18439,
"operating_cash_flow": 453309,
"quarter": 3
},
{
"change_in_working_capital": 74585,
"financing_cash_flow": -18206,
"investing_cash_flow": -396462,
"net_cash_flow": 270326,
"operating_cash_flow": 490430,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6697497170248856,
"current_ratio": 2.2033988493636634,
"debt_to_equity_ratio": 0.8633347825056796,
"profit_margin": 0.14446361001159297,
"quarter": 1,
"return_on_assets": 0.09675446192565781,
"return_on_equity": 0.16438132738676756
},
{
"asset_turnover_ratio": 0.6608648410635571,
"current_ratio": 1.5044031506634028,
"debt_to_equity_ratio": 0.8378154496231315,
"profit_margin": 0.15010054189565214,
"quarter": 2,
"return_on_assets": 0.09919617076342395,
"return_on_equity": 0.16585233830086876
},
{
"asset_turnover_ratio": 0.6520981482186247,
"current_ratio": 2.2034114192210374,
"debt_to_equity_ratio": 0.8158730142512087,
"profit_margin": 0.15302427782635947,
"quarter": 3,
"return_on_assets": 0.09978684820306136,
"return_on_equity": 0.16475942145078695
},
{
"asset_turnover_ratio": 0.6434474223813186,
"current_ratio": 1.321939753263864,
"debt_to_equity_ratio": 0.786885077890134,
"profit_margin": 0.16552841633613494,
"quarter": 4,
"return_on_assets": 0.10650883282234777,
"return_on_equity": 0.17199957053058992
}
],
"income_statement": [
{
"depreciation": 130108,
"expenses": 1642265,
"income_tax": 124457,
"marketing_expense": 200938,
"net_income": 422781,
"net_profit": 298324,
"operational_expense": 913240,
"product_revenue": 779519,
"quarter": 1,
"rd_expense": 292183,
"revenue": 2065046,
"salaries_expense": 788674,
"service_revenue": 1285527
},
{
"depreciation": 136214,
"expenses": 1651925,
"income_tax": 121131,
"marketing_expense": 215566,
"net_income": 434270,
"net_profit": 313139,
"operational_expense": 873520,
"product_revenue": 737494,
"quarter": 2,
"rd_expense": 313576,
"revenue": 2086195,
"salaries_expense": 560202,
"service_revenue": 1348701
},
{
"depreciation": 130801,
"expenses": 1661642,
"income_tax": 123411,
"marketing_expense": 248912,
"net_income": 445919,
"net_profit": 322508,
"operational_expense": 872247,
"product_revenue": 611845,
"quarter": 3,
"rd_expense": 302882,
"revenue": 2107561,
"salaries_expense": 602374,
"service_revenue": 1495716
},
{
"depreciation": 137996,
"expenses": 1671416,
"income_tax": 105295,
"marketing_expense": 191877,
"net_income": 457729,
"net_profit": 352434,
"operational_expense": 1105853,
"product_revenue": 668810,
"quarter": 4,
"rd_expense": 300687,
"revenue": 2129145,
"salaries_expense": 548130,
"service_revenue": 1460335
}
],
"market_conditions": {
"gdp_growth": [
0.011267683005984038,
0.01109574632928598,
0.012475929994430283,
0.0252317115924214
],
"inflation_rate": [
0.015297122467400406,
0.011699416305659585,
0.013976126535532464,
0.011832796664882043
],
"interest_rate": [
0.029486613059740804,
0.03071239497020126,
0.02591088376965681,
0.028753347481960317
],
"year": 1999
},
"random_event": null,
"year": 1999
},
{
"advertising_kpis": [
{
"average_project_size": 170085,
"billable_hours_per_employee": 151,
"client_concentration": 0.33,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.76,
"gross_billings": 5186262,
"net_revenue": 4315336,
"new_client_acquisition": 5,
"organic_growth": 0.13,
"quarter": 1,
"revenue_per_employee": 26638
},
{
"average_project_size": 194147,
"billable_hours_per_employee": 121,
"client_concentration": 0.16,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.67,
"gross_billings": 5236614,
"net_revenue": 4341372,
"new_client_acquisition": 4,
"organic_growth": -0.02,
"quarter": 2,
"revenue_per_employee": 26799
},
{
"average_project_size": 119038,
"billable_hours_per_employee": 86,
"client_concentration": 0.4,
"client_retention_rate": 0.9,
"employee_utilization_rate": 0.76,
"gross_billings": 5467365,
"net_revenue": 4367565,
"new_client_acquisition": 3,
"organic_growth": 0.04,
"quarter": 3,
"revenue_per_employee": 26960
},
{
"average_project_size": 166960,
"billable_hours_per_employee": 147,
"client_concentration": 0.13,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.66,
"gross_billings": 5176419,
"net_revenue": 4393916,
"new_client_acquisition": 4,
"organic_growth": 0.15,
"quarter": 4,
"revenue_per_employee": 27123
}
],
"balance_sheet": [
{
"assets": 6448808,
"current_assets": 2391096,
"current_liabilities": 2157160,
"equity": 3534929,
"fixed_assets": 4057712,
"liabilities": 3847233,
"long_term_liabilities": 1690073,
"quarter": 1
},
{
"assets": 6569114,
"current_assets": 2453863,
"current_liabilities": 2137758,
"equity": 3614918,
"fixed_assets": 4115251,
"liabilities": 3883583,
"long_term_liabilities": 1745825,
"quarter": 2
},
{
"assets": 6691665,
"current_assets": 2042686,
"current_liabilities": 1691698,
"equity": 3811342,
"fixed_assets": 4648979,
"liabilities": 3920277,
"long_term_liabilities": 2228579,
"quarter": 3
},
{
"assets": 6816503,
"current_assets": 3204910,
"current_liabilities": 1975805,
"equity": 3888874,
"fixed_assets": 3611593,
"liabilities": 3957318,
"long_term_liabilities": 1981513,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -33587,
"financing_cash_flow": -197693,
"investing_cash_flow": -316335,
"net_cash_flow": 886896,
"operating_cash_flow": 1191422,
"quarter": 1
},
{
"change_in_working_capital": -36674,
"financing_cash_flow": -14312,
"investing_cash_flow": -171776,
"net_cash_flow": 807150,
"operating_cash_flow": 1189079,
"quarter": 2
},
{
"change_in_working_capital": 70933,
"financing_cash_flow": 48381,
"investing_cash_flow": -153775,
"net_cash_flow": 713754,
"operating_cash_flow": 1224878,
"quarter": 3
},
{
"change_in_working_capital": 59195,
"financing_cash_flow": -196566,
"investing_cash_flow": -360130,
"net_cash_flow": 1352699,
"operating_cash_flow": 1263976,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6691680074829333,
"current_ratio": 1.1084462904930557,
"debt_to_equity_ratio": 1.0883480262262692,
"profit_margin": 0.2162876772515512,
"quarter": 1,
"return_on_assets": 0.1447327940295323,
"return_on_equity": 0.2640375520979346
},
{
"asset_turnover_ratio": 0.66087633735691,
"current_ratio": 1.1478675322464003,
"debt_to_equity_ratio": 1.0743211879218284,
"profit_margin": 0.2140767941563174,
"quarter": 2,
"return_on_assets": 0.14147828763513617,
"return_on_equity": 0.25709767137179873
},
{
"asset_turnover_ratio": 0.6526873356630973,
"current_ratio": 1.2074767482139248,
"debt_to_equity_ratio": 1.0285817961232553,
"profit_margin": 0.23810841968007346,
"quarter": 3,
"return_on_assets": 0.15541035003993775,
"return_on_equity": 0.27285769684273936
},
{
"asset_turnover_ratio": 0.6445997309764259,
"current_ratio": 1.622078089690025,
"debt_to_equity_ratio": 1.0175999530969633,
"profit_margin": 0.2343442614742749,
"quarter": 4,
"return_on_assets": 0.1510582479021868,
"return_on_equity": 0.264778185150766
}
],
"income_statement": [
{
"depreciation": 258068,
"expenses": 3029543,
"income_tax": 352439,
"marketing_expense": 583869,
"net_income": 1285793,
"net_profit": 933354,
"operational_expense": 1738351,
"product_revenue": 1463526,
"quarter": 1,
"rd_expense": 504204,
"revenue": 4315336,
"salaries_expense": 1317849,
"service_revenue": 2851810
},
{
"depreciation": 259692,
"expenses": 3036952,
"income_tax": 375033,
"marketing_expense": 590766,
"net_income": 1304420,
"net_profit": 929387,
"operational_expense": 1694687,
"product_revenue": 1665453,
"quarter": 2,
"rd_expense": 347452,
"revenue": 4341372,
"salaries_expense": 1403073,
"service_revenue": 2675919
},
{
"depreciation": 184924,
"expenses": 3044379,
"income_tax": 283232,
"marketing_expense": 575959,
"net_income": 1323186,
"net_profit": 1039954,
"operational_expense": 1861139,
"product_revenue": 934681,
"quarter": 3,
"rd_expense": 359073,
"revenue": 4367565,
"salaries_expense": 1413463,
"service_revenue": 3432884
},
{
"depreciation": 234287,
"expenses": 3051825,
"income_tax": 312402,
"marketing_expense": 484188,
"net_income": 1342091,
"net_profit": 1029689,
"operational_expense": 2111127,
"product_revenue": 1269152,
"quarter": 4,
"rd_expense": 599192,
"revenue": 4393916,
"salaries_expense": 1151384,
"service_revenue": 3124764
}
],
"market_conditions": {
"gdp_growth": [
0.012544582402697327,
0.02035628327655345,
0.00863838800643889,
0.018777554346274747
],
"inflation_rate": [
0.01423611420100036,
0.005828287618008233,
0.005945072314910295,
0.006241308101633505
],
"interest_rate": [
0.020168873468236054,
0.027320345225104514,
0.025647980997362922,
0.018983215339951762
],
"year": 2000
},
"random_event": null,
"year": 2000
},
{
"advertising_kpis": [
{
"average_project_size": 190811,
"billable_hours_per_employee": 113,
"client_concentration": 0.14,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.62,
"gross_billings": 3786330,
"net_revenue": 3399695,
"new_client_acquisition": 3,
"organic_growth": -0.04,
"quarter": 1,
"revenue_per_employee": 20986
},
{
"average_project_size": 147803,
"billable_hours_per_employee": 131,
"client_concentration": 0.24,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.79,
"gross_billings": 4038074,
"net_revenue": 3322020,
"new_client_acquisition": 2,
"organic_growth": 0.11,
"quarter": 2,
"revenue_per_employee": 20506
},
{
"average_project_size": 169220,
"billable_hours_per_employee": 105,
"client_concentration": 0.17,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.71,
"gross_billings": 3706261,
"net_revenue": 3246121,
"new_client_acquisition": 4,
"organic_growth": 0.08,
"quarter": 3,
"revenue_per_employee": 20038
},
{
"average_project_size": 194199,
"billable_hours_per_employee": 93,
"client_concentration": 0.34,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.67,
"gross_billings": 3789751,
"net_revenue": 3171955,
"new_client_acquisition": 2,
"organic_growth": -0.02,
"quarter": 4,
"revenue_per_employee": 19580
}
],
"balance_sheet": [
{
"assets": 3697981,
"current_assets": 1758631,
"current_liabilities": 818412,
"equity": 2759001,
"fixed_assets": 1939350,
"liabilities": 1668998,
"long_term_liabilities": 850586,
"quarter": 1
},
{
"assets": 3766403,
"current_assets": 1405927,
"current_liabilities": 762270,
"equity": 2775458,
"fixed_assets": 2360476,
"liabilities": 1704383,
"long_term_liabilities": 942113,
"quarter": 2
},
{
"assets": 3836092,
"current_assets": 1605087,
"current_liabilities": 928819,
"equity": 2768920,
"fixed_assets": 2231005,
"liabilities": 1740517,
"long_term_liabilities": 811698,
"quarter": 3
},
{
"assets": 3907069,
"current_assets": 1762428,
"current_liabilities": 1002075,
"equity": 2780604,
"fixed_assets": 2144641,
"liabilities": 1777418,
"long_term_liabilities": 775343,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -64036,
"financing_cash_flow": 98091,
"investing_cash_flow": -185750,
"net_cash_flow": 709926,
"operating_cash_flow": 918589,
"quarter": 1
},
{
"change_in_working_capital": -30071,
"financing_cash_flow": -109761,
"investing_cash_flow": -425312,
"net_cash_flow": 594382,
"operating_cash_flow": 885899,
"quarter": 2
},
{
"change_in_working_capital": -78244,
"financing_cash_flow": -4813,
"investing_cash_flow": -467416,
"net_cash_flow": 458135,
"operating_cash_flow": 821871,
"quarter": 3
},
{
"change_in_working_capital": 75372,
"financing_cash_flow": 187465,
"investing_cash_flow": -231609,
"net_cash_flow": 614353,
"operating_cash_flow": 809982,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9193381469509984,
"current_ratio": 2.1488333504396318,
"debt_to_equity_ratio": 0.6049283780614795,
"profit_margin": 0.21473043905409162,
"quarter": 1,
"return_on_assets": 0.1974098839339629,
"return_on_equity": 0.26459504726529637
},
{
"asset_turnover_ratio": 0.8820139533661162,
"current_ratio": 1.8443950306321908,
"debt_to_equity_ratio": 0.6140907194416201,
"profit_margin": 0.2147602964461382,
"quarter": 2,
"return_on_assets": 0.1894215780945374,
"return_on_equity": 0.25705234955816303
},
{
"asset_turnover_ratio": 0.8462052005009265,
"current_ratio": 1.7280944941910104,
"debt_to_equity_ratio": 0.6285905696083671,
"profit_margin": 0.20743065338599517,
"quarter": 3,
"return_on_assets": 0.17552889763853421,
"return_on_equity": 0.24317965127197608
},
{
"asset_turnover_ratio": 0.8118502642262013,
"current_ratio": 1.7587785345408278,
"debt_to_equity_ratio": 0.6392201118893593,
"profit_margin": 0.2052213855492906,
"quarter": 4,
"return_on_assets": 0.1666090360830587,
"return_on_equity": 0.2341048923183596
}
],
"income_statement": [
{
"depreciation": 188571,
"expenses": 2444180,
"income_tax": 225497,
"marketing_expense": 292404,
"net_income": 955515,
"net_profit": 730018,
"operational_expense": 1490656,
"product_revenue": 1349582,
"quarter": 1,
"rd_expense": 348401,
"revenue": 3399695,
"salaries_expense": 851007,
"service_revenue": 2050113
},
{
"depreciation": 172461,
"expenses": 2389189,
"income_tax": 219393,
"marketing_expense": 472382,
"net_income": 932831,
"net_profit": 713438,
"operational_expense": 1231636,
"product_revenue": 1149529,
"quarter": 2,
"rd_expense": 364384,
"revenue": 3322020,
"salaries_expense": 1147345,
"service_revenue": 2172491
},
{
"depreciation": 148526,
"expenses": 2335435,
"income_tax": 237341,
"marketing_expense": 378128,
"net_income": 910686,
"net_profit": 673345,
"operational_expense": 1513810,
"product_revenue": 1230263,
"quarter": 3,
"rd_expense": 405725,
"revenue": 3246121,
"salaries_expense": 753124,
"service_revenue": 2015858
},
{
"depreciation": 159029,
"expenses": 2282891,
"income_tax": 238111,
"marketing_expense": 239801,
"net_income": 889064,
"net_profit": 650953,
"operational_expense": 1305708,
"product_revenue": 663836,
"quarter": 4,
"rd_expense": 280071,
"revenue": 3171955,
"salaries_expense": 835105,
"service_revenue": 2508119
}
],
"market_conditions": {
"gdp_growth": [
0.023198511054888484,
0.01568988051443652,
0.023963026486422748,
0.016461862499948323
],
"inflation_rate": [
0.013786156368194104,
0.008902793214039154,
0.013362847515978934,
0.007113030036780341
],
"interest_rate": [
0.02782204530965493,
0.0333866187188286,
0.025760247339971613,
0.028854860764923832
],
"year": 2001
},
"random_event": null,
"year": 2001
},
{
"advertising_kpis": [
{
"average_project_size": 76760,
"billable_hours_per_employee": 129,
"client_concentration": 0.37,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.69,
"gross_billings": 2197226,
"net_revenue": 1791575,
"new_client_acquisition": 4,
"organic_growth": -0.01,
"quarter": 1,
"revenue_per_employee": 11059
},
{
"average_project_size": 186027,
"billable_hours_per_employee": 124,
"client_concentration": 0.37,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.68,
"gross_billings": 2153310,
"net_revenue": 1803161,
"new_client_acquisition": 3,
"organic_growth": 0.07,
"quarter": 2,
"revenue_per_employee": 11131
},
{
"average_project_size": 74160,
"billable_hours_per_employee": 128,
"client_concentration": 0.16,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.79,
"gross_billings": 2319300,
"net_revenue": 1814822,
"new_client_acquisition": 5,
"organic_growth": 0.11,
"quarter": 3,
"revenue_per_employee": 11203
},
{
"average_project_size": 187159,
"billable_hours_per_employee": 138,
"client_concentration": 0.39,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.66,
"gross_billings": 2055265,
"net_revenue": 1826559,
"new_client_acquisition": 5,
"organic_growth": -0.01,
"quarter": 4,
"revenue_per_employee": 11275
}
],
"balance_sheet": [
{
"assets": 2038573,
"current_assets": 1016676,
"current_liabilities": 606210,
"equity": 1267418,
"fixed_assets": 1021897,
"liabilities": 1172998,
"long_term_liabilities": 566788,
"quarter": 1
},
{
"assets": 2096164,
"current_assets": 645814,
"current_liabilities": 663027,
"equity": 1302092,
"fixed_assets": 1450350,
"liabilities": 1186253,
"long_term_liabilities": 523226,
"quarter": 2
},
{
"assets": 2155382,
"current_assets": 1032732,
"current_liabilities": 526777,
"equity": 1334597,
"fixed_assets": 1122650,
"liabilities": 1199658,
"long_term_liabilities": 672881,
"quarter": 3
},
{
"assets": 2216273,
"current_assets": 843386,
"current_liabilities": 561365,
"equity": 1394859,
"fixed_assets": 1372887,
"liabilities": 1213214,
"long_term_liabilities": 651849,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 90220,
"financing_cash_flow": -88056,
"investing_cash_flow": -442777,
"net_cash_flow": 114387,
"operating_cash_flow": 468838,
"quarter": 1
},
{
"change_in_working_capital": 73685,
"financing_cash_flow": 194513,
"investing_cash_flow": -150432,
"net_cash_flow": 203654,
"operating_cash_flow": 456084,
"quarter": 2
},
{
"change_in_working_capital": 64928,
"financing_cash_flow": -140488,
"investing_cash_flow": -333922,
"net_cash_flow": 313177,
"operating_cash_flow": 457199,
"quarter": 3
},
{
"change_in_working_capital": -18148,
"financing_cash_flow": 141543,
"investing_cash_flow": -424658,
"net_cash_flow": 125347,
"operating_cash_flow": 464002,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8788377948692542,
"current_ratio": 1.6771019943583907,
"debt_to_equity_ratio": 0.9255020837639989,
"profit_margin": 0.2242959407225486,
"quarter": 1,
"return_on_assets": 0.19711974994272954,
"return_on_equity": 0.3170564091720332
},
{
"asset_turnover_ratio": 0.8602194293957915,
"current_ratio": 0.9740387646355276,
"debt_to_equity_ratio": 0.9110362401427856,
"profit_margin": 0.2174963855141055,
"quarter": 2,
"return_on_assets": 0.18709461664259094,
"return_on_equity": 0.3011930032593703
},
{
"asset_turnover_ratio": 0.8419955256191246,
"current_ratio": 1.9604728376523652,
"debt_to_equity_ratio": 0.8988915755093111,
"profit_margin": 0.2087659285593849,
"quarter": 3,
"return_on_assets": 0.1757799777487239,
"return_on_equity": 0.2838856973303552
},
{
"asset_turnover_ratio": 0.8241579444409601,
"current_ratio": 1.5023843666776517,
"debt_to_equity_ratio": 0.8697753679762614,
"profit_margin": 0.21450169416920012,
"quarter": 4,
"return_on_assets": 0.17678327534559146,
"return_on_equity": 0.28088860594511705
}
],
"income_statement": [
{
"depreciation": 66995,
"expenses": 1262448,
"income_tax": 127284,
"marketing_expense": 175196,
"net_income": 529127,
"net_profit": 401843,
"operational_expense": 685697,
"product_revenue": 624669,
"quarter": 1,
"rd_expense": 226379,
"revenue": 1791575,
"salaries_expense": 618496,
"service_revenue": 1166906
},
{
"depreciation": 63903,
"expenses": 1277090,
"income_tax": 133890,
"marketing_expense": 170780,
"net_income": 526071,
"net_profit": 392181,
"operational_expense": 716664,
"product_revenue": 501019,
"quarter": 2,
"rd_expense": 217091,
"revenue": 1803161,
"salaries_expense": 542610,
"service_revenue": 1302142
},
{
"depreciation": 78326,
"expenses": 1291903,
"income_tax": 144046,
"marketing_expense": 216978,
"net_income": 522919,
"net_profit": 378873,
"operational_expense": 719240,
"product_revenue": 379853,
"quarter": 3,
"rd_expense": 248421,
"revenue": 1814822,
"salaries_expense": 456318,
"service_revenue": 1434969
},
{
"depreciation": 72202,
"expenses": 1306887,
"income_tax": 127872,
"marketing_expense": 220218,
"net_income": 519672,
"net_profit": 391800,
"operational_expense": 803829,
"product_revenue": 488154,
"quarter": 4,
"rd_expense": 239806,
"revenue": 1826559,
"salaries_expense": 652207,
"service_revenue": 1338405
}
],
"market_conditions": {
"gdp_growth": [
0.020638062265427606,
0.02266839328194421,
0.014395471903606145,
0.021020969362860038
],
"inflation_rate": [
0.018478978854141345,
0.013547154838497092,
0.01680315860217218,
0.013236712465287414
],
"interest_rate": [
0.030394808610764067,
0.031128601036536342,
0.03284764256418249,
0.027478172481646634
],
"year": 2002
},
"random_event": null,
"year": 2002
},
{
"advertising_kpis": [
{
"average_project_size": 132813,
"billable_hours_per_employee": 91,
"client_concentration": 0.1,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.8,
"gross_billings": 4390800,
"net_revenue": 3535530,
"new_client_acquisition": 2,
"organic_growth": -0.01,
"quarter": 1,
"revenue_per_employee": 21824
},
{
"average_project_size": 131239,
"billable_hours_per_employee": 116,
"client_concentration": 0.38,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.6,
"gross_billings": 4194668,
"net_revenue": 3518118,
"new_client_acquisition": 4,
"organic_growth": 0.07,
"quarter": 2,
"revenue_per_employee": 21717
},
{
"average_project_size": 63477,
"billable_hours_per_employee": 148,
"client_concentration": 0.23,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.78,
"gross_billings": 3990319,
"net_revenue": 3500791,
"new_client_acquisition": 5,
"organic_growth": 0.14,
"quarter": 3,
"revenue_per_employee": 21610
},
{
"average_project_size": 109058,
"billable_hours_per_employee": 159,
"client_concentration": 0.23,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.65,
"gross_billings": 4443739,
"net_revenue": 3483551,
"new_client_acquisition": 4,
"organic_growth": 0.01,
"quarter": 4,
"revenue_per_employee": 21503
}
],
"balance_sheet": [
{
"assets": 3852504,
"current_assets": 1861232,
"current_liabilities": 1295370,
"equity": 2214576,
"fixed_assets": 1991272,
"liabilities": 2168087,
"long_term_liabilities": 872717,
"quarter": 1
},
{
"assets": 3958493,
"current_assets": 1443631,
"current_liabilities": 1214634,
"equity": 2355249,
"fixed_assets": 2514862,
"liabilities": 2189949,
"long_term_liabilities": 975315,
"quarter": 2
},
{
"assets": 4067398,
"current_assets": 1714087,
"current_liabilities": 1073824,
"equity": 2420241,
"fixed_assets": 2353311,
"liabilities": 2212031,
"long_term_liabilities": 1138207,
"quarter": 3
},
{
"assets": 4179298,
"current_assets": 2046109,
"current_liabilities": 1143912,
"equity": 2529997,
"fixed_assets": 2133189,
"liabilities": 2234336,
"long_term_liabilities": 1090424,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 4784,
"financing_cash_flow": -169475,
"investing_cash_flow": -130987,
"net_cash_flow": 356424,
"operating_cash_flow": 718053,
"quarter": 1
},
{
"change_in_working_capital": -82005,
"financing_cash_flow": 118680,
"investing_cash_flow": -267716,
"net_cash_flow": 415327,
"operating_cash_flow": 775870,
"quarter": 2
},
{
"change_in_working_capital": 17822,
"financing_cash_flow": 82866,
"investing_cash_flow": -100699,
"net_cash_flow": 411585,
"operating_cash_flow": 709587,
"quarter": 3
},
{
"change_in_working_capital": -47874,
"financing_cash_flow": 45752,
"investing_cash_flow": -483334,
"net_cash_flow": 621006,
"operating_cash_flow": 837227,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.917722603273092,
"current_ratio": 1.4368342635694822,
"debt_to_equity_ratio": 0.9790077197621576,
"profit_margin": 0.1499517752642461,
"quarter": 1,
"return_on_assets": 0.13761413356092556,
"return_on_equity": 0.23939526121478785
},
{
"asset_turnover_ratio": 0.8887518558198789,
"current_ratio": 1.188531689381328,
"debt_to_equity_ratio": 0.9298163378903886,
"profit_margin": 0.16676672016117708,
"quarter": 2,
"return_on_assets": 0.14821423203224054,
"return_on_equity": 0.24910529629775874
},
{
"asset_turnover_ratio": 0.8606954618161291,
"current_ratio": 1.5962457534940548,
"debt_to_equity_ratio": 0.9139713772306146,
"profit_margin": 0.161356104948853,
"quarter": 3,
"return_on_assets": 0.13887846726580483,
"return_on_equity": 0.23339576513248061
},
{
"asset_turnover_ratio": 0.8335253911063533,
"current_ratio": 1.788694410059515,
"debt_to_equity_ratio": 0.8831378060922602,
"profit_margin": 0.16794213720424933,
"quarter": 4,
"return_on_assets": 0.13998403559640876,
"return_on_equity": 0.2312394046317051
}
],
"income_statement": [
{
"depreciation": 187894,
"expenses": 2789639,
"income_tax": 215732,
"marketing_expense": 534021,
"net_income": 745891,
"net_profit": 530159,
"operational_expense": 1521926,
"product_revenue": 1346708,
"quarter": 1,
"rd_expense": 358256,
"revenue": 3535530,
"salaries_expense": 879102,
"service_revenue": 2188822
},
{
"depreciation": 189165,
"expenses": 2759772,
"income_tax": 171641,
"marketing_expense": 406433,
"net_income": 758346,
"net_profit": 586705,
"operational_expense": 1846384,
"product_revenue": 1270709,
"quarter": 2,
"rd_expense": 480318,
"revenue": 3518118,
"salaries_expense": 1269486,
"service_revenue": 2247409
},
{
"depreciation": 144713,
"expenses": 2730226,
"income_tax": 205691,
"marketing_expense": 382040,
"net_income": 770565,
"net_profit": 564874,
"operational_expense": 1643709,
"product_revenue": 1038577,
"quarter": 3,
"rd_expense": 511207,
"revenue": 3500791,
"salaries_expense": 1339381,
"service_revenue": 2462214
},
{
"depreciation": 252192,
"expenses": 2700996,
"income_tax": 197520,
"marketing_expense": 404110,
"net_income": 782555,
"net_profit": 585035,
"operational_expense": 1548329,
"product_revenue": 1319629,
"quarter": 4,
"rd_expense": 470432,
"revenue": 3483551,
"salaries_expense": 1327022,
"service_revenue": 2163922
}
],
"market_conditions": {
"gdp_growth": [
0.01851675973067385,
0.026968234017576885,
0.013595425610604544,
0.01041485053645753
],
"inflation_rate": [
0.01098307719339013,
0.018751764366723673,
0.014155282169862102,
0.014940425542794164
],
"interest_rate": [
0.030532924986653956,
0.02857330800556125,
0.023974356615820414,
0.027175950250655903
],
"year": 2003
},
"random_event": {
"description": "Brown, Freeman and Garcia Award Nomination in 2003",
"impact": -0.09,
"type": "Award Nomination"
},
"year": 2003
}
] |
{
"advertising_type": "Social Media Campaigns",
"financial_health": "Excellent",
"founding_year": 1998,
"industry": "Advertising",
"location": "East Justinfort",
"name": "Moore-Riley",
"num_employees": 58,
"region": "Middle East & Africa",
"revenue_size": "Large",
"website": "www.moore-riley.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 127267,
"billable_hours_per_employee": 160,
"client_concentration": 0.28,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.66,
"gross_billings": 109276461,
"net_revenue": 91799135,
"new_client_acquisition": 3,
"organic_growth": 0.03,
"quarter": 1,
"revenue_per_employee": 1582744
},
{
"average_project_size": 166234,
"billable_hours_per_employee": 140,
"client_concentration": 0.36,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.61,
"gross_billings": 106127071,
"net_revenue": 94911028,
"new_client_acquisition": 1,
"organic_growth": 0.04,
"quarter": 2,
"revenue_per_employee": 1636397
},
{
"average_project_size": 100259,
"billable_hours_per_employee": 116,
"client_concentration": 0.32,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.8,
"gross_billings": 117732894,
"net_revenue": 98128411,
"new_client_acquisition": 2,
"organic_growth": 0.04,
"quarter": 3,
"revenue_per_employee": 1691869
},
{
"average_project_size": 183632,
"billable_hours_per_employee": 102,
"client_concentration": 0.13,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.73,
"gross_billings": 113225221,
"net_revenue": 101454861,
"new_client_acquisition": 4,
"organic_growth": 0.07,
"quarter": 4,
"revenue_per_employee": 1749222
}
],
"balance_sheet": [
{
"assets": 109581593,
"current_assets": 36874293,
"current_liabilities": 33226383,
"equity": 74366097,
"fixed_assets": 72707300,
"liabilities": 59728533,
"long_term_liabilities": 26502150,
"quarter": 1
},
{
"assets": 111461558,
"current_assets": 41126060,
"current_liabilities": 33506638,
"equity": 75848686,
"fixed_assets": 70335498,
"liabilities": 60933312,
"long_term_liabilities": 27426674,
"quarter": 2
},
{
"assets": 113373774,
"current_assets": 56039925,
"current_liabilities": 27172455,
"equity": 76727293,
"fixed_assets": 57333849,
"liabilities": 62162393,
"long_term_liabilities": 34989938,
"quarter": 3
},
{
"assets": 115318797,
"current_assets": 46386045,
"current_liabilities": 28706448,
"equity": 79716849,
"fixed_assets": 68932752,
"liabilities": 63416266,
"long_term_liabilities": 34709818,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 44196,
"financing_cash_flow": -110821,
"investing_cash_flow": -190992,
"net_cash_flow": 28395960,
"operating_cash_flow": 28914896,
"quarter": 1
},
{
"change_in_working_capital": 36965,
"financing_cash_flow": 3021,
"investing_cash_flow": -351593,
"net_cash_flow": 28613148,
"operating_cash_flow": 29091398,
"quarter": 2
},
{
"change_in_working_capital": 56806,
"financing_cash_flow": 91568,
"investing_cash_flow": -480832,
"net_cash_flow": 29397921,
"operating_cash_flow": 30118606,
"quarter": 3
},
{
"change_in_working_capital": -75945,
"financing_cash_flow": -84589,
"investing_cash_flow": -498351,
"net_cash_flow": 33715746,
"operating_cash_flow": 34058418,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8377240418470646,
"current_ratio": 1.1097895609040562,
"debt_to_equity_ratio": 0.8031688552916795,
"profit_margin": 0.2670290629644822,
"quarter": 1,
"return_on_assets": 0.22369666591724033,
"return_on_equity": 0.32962650977904623
},
{
"asset_turnover_ratio": 0.8515135595000386,
"current_ratio": 1.2274003736214896,
"debt_to_equity_ratio": 0.8033535610623499,
"profit_margin": 0.26678080022481687,
"quarter": 2,
"return_on_assets": 0.2271674688057025,
"return_on_equity": 0.33382832762587344
},
{
"asset_turnover_ratio": 0.8655300740010649,
"current_ratio": 2.062379899055864,
"debt_to_equity_ratio": 0.8101731544210742,
"profit_margin": 0.2600257330163025,
"quarter": 3,
"return_on_assets": 0.2250600919397814,
"return_on_equity": 0.33255326758367454
},
{
"asset_turnover_ratio": 0.8797773098517495,
"current_ratio": 1.615875464634287,
"debt_to_equity_ratio": 0.7955189749158299,
"profit_margin": 0.27415461147790643,
"quarter": 4,
"return_on_assets": 0.24119500656948406,
"return_on_equity": 0.34891391655483023
}
],
"income_statement": [
{
"depreciation": 4401859,
"expenses": 59327760,
"income_tax": 7958338,
"marketing_expense": 9014062,
"net_income": 32471375,
"net_profit": 24513037,
"operational_expense": 34655876,
"product_revenue": 34551281,
"quarter": 1,
"rd_expense": 8982787,
"revenue": 91799135,
"salaries_expense": 19833978,
"service_revenue": 57247854
},
{
"depreciation": 3770958,
"expenses": 61056719,
"income_tax": 8533869,
"marketing_expense": 9634476,
"net_income": 33854309,
"net_profit": 25320440,
"operational_expense": 31035902,
"product_revenue": 37045913,
"quarter": 2,
"rd_expense": 10428814,
"revenue": 94911028,
"salaries_expense": 26198307,
"service_revenue": 57865115
},
{
"depreciation": 4602694,
"expenses": 62836064,
"income_tax": 9776435,
"marketing_expense": 9743352,
"net_income": 35292347,
"net_profit": 25515912,
"operational_expense": 35794105,
"product_revenue": 33868741,
"quarter": 3,
"rd_expense": 7376203,
"revenue": 98128411,
"salaries_expense": 20239515,
"service_revenue": 64259670
},
{
"depreciation": 6244100,
"expenses": 64667264,
"income_tax": 8973279,
"marketing_expense": 7537889,
"net_income": 36787597,
"net_profit": 27814318,
"operational_expense": 39561045,
"product_revenue": 33633183,
"quarter": 4,
"rd_expense": 7036045,
"revenue": 101454861,
"salaries_expense": 24622342,
"service_revenue": 67821678
}
],
"market_conditions": {
"gdp_growth": [
0.04791656183751817,
0.056329043143614824,
0.05666909807500343,
0.05370293638721466
],
"inflation_rate": [
0.0014554407301790185,
0.004737342793839388,
0.0047793706832063125,
0.0055973662075280844
],
"interest_rate": [
0.020045736758150925,
0.0198510919067512,
0.01769109341519528,
0.023185459935432976
],
"year": 1998
},
"random_event": {
"description": "Moore-Riley Partnership with Major Brand in 1998",
"impact": -0.02,
"type": "Partnership with Major Brand"
},
"year": 1998
},
{
"advertising_kpis": [
{
"average_project_size": 156588,
"billable_hours_per_employee": 99,
"client_concentration": 0.3,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.6,
"gross_billings": 31758595,
"net_revenue": 25017473,
"new_client_acquisition": 2,
"organic_growth": -0.02,
"quarter": 1,
"revenue_per_employee": 431336
},
{
"average_project_size": 198962,
"billable_hours_per_employee": 103,
"client_concentration": 0.21,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.67,
"gross_billings": 30993581,
"net_revenue": 25909915,
"new_client_acquisition": 5,
"organic_growth": 0.07,
"quarter": 2,
"revenue_per_employee": 446723
},
{
"average_project_size": 114491,
"billable_hours_per_employee": 120,
"client_concentration": 0.2,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.79,
"gross_billings": 30955901,
"net_revenue": 26834193,
"new_client_acquisition": 3,
"organic_growth": 0.01,
"quarter": 3,
"revenue_per_employee": 462658
},
{
"average_project_size": 130529,
"billable_hours_per_employee": 157,
"client_concentration": 0.2,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.66,
"gross_billings": 31645386,
"net_revenue": 27791443,
"new_client_acquisition": 3,
"organic_growth": 0.01,
"quarter": 4,
"revenue_per_employee": 479163
}
],
"balance_sheet": [
{
"assets": 30568916,
"current_assets": 9960366,
"current_liabilities": 8318415,
"equity": 20232372,
"fixed_assets": 20608550,
"liabilities": 17278522,
"long_term_liabilities": 8960107,
"quarter": 1
},
{
"assets": 31467397,
"current_assets": 10391443,
"current_liabilities": 9499587,
"equity": 20882598,
"fixed_assets": 21075954,
"liabilities": 17477786,
"long_term_liabilities": 7978199,
"quarter": 2
},
{
"assets": 32392287,
"current_assets": 15011295,
"current_liabilities": 7822732,
"equity": 22398302,
"fixed_assets": 17380992,
"liabilities": 17679348,
"long_term_liabilities": 9856616,
"quarter": 3
},
{
"assets": 33344360,
"current_assets": 12632304,
"current_liabilities": 9501275,
"equity": 22937762,
"fixed_assets": 20712056,
"liabilities": 17883234,
"long_term_liabilities": 8381959,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -67480,
"financing_cash_flow": -165615,
"investing_cash_flow": -455843,
"net_cash_flow": 8286386,
"operating_cash_flow": 8302447,
"quarter": 1
},
{
"change_in_working_capital": -46664,
"financing_cash_flow": 152784,
"investing_cash_flow": -331952,
"net_cash_flow": 7943136,
"operating_cash_flow": 8195605,
"quarter": 2
},
{
"change_in_working_capital": -40749,
"financing_cash_flow": -10830,
"investing_cash_flow": -152317,
"net_cash_flow": 8314207,
"operating_cash_flow": 8812678,
"quarter": 3
},
{
"change_in_working_capital": -69612,
"financing_cash_flow": 152725,
"investing_cash_flow": -220564,
"net_cash_flow": 8406556,
"operating_cash_flow": 8717146,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8183958175029824,
"current_ratio": 1.1973874830721958,
"debt_to_equity_ratio": 0.8540037717772291,
"profit_margin": 0.2774851800579539,
"quarter": 1,
"return_on_assets": 0.22709271077849147,
"return_on_equity": 0.34311241410547416
},
{
"asset_turnover_ratio": 0.8233892050238537,
"current_ratio": 1.0938836604159738,
"debt_to_equity_ratio": 0.8369545781612039,
"profit_margin": 0.2660366504482936,
"quarter": 2,
"return_on_assets": 0.21905170611982935,
"return_on_equity": 0.3300828278167305
},
{
"asset_turnover_ratio": 0.8284130416601952,
"current_ratio": 1.9189325417258318,
"debt_to_equity_ratio": 0.7893164401480076,
"profit_margin": 0.28640186794512507,
"quarter": 3,
"return_on_assets": 0.23725904256158264,
"return_on_equity": 0.3431225724164269
},
{
"asset_turnover_ratio": 0.8334675789248916,
"current_ratio": 1.3295377725621036,
"debt_to_equity_ratio": 0.7796416232760632,
"profit_margin": 0.2690265489273083,
"quarter": 4,
"return_on_assets": 0.22422490640096257,
"return_on_equity": 0.3259531596848899
}
],
"income_statement": [
{
"depreciation": 1360469,
"expenses": 15714503,
"income_tax": 2360992,
"marketing_expense": 2023054,
"net_income": 9302970,
"net_profit": 6941978,
"operational_expense": 10369089,
"product_revenue": 5275120,
"quarter": 1,
"rd_expense": 2019061,
"revenue": 25017473,
"salaries_expense": 5200362,
"service_revenue": 19742353
},
{
"depreciation": 1302618,
"expenses": 16203893,
"income_tax": 2813035,
"marketing_expense": 1663773,
"net_income": 9706022,
"net_profit": 6892987,
"operational_expense": 10275057,
"product_revenue": 6854657,
"quarter": 2,
"rd_expense": 2386204,
"revenue": 25909915,
"salaries_expense": 7147000,
"service_revenue": 19055258
},
{
"depreciation": 1127315,
"expenses": 16708525,
"income_tax": 2440305,
"marketing_expense": 2346623,
"net_income": 10125668,
"net_profit": 7685363,
"operational_expense": 11151212,
"product_revenue": 9469196,
"quarter": 3,
"rd_expense": 2295943,
"revenue": 26834193,
"salaries_expense": 7903096,
"service_revenue": 17364997
},
{
"depreciation": 1240510,
"expenses": 17228872,
"income_tax": 3085935,
"marketing_expense": 2638508,
"net_income": 10562571,
"net_profit": 7476636,
"operational_expense": 10511909,
"product_revenue": 7150925,
"quarter": 4,
"rd_expense": 3354882,
"revenue": 27791443,
"salaries_expense": 7240942,
"service_revenue": 20640518
}
],
"market_conditions": {
"gdp_growth": [
0.05599758784571739,
0.04823466999568655,
0.06447688005662172,
0.057382457922509726
],
"inflation_rate": [
0.002625380259057634,
0.009208918772121565,
0.008438762941610483,
0.008506515837267529
],
"interest_rate": [
0.015419188747323884,
0.012202594285009766,
0.012726768632133685,
0.016439273715558783
],
"year": 1999
},
"random_event": null,
"year": 1999
},
{
"advertising_kpis": [
{
"average_project_size": 58068,
"billable_hours_per_employee": 93,
"client_concentration": 0.37,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.66,
"gross_billings": 53055184,
"net_revenue": 40898720,
"new_client_acquisition": 2,
"organic_growth": 0.1,
"quarter": 1,
"revenue_per_employee": 705150
},
{
"average_project_size": 119163,
"billable_hours_per_employee": 84,
"client_concentration": 0.2,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.76,
"gross_billings": 48638267,
"net_revenue": 42112378,
"new_client_acquisition": 2,
"organic_growth": 0.09,
"quarter": 2,
"revenue_per_employee": 726075
},
{
"average_project_size": 71686,
"billable_hours_per_employee": 144,
"client_concentration": 0.24,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.72,
"gross_billings": 51798101,
"net_revenue": 43362051,
"new_client_acquisition": 2,
"organic_growth": 0.12,
"quarter": 3,
"revenue_per_employee": 747622
},
{
"average_project_size": 186873,
"billable_hours_per_employee": 119,
"client_concentration": 0.18,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.75,
"gross_billings": 57624141,
"net_revenue": 44648808,
"new_client_acquisition": 5,
"organic_growth": 0.07,
"quarter": 4,
"revenue_per_employee": 769807
}
],
"balance_sheet": [
{
"assets": 60734938,
"current_assets": 18706459,
"current_liabilities": 18105274,
"equity": 40132233,
"fixed_assets": 42028479,
"liabilities": 30703365,
"long_term_liabilities": 12598091,
"quarter": 1
},
{
"assets": 62810105,
"current_assets": 23175018,
"current_liabilities": 12964765,
"equity": 42497305,
"fixed_assets": 39635087,
"liabilities": 31008897,
"long_term_liabilities": 18044132,
"quarter": 2
},
{
"assets": 64956176,
"current_assets": 25587688,
"current_liabilities": 14323559,
"equity": 43858862,
"fixed_assets": 39368488,
"liabilities": 31317470,
"long_term_liabilities": 16993911,
"quarter": 3
},
{
"assets": 67175573,
"current_assets": 20778628,
"current_liabilities": 15026989,
"equity": 46912841,
"fixed_assets": 46396945,
"liabilities": 31629113,
"long_term_liabilities": 16602124,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -16574,
"financing_cash_flow": -5131,
"investing_cash_flow": -208704,
"net_cash_flow": 12025912,
"operating_cash_flow": 12570363,
"quarter": 1
},
{
"change_in_working_capital": 20400,
"financing_cash_flow": -182951,
"investing_cash_flow": -189693,
"net_cash_flow": 13056772,
"operating_cash_flow": 13344316,
"quarter": 2
},
{
"change_in_working_capital": -85541,
"financing_cash_flow": 16159,
"investing_cash_flow": -463749,
"net_cash_flow": 12237142,
"operating_cash_flow": 12551787,
"quarter": 3
},
{
"change_in_working_capital": -7735,
"financing_cash_flow": 77724,
"investing_cash_flow": -377807,
"net_cash_flow": 12849447,
"operating_cash_flow": 13229898,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6733969169442472,
"current_ratio": 1.0332049655807474,
"debt_to_equity_ratio": 0.7650549870972791,
"profit_margin": 0.24696763126083163,
"quarter": 1,
"return_on_assets": 0.1663072414760677,
"return_on_equity": 0.2516844751698716
},
{
"asset_turnover_ratio": 0.670471383545689,
"current_ratio": 1.787538609454163,
"debt_to_equity_ratio": 0.729667375378274,
"profit_margin": 0.25398938525865244,
"quarter": 2,
"return_on_assets": 0.17029261454028774,
"return_on_equity": 0.2516888306211417
},
{
"asset_turnover_ratio": 0.6675585551711049,
"current_ratio": 1.7864057389647363,
"debt_to_equity_ratio": 0.714051130647211,
"profit_margin": 0.23569355610047135,
"quarter": 3,
"return_on_assets": 0.15733924977357042,
"return_on_equity": 0.23302373873722487
},
{
"asset_turnover_ratio": 0.664658387059832,
"current_ratio": 1.382753923623688,
"debt_to_equity_ratio": 0.6742101379023283,
"profit_margin": 0.25457300002275535,
"quarter": 4,
"return_on_assets": 0.16920407958410716,
"return_on_equity": 0.24228720234615508
}
],
"income_statement": [
{
"depreciation": 2469703,
"expenses": 27557968,
"income_tax": 3240092,
"marketing_expense": 4190642,
"net_income": 13340752,
"net_profit": 10100660,
"operational_expense": 15034579,
"product_revenue": 14427959,
"quarter": 1,
"rd_expense": 3635175,
"revenue": 40898720,
"salaries_expense": 9935660,
"service_revenue": 26470761
},
{
"depreciation": 2648219,
"expenses": 28237533,
"income_tax": 3178748,
"marketing_expense": 3351426,
"net_income": 13874845,
"net_profit": 10696097,
"operational_expense": 15650198,
"product_revenue": 15896656,
"quarter": 2,
"rd_expense": 5224345,
"revenue": 42112378,
"salaries_expense": 8537149,
"service_revenue": 26215722
},
{
"depreciation": 2331631,
"expenses": 28933856,
"income_tax": 4208039,
"marketing_expense": 4159767,
"net_income": 14428195,
"net_profit": 10220156,
"operational_expense": 19411479,
"product_revenue": 17012231,
"quarter": 3,
"rd_expense": 5141139,
"revenue": 43362051,
"salaries_expense": 10415460,
"service_revenue": 26349820
},
{
"depreciation": 1863517,
"expenses": 29647350,
"income_tax": 3635077,
"marketing_expense": 2994288,
"net_income": 15001458,
"net_profit": 11366381,
"operational_expense": 17098670,
"product_revenue": 15975454,
"quarter": 4,
"rd_expense": 5155495,
"revenue": 44648808,
"salaries_expense": 12936404,
"service_revenue": 28673354
}
],
"market_conditions": {
"gdp_growth": [
0.04823287793599692,
0.03770162884768775,
0.036888909815601785,
0.04046505054547468
],
"inflation_rate": [
0.008018634317343237,
0.004875631719891588,
0.005862445282712563,
0.005566052908036717
],
"interest_rate": [
0.012536534891411232,
0.014579400298521011,
0.01752148105510108,
0.01560494848314142
],
"year": 2000
},
"random_event": null,
"year": 2000
},
{
"advertising_kpis": [
{
"average_project_size": 196684,
"billable_hours_per_employee": 93,
"client_concentration": 0.18,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.7,
"gross_billings": 56195066,
"net_revenue": 45902695,
"new_client_acquisition": 4,
"organic_growth": 0.01,
"quarter": 1,
"revenue_per_employee": 791426
},
{
"average_project_size": 104295,
"billable_hours_per_employee": 97,
"client_concentration": 0.39,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.66,
"gross_billings": 53224497,
"net_revenue": 46479440,
"new_client_acquisition": 3,
"organic_growth": -0.04,
"quarter": 2,
"revenue_per_employee": 801370
},
{
"average_project_size": 140633,
"billable_hours_per_employee": 116,
"client_concentration": 0.37,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.77,
"gross_billings": 53370629,
"net_revenue": 47063431,
"new_client_acquisition": 4,
"organic_growth": 0.02,
"quarter": 3,
"revenue_per_employee": 811438
},
{
"average_project_size": 164059,
"billable_hours_per_employee": 88,
"client_concentration": 0.28,
"client_retention_rate": 0.9,
"employee_utilization_rate": 0.68,
"gross_billings": 53818351,
"net_revenue": 47654760,
"new_client_acquisition": 2,
"organic_growth": 0.04,
"quarter": 4,
"revenue_per_employee": 821634
}
],
"balance_sheet": [
{
"assets": 64253328,
"current_assets": 26616181,
"current_liabilities": 17290844,
"equity": 37851574,
"fixed_assets": 37637147,
"liabilities": 35403183,
"long_term_liabilities": 18112339,
"quarter": 1
},
{
"assets": 65495451,
"current_assets": 30988631,
"current_liabilities": 19331401,
"equity": 38081466,
"fixed_assets": 34506820,
"liabilities": 36289575,
"long_term_liabilities": 16958174,
"quarter": 2
},
{
"assets": 66761587,
"current_assets": 23045343,
"current_liabilities": 17807740,
"equity": 37549198,
"fixed_assets": 43716244,
"liabilities": 37198161,
"long_term_liabilities": 19390421,
"quarter": 3
},
{
"assets": 68052199,
"current_assets": 29587183,
"current_liabilities": 22127865,
"equity": 38674137,
"fixed_assets": 38465016,
"liabilities": 38129495,
"long_term_liabilities": 16001630,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 49614,
"financing_cash_flow": -151634,
"investing_cash_flow": -262740,
"net_cash_flow": 11428814,
"operating_cash_flow": 11837754,
"quarter": 1
},
{
"change_in_working_capital": 38389,
"financing_cash_flow": -183407,
"investing_cash_flow": -343940,
"net_cash_flow": 10784756,
"operating_cash_flow": 11372813,
"quarter": 2
},
{
"change_in_working_capital": -34181,
"financing_cash_flow": -58874,
"investing_cash_flow": -353531,
"net_cash_flow": 10825999,
"operating_cash_flow": 11414067,
"quarter": 3
},
{
"change_in_working_capital": 74251,
"financing_cash_flow": -34396,
"investing_cash_flow": -390019,
"net_cash_flow": 11795966,
"operating_cash_flow": 12185970,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7144018283379812,
"current_ratio": 1.5393222563340458,
"debt_to_equity_ratio": 0.9353160056170979,
"profit_margin": 0.19609805045215756,
"quarter": 1,
"return_on_assets": 0.14009280577653502,
"return_on_equity": 0.23780857831698096
},
{
"asset_turnover_ratio": 0.7096590570847432,
"current_ratio": 1.6030204432674073,
"debt_to_equity_ratio": 0.9529458503514544,
"profit_margin": 0.19095733511419244,
"quarter": 2,
"return_on_assets": 0.13551460238055313,
"return_on_equity": 0.23306849583994482
},
{
"asset_turnover_ratio": 0.7049477568590453,
"current_ratio": 1.294119467153047,
"debt_to_equity_ratio": 0.9906512783575298,
"profit_margin": 0.1696810417413044,
"quarter": 3,
"return_on_assets": 0.11961626975703858,
"return_on_equity": 0.21267490187140614
},
{
"asset_turnover_ratio": 0.7002677459401422,
"current_ratio": 1.3371006647048869,
"debt_to_equity_ratio": 0.985917151816471,
"profit_margin": 0.1836423685692678,
"quarter": 4,
"return_on_assets": 0.12859882749710996,
"return_on_equity": 0.22628644564195446
}
],
"income_statement": [
{
"depreciation": 2836325,
"expenses": 34632239,
"income_tax": 2269027,
"marketing_expense": 6529639,
"net_income": 11270456,
"net_profit": 9001429,
"operational_expense": 20840631,
"product_revenue": 17064526,
"quarter": 1,
"rd_expense": 4923450,
"revenue": 45902695,
"salaries_expense": 14989594,
"service_revenue": 28838169
},
{
"depreciation": 2497223,
"expenses": 35199479,
"income_tax": 2404371,
"marketing_expense": 4567010,
"net_income": 11279961,
"net_profit": 8875590,
"operational_expense": 20137388,
"product_revenue": 17668662,
"quarter": 2,
"rd_expense": 5300171,
"revenue": 46479440,
"salaries_expense": 14140354,
"service_revenue": 28810778
},
{
"depreciation": 3428295,
"expenses": 35776011,
"income_tax": 3301648,
"marketing_expense": 6008293,
"net_income": 11287420,
"net_profit": 7985772,
"operational_expense": 22366790,
"product_revenue": 12659379,
"quarter": 3,
"rd_expense": 5376771,
"revenue": 47063431,
"salaries_expense": 11221861,
"service_revenue": 34404052
},
{
"depreciation": 3434537,
"expenses": 36361985,
"income_tax": 2541342,
"marketing_expense": 3898625,
"net_income": 11292775,
"net_profit": 8751433,
"operational_expense": 20812916,
"product_revenue": 9739332,
"quarter": 4,
"rd_expense": 5866649,
"revenue": 47654760,
"salaries_expense": 16510437,
"service_revenue": 37915428
}
],
"market_conditions": {
"gdp_growth": [
0.03189163996818052,
0.049855767828188534,
0.04052020533315408,
0.03476236210044098
],
"inflation_rate": [
0.013252212374829594,
0.006944851701789095,
0.0068491599892671305,
0.010627917694355168
],
"interest_rate": [
0.012632895884976696,
0.012002850180217184,
0.012713404156858898,
0.017648047780781207
],
"year": 2001
},
"random_event": null,
"year": 2001
},
{
"advertising_kpis": [
{
"average_project_size": 170655,
"billable_hours_per_employee": 99,
"client_concentration": 0.26,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.74,
"gross_billings": 73322677,
"net_revenue": 64803146,
"new_client_acquisition": 4,
"organic_growth": 0.01,
"quarter": 1,
"revenue_per_employee": 1117296
},
{
"average_project_size": 70838,
"billable_hours_per_employee": 81,
"client_concentration": 0.35,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.61,
"gross_billings": 78455350,
"net_revenue": 67608882,
"new_client_acquisition": 1,
"organic_growth": 0.01,
"quarter": 2,
"revenue_per_employee": 1165670
},
{
"average_project_size": 127902,
"billable_hours_per_employee": 154,
"client_concentration": 0.38,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.65,
"gross_billings": 91303391,
"net_revenue": 70536097,
"new_client_acquisition": 4,
"organic_growth": 0,
"quarter": 3,
"revenue_per_employee": 1216140
},
{
"average_project_size": 80279,
"billable_hours_per_employee": 109,
"client_concentration": 0.2,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.67,
"gross_billings": 83464435,
"net_revenue": 73590050,
"new_client_acquisition": 4,
"organic_growth": 0.06,
"quarter": 4,
"revenue_per_employee": 1268794
}
],
"balance_sheet": [
{
"assets": 83246651,
"current_assets": 28835706,
"current_liabilities": 17028901,
"equity": 59391160,
"fixed_assets": 54410945,
"liabilities": 33762627,
"long_term_liabilities": 16733726,
"quarter": 1
},
{
"assets": 85167827,
"current_assets": 36533241,
"current_liabilities": 18046396,
"equity": 60998934,
"fixed_assets": 48634586,
"liabilities": 34304213,
"long_term_liabilities": 16257817,
"quarter": 2
},
{
"assets": 87133341,
"current_assets": 27686929,
"current_liabilities": 14043986,
"equity": 63144285,
"fixed_assets": 59446412,
"liabilities": 34854486,
"long_term_liabilities": 20810500,
"quarter": 3
},
{
"assets": 89144215,
"current_assets": 43280762,
"current_liabilities": 18349114,
"equity": 64677492,
"fixed_assets": 45863453,
"liabilities": 35413586,
"long_term_liabilities": 17064472,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -26152,
"financing_cash_flow": -40775,
"investing_cash_flow": -115282,
"net_cash_flow": 14386182,
"operating_cash_flow": 14459329,
"quarter": 1
},
{
"change_in_working_capital": -54192,
"financing_cash_flow": 8054,
"investing_cash_flow": -291882,
"net_cash_flow": 13324355,
"operating_cash_flow": 13483655,
"quarter": 2
},
{
"change_in_working_capital": 15059,
"financing_cash_flow": -106198,
"investing_cash_flow": -399384,
"net_cash_flow": 15011212,
"operating_cash_flow": 15066511,
"quarter": 3
},
{
"change_in_working_capital": -40254,
"financing_cash_flow": -82208,
"investing_cash_flow": -226176,
"net_cash_flow": 15238528,
"operating_cash_flow": 15373059,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7784474837312074,
"current_ratio": 1.6933392237115008,
"debt_to_equity_ratio": 0.568478995864031,
"profit_margin": 0.152880478981684,
"quarter": 1,
"return_on_assets": 0.11900942417491366,
"return_on_equity": 0.16681162651142023
},
{
"asset_turnover_ratio": 0.7938312433402815,
"current_ratio": 2.0244064798312085,
"debt_to_equity_ratio": 0.5623739752566823,
"profit_margin": 0.1499110723351408,
"quarter": 2,
"return_on_assets": 0.11900409294227972,
"return_on_equity": 0.1661556905240344
},
{
"asset_turnover_ratio": 0.8095190221157709,
"current_ratio": 1.9714437909579232,
"debt_to_equity_ratio": 0.5519816401436805,
"profit_margin": 0.1540407034429478,
"quarter": 3,
"return_on_assets": 0.12469887961716056,
"return_on_equity": 0.17207305459235148
},
{
"asset_turnover_ratio": 0.8255168324719669,
"current_ratio": 2.3587385200179147,
"debt_to_equity_ratio": 0.5475411136844948,
"profit_margin": 0.14875466180550223,
"quarter": 4,
"return_on_assets": 0.12279947722911688,
"return_on_equity": 0.1692530532878424
}
],
"income_statement": [
{
"depreciation": 4552193,
"expenses": 51576124,
"income_tax": 3319886,
"marketing_expense": 8299912,
"net_income": 13227022,
"net_profit": 9907136,
"operational_expense": 29529147,
"product_revenue": 13671324,
"quarter": 1,
"rd_expense": 8786108,
"revenue": 64803146,
"salaries_expense": 16092386,
"service_revenue": 51131822
},
{
"depreciation": 3348335,
"expenses": 53624212,
"income_tax": 3849350,
"marketing_expense": 6379076,
"net_income": 13984670,
"net_profit": 10135320,
"operational_expense": 32041867,
"product_revenue": 23737472,
"quarter": 2,
"rd_expense": 8741320,
"revenue": 67608882,
"salaries_expense": 22029883,
"service_revenue": 43871410
},
{
"depreciation": 4201081,
"expenses": 55753629,
"income_tax": 3917038,
"marketing_expense": 9439757,
"net_income": 14782468,
"net_profit": 10865430,
"operational_expense": 38080890,
"product_revenue": 27528559,
"quarter": 3,
"rd_expense": 9880976,
"revenue": 70536097,
"salaries_expense": 17903278,
"service_revenue": 43007538
},
{
"depreciation": 4426196,
"expenses": 57967606,
"income_tax": 4675581,
"marketing_expense": 8649417,
"net_income": 15622444,
"net_profit": 10946863,
"operational_expense": 31941743,
"product_revenue": 17443609,
"quarter": 4,
"rd_expense": 7946324,
"revenue": 73590050,
"salaries_expense": 27224028,
"service_revenue": 56146441
}
],
"market_conditions": {
"gdp_growth": [
0.028223002226570953,
0.04469743841461069,
0.029603581307526557,
0.03235224189970812
],
"inflation_rate": [
0.005176871728189609,
0.005544805685519281,
0.004951455574859305,
0.006603125906789623
],
"interest_rate": [
0.01558285455836924,
0.0155294094170734,
0.01690676223043723,
0.012580949649748511
],
"year": 2002
},
"random_event": null,
"year": 2002
},
{
"advertising_kpis": [
{
"average_project_size": 99623,
"billable_hours_per_employee": 116,
"client_concentration": 0.21,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.65,
"gross_billings": 97793618,
"net_revenue": 84430643,
"new_client_acquisition": 3,
"organic_growth": -0.02,
"quarter": 1,
"revenue_per_employee": 1455701
},
{
"average_project_size": 156145,
"billable_hours_per_employee": 107,
"client_concentration": 0.4,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.71,
"gross_billings": 103018252,
"net_revenue": 87461890,
"new_client_acquisition": 1,
"organic_growth": 0.15,
"quarter": 2,
"revenue_per_employee": 1507964
},
{
"average_project_size": 107923,
"billable_hours_per_employee": 142,
"client_concentration": 0.19,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.66,
"gross_billings": 112173237,
"net_revenue": 90601967,
"new_client_acquisition": 3,
"organic_growth": -0.03,
"quarter": 3,
"revenue_per_employee": 1562103
},
{
"average_project_size": 55622,
"billable_hours_per_employee": 107,
"client_concentration": 0.23,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.69,
"gross_billings": 111313232,
"net_revenue": 93854779,
"new_client_acquisition": 3,
"organic_growth": 0.14,
"quarter": 4,
"revenue_per_employee": 1618186
}
],
"balance_sheet": [
{
"assets": 108212499,
"current_assets": 36470202,
"current_liabilities": 38633679,
"equity": 56703662,
"fixed_assets": 71742297,
"liabilities": 64680940,
"long_term_liabilities": 26047261,
"quarter": 1
},
{
"assets": 110011665,
"current_assets": 53051926,
"current_liabilities": 29485487,
"equity": 57581031,
"fixed_assets": 56959739,
"liabilities": 66276053,
"long_term_liabilities": 36790566,
"quarter": 2
},
{
"assets": 111840744,
"current_assets": 44922463,
"current_liabilities": 30074083,
"equity": 57653311,
"fixed_assets": 66918281,
"liabilities": 67910504,
"long_term_liabilities": 37836421,
"quarter": 3
},
{
"assets": 113700233,
"current_assets": 48319372,
"current_liabilities": 37177528,
"equity": 59827088,
"fixed_assets": 65380861,
"liabilities": 69585262,
"long_term_liabilities": 32407734,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 46392,
"financing_cash_flow": -10797,
"investing_cash_flow": -108069,
"net_cash_flow": 18355919,
"operating_cash_flow": 18787349,
"quarter": 1
},
{
"change_in_working_capital": 37200,
"financing_cash_flow": 61123,
"investing_cash_flow": -354247,
"net_cash_flow": 19780314,
"operating_cash_flow": 20392321,
"quarter": 2
},
{
"change_in_working_capital": 6600,
"financing_cash_flow": -146595,
"investing_cash_flow": -172110,
"net_cash_flow": 17632164,
"operating_cash_flow": 17995760,
"quarter": 3
},
{
"change_in_working_capital": -70045,
"financing_cash_flow": 194167,
"investing_cash_flow": -254557,
"net_cash_flow": 20331799,
"operating_cash_flow": 20406009,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7802300453296065,
"current_ratio": 0.9440002335785831,
"debt_to_equity_ratio": 1.1406836475570132,
"profit_margin": 0.15601092840190736,
"quarter": 1,
"return_on_assets": 0.12172441373893417,
"return_on_equity": 0.23229721918136434
},
{
"asset_turnover_ratio": 0.7950237822507277,
"current_ratio": 1.7992555456180865,
"debt_to_equity_ratio": 1.1510049724535152,
"profit_margin": 0.1583023074392744,
"quarter": 2,
"return_on_assets": 0.12585409919938945,
"return_on_equity": 0.24045104367790845
},
{
"asset_turnover_ratio": 0.8100980354708656,
"current_ratio": 1.4937267746451321,
"debt_to_equity_ratio": 1.177911603376951,
"profit_margin": 0.15146548639501392,
"quarter": 3,
"return_on_assets": 0.1227018929702399,
"return_on_equity": 0.23802745691396632
},
{
"asset_turnover_ratio": 0.82545810614126,
"current_ratio": 1.299692975821308,
"debt_to_equity_ratio": 1.1631062838960171,
"profit_margin": 0.16740881143622957,
"quarter": 4,
"return_on_assets": 0.1381889604395094,
"return_on_equity": 0.26262546824943245
}
],
"income_statement": [
{
"depreciation": 5615246,
"expenses": 65829239,
"income_tax": 5429301,
"marketing_expense": 7788239,
"net_income": 18601404,
"net_profit": 13172103,
"operational_expense": 37563925,
"product_revenue": 32221982,
"quarter": 1,
"rd_expense": 13106115,
"revenue": 84430643,
"salaries_expense": 27621296,
"service_revenue": 52208661
},
{
"depreciation": 6546902,
"expenses": 68447673,
"income_tax": 5168798,
"marketing_expense": 8191148,
"net_income": 19014217,
"net_profit": 13845419,
"operational_expense": 38483645,
"product_revenue": 19428747,
"quarter": 2,
"rd_expense": 7683199,
"revenue": 87461890,
"salaries_expense": 24437303,
"service_revenue": 68033143
},
{
"depreciation": 4272689,
"expenses": 71170259,
"income_tax": 5708637,
"marketing_expense": 12065060,
"net_income": 19431708,
"net_profit": 13723071,
"operational_expense": 38079139,
"product_revenue": 19763202,
"quarter": 3,
"rd_expense": 12658463,
"revenue": 90601967,
"salaries_expense": 25631000,
"service_revenue": 70838765
},
{
"depreciation": 4693892,
"expenses": 74001139,
"income_tax": 4141523,
"marketing_expense": 14038333,
"net_income": 19853640,
"net_profit": 15712117,
"operational_expense": 38926652,
"product_revenue": 31296297,
"quarter": 4,
"rd_expense": 10657657,
"revenue": 93854779,
"salaries_expense": 29019921,
"service_revenue": 62558482
}
],
"market_conditions": {
"gdp_growth": [
0.05234618700334942,
0.035579497468861465,
0.05061391258166227,
0.05118562911537595
],
"inflation_rate": [
0.0052701638041766,
0.004238409576818927,
0.009084805663272025,
0.006019801126555898
],
"interest_rate": [
0.017869299491585236,
0.01532792128333113,
0.01661449448583637,
0.02183830071071765
],
"year": 2003
},
"random_event": null,
"year": 2003
}
] |
{
"advertising_type": "Event Marketing",
"financial_health": "Distressed",
"founding_year": 1994,
"industry": "Advertising",
"location": "Toddborough",
"name": "Serrano-Robinson",
"num_employees": 88,
"region": "Europe",
"revenue_size": "Medium",
"website": "www.serrano-robinson.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 151828,
"billable_hours_per_employee": 92,
"client_concentration": 0.33,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.67,
"gross_billings": 15139852,
"net_revenue": 12095665,
"new_client_acquisition": 3,
"organic_growth": 0.08,
"quarter": 1,
"revenue_per_employee": 137451
},
{
"average_project_size": 192864,
"billable_hours_per_employee": 136,
"client_concentration": 0.14,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.67,
"gross_billings": 14803239,
"net_revenue": 12165080,
"new_client_acquisition": 1,
"organic_growth": 0.1,
"quarter": 2,
"revenue_per_employee": 138240
},
{
"average_project_size": 154222,
"billable_hours_per_employee": 81,
"client_concentration": 0.39,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.76,
"gross_billings": 15335972,
"net_revenue": 12234895,
"new_client_acquisition": 2,
"organic_growth": 0.07,
"quarter": 3,
"revenue_per_employee": 139033
},
{
"average_project_size": 156255,
"billable_hours_per_employee": 149,
"client_concentration": 0.24,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.62,
"gross_billings": 14461728,
"net_revenue": 12305110,
"new_client_acquisition": 1,
"organic_growth": 0.09,
"quarter": 4,
"revenue_per_employee": 139831
}
],
"balance_sheet": [
{
"assets": 15342106,
"current_assets": 5476571,
"current_liabilities": 4443701,
"equity": 9530673,
"fixed_assets": 9865535,
"liabilities": 9117342,
"long_term_liabilities": 4673641,
"quarter": 1
},
{
"assets": 15691958,
"current_assets": 5782902,
"current_liabilities": 4898218,
"equity": 9596082,
"fixed_assets": 9909056,
"liabilities": 9360913,
"long_term_liabilities": 4462695,
"quarter": 2
},
{
"assets": 16049788,
"current_assets": 5102232,
"current_liabilities": 4288682,
"equity": 9459411,
"fixed_assets": 10947556,
"liabilities": 9610992,
"long_term_liabilities": 5322310,
"quarter": 3
},
{
"assets": 16415778,
"current_assets": 7831239,
"current_liabilities": 5245093,
"equity": 9573856,
"fixed_assets": 8584539,
"liabilities": 9867752,
"long_term_liabilities": 4622659,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -72320,
"financing_cash_flow": 199822,
"investing_cash_flow": -184532,
"net_cash_flow": 3839883,
"operating_cash_flow": 3915585,
"quarter": 1
},
{
"change_in_working_capital": 86539,
"financing_cash_flow": -39021,
"investing_cash_flow": -175209,
"net_cash_flow": 3288151,
"operating_cash_flow": 3705938,
"quarter": 2
},
{
"change_in_working_capital": 13950,
"financing_cash_flow": -72327,
"investing_cash_flow": -338094,
"net_cash_flow": 3179404,
"operating_cash_flow": 3456340,
"quarter": 3
},
{
"change_in_working_capital": -72643,
"financing_cash_flow": -172399,
"investing_cash_flow": -367986,
"net_cash_flow": 3412366,
"operating_cash_flow": 3806064,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.788396651672202,
"current_ratio": 1.2324346305028173,
"debt_to_equity_ratio": 0.9566314991606574,
"profit_margin": 0.27331353836271094,
"quarter": 1,
"return_on_assets": 0.21547947850184324,
"return_on_equity": 0.34687046759447104
},
{
"asset_turnover_ratio": 0.7752429620318892,
"current_ratio": 1.180613439418172,
"debt_to_equity_ratio": 0.9754932273400748,
"profit_margin": 0.26839420702535455,
"quarter": 2,
"return_on_assets": 0.20807072004653593,
"return_on_equity": 0.34024688409290377
},
{
"asset_turnover_ratio": 0.7623088230199676,
"current_ratio": 1.1896969745017234,
"debt_to_equity_ratio": 1.0160243592333602,
"profit_margin": 0.24688524094403752,
"quarter": 3,
"return_on_assets": 0.18820279744505036,
"return_on_equity": 0.319323792993031
},
{
"asset_turnover_ratio": 0.7495904245293765,
"current_ratio": 1.4930600849212778,
"debt_to_equity_ratio": 1.0306977669185748,
"profit_margin": 0.24590028045259246,
"quarter": 4,
"return_on_assets": 0.18432449561635153,
"return_on_equity": 0.3160513381442127
}
],
"income_statement": [
{
"depreciation": 609676,
"expenses": 7828890,
"income_tax": 960866,
"marketing_expense": 805626,
"net_income": 4266775,
"net_profit": 3305909,
"operational_expense": 5054567,
"product_revenue": 2800425,
"quarter": 1,
"rd_expense": 1369534,
"revenue": 12095665,
"salaries_expense": 3447006,
"service_revenue": 9295240
},
{
"depreciation": 440901,
"expenses": 7927527,
"income_tax": 972516,
"marketing_expense": 927263,
"net_income": 4237553,
"net_profit": 3265037,
"operational_expense": 4802596,
"product_revenue": 3502024,
"quarter": 2,
"rd_expense": 945511,
"revenue": 12165080,
"salaries_expense": 3959695,
"service_revenue": 8663056
},
{
"depreciation": 435725,
"expenses": 8027406,
"income_tax": 1186874,
"marketing_expense": 1492239,
"net_income": 4207489,
"net_profit": 3020615,
"operational_expense": 5547549,
"product_revenue": 3782844,
"quarter": 3,
"rd_expense": 1539270,
"revenue": 12234895,
"salaries_expense": 2497757,
"service_revenue": 8452051
},
{
"depreciation": 780234,
"expenses": 8128545,
"income_tax": 1150735,
"marketing_expense": 1519832,
"net_income": 4176565,
"net_profit": 3025830,
"operational_expense": 5436123,
"product_revenue": 2957480,
"quarter": 4,
"rd_expense": 1299171,
"revenue": 12305110,
"salaries_expense": 3604270,
"service_revenue": 9347630
}
],
"market_conditions": {
"gdp_growth": [
0.027635918107077193,
0.01616623216909234,
0.01685825192382176,
0.023111297790521793
],
"inflation_rate": [
0.01939277249339864,
0.019353037843206876,
0.011244367662180252,
0.012934015752955776
],
"interest_rate": [
0.023216056130405942,
0.026807743703189675,
0.023008191518177137,
0.02293352565721979
],
"year": 1994
},
"random_event": null,
"year": 1994
},
{
"advertising_kpis": [
{
"average_project_size": 177979,
"billable_hours_per_employee": 156,
"client_concentration": 0.15,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.78,
"gross_billings": 13882387,
"net_revenue": 11169680,
"new_client_acquisition": 3,
"organic_growth": 0,
"quarter": 1,
"revenue_per_employee": 126928
},
{
"average_project_size": 118101,
"billable_hours_per_employee": 112,
"client_concentration": 0.36,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.79,
"gross_billings": 12361625,
"net_revenue": 11087597,
"new_client_acquisition": 5,
"organic_growth": -0.01,
"quarter": 2,
"revenue_per_employee": 125995
},
{
"average_project_size": 143754,
"billable_hours_per_employee": 82,
"client_concentration": 0.16,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.77,
"gross_billings": 13412492,
"net_revenue": 11006117,
"new_client_acquisition": 2,
"organic_growth": -0.04,
"quarter": 3,
"revenue_per_employee": 125070
},
{
"average_project_size": 96709,
"billable_hours_per_employee": 159,
"client_concentration": 0.16,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.65,
"gross_billings": 12110940,
"net_revenue": 10925236,
"new_client_acquisition": 1,
"organic_growth": 0.01,
"quarter": 4,
"revenue_per_employee": 124150
}
],
"balance_sheet": [
{
"assets": 15952519,
"current_assets": 7345149,
"current_liabilities": 3148444,
"equity": 11519276,
"fixed_assets": 8607370,
"liabilities": 6467711,
"long_term_liabilities": 3319267,
"quarter": 1
},
{
"assets": 16325304,
"current_assets": 6667690,
"current_liabilities": 2832464,
"equity": 11759379,
"fixed_assets": 9657614,
"liabilities": 6622441,
"long_term_liabilities": 3789977,
"quarter": 2
},
{
"assets": 16706801,
"current_assets": 5190859,
"current_liabilities": 3543840,
"equity": 11984854,
"fixed_assets": 11515942,
"liabilities": 6780873,
"long_term_liabilities": 3237033,
"quarter": 3
},
{
"assets": 17097214,
"current_assets": 8089105,
"current_liabilities": 3532010,
"equity": 12148310,
"fixed_assets": 9008109,
"liabilities": 6943096,
"long_term_liabilities": 3411086,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 61668,
"financing_cash_flow": 155836,
"investing_cash_flow": -462335,
"net_cash_flow": 2300537,
"operating_cash_flow": 2801188,
"quarter": 1
},
{
"change_in_working_capital": 2306,
"financing_cash_flow": -52340,
"investing_cash_flow": -183940,
"net_cash_flow": 1998202,
"operating_cash_flow": 2636245,
"quarter": 2
},
{
"change_in_working_capital": 62817,
"financing_cash_flow": 10188,
"investing_cash_flow": -246951,
"net_cash_flow": 2191223,
"operating_cash_flow": 2515847,
"quarter": 3
},
{
"change_in_working_capital": -33957,
"financing_cash_flow": -76310,
"investing_cash_flow": -231344,
"net_cash_flow": 2095468,
"operating_cash_flow": 2659840,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7001828363282313,
"current_ratio": 2.3329457344643894,
"debt_to_equity_ratio": 0.5614685332654586,
"profit_margin": 0.1821420130209639,
"quarter": 1,
"return_on_assets": 0.12753271129155214,
"return_on_equity": 0.17661422471342816
},
{
"asset_turnover_ratio": 0.6791663420172758,
"current_ratio": 2.3540246230843533,
"debt_to_equity_ratio": 0.563162476521932,
"profit_margin": 0.18547896356622628,
"quarter": 2,
"return_on_assets": 0.12597106920642948,
"return_on_equity": 0.17488304441926739
},
{
"asset_turnover_ratio": 0.6587806366999882,
"current_ratio": 1.464755463000587,
"debt_to_equity_ratio": 0.5657868673243746,
"profit_margin": 0.18707106239194077,
"quarter": 3,
"return_on_assets": 0.12323879359070597,
"return_on_equity": 0.1717939993261495
},
{
"asset_turnover_ratio": 0.639006799587348,
"current_ratio": 2.290227094487275,
"debt_to_equity_ratio": 0.5715277269019312,
"profit_margin": 0.18253079384280577,
"quarter": 4,
"return_on_assets": 0.11663841839962932,
"return_on_equity": 0.1641538617305617
}
],
"income_statement": [
{
"depreciation": 766720,
"expenses": 8327814,
"income_tax": 807398,
"marketing_expense": 1261916,
"net_income": 2841866,
"net_profit": 2034468,
"operational_expense": 4349139,
"product_revenue": 2904027,
"quarter": 1,
"rd_expense": 1279742,
"revenue": 11169680,
"salaries_expense": 3927031,
"service_revenue": 8265653
},
{
"depreciation": 579729,
"expenses": 8278012,
"income_tax": 753069,
"marketing_expense": 1244686,
"net_income": 2809585,
"net_profit": 2056516,
"operational_expense": 5538317,
"product_revenue": 2425147,
"quarter": 2,
"rd_expense": 895778,
"revenue": 11087597,
"salaries_expense": 3064364,
"service_revenue": 8662450
},
{
"depreciation": 456921,
"expenses": 8228509,
"income_tax": 718682,
"marketing_expense": 1262202,
"net_income": 2777608,
"net_profit": 2058926,
"operational_expense": 5704696,
"product_revenue": 4395600,
"quarter": 3,
"rd_expense": 1036551,
"revenue": 11006117,
"salaries_expense": 3572850,
"service_revenue": 6610517
},
{
"depreciation": 665648,
"expenses": 8179302,
"income_tax": 751742,
"marketing_expense": 1377428,
"net_income": 2745934,
"net_profit": 1994192,
"operational_expense": 4170739,
"product_revenue": 3643554,
"quarter": 4,
"rd_expense": 1128180,
"revenue": 10925236,
"salaries_expense": 2944978,
"service_revenue": 7281682
}
],
"market_conditions": {
"gdp_growth": [
0.008519240820340338,
0.013488446405794859,
0.008640587256746834,
0.017762533492250206
],
"inflation_rate": [
0.007449928485531594,
0.013884291367013558,
0.015312584491679649,
0.016667997642934466
],
"interest_rate": [
0.03689298645050873,
0.034560293137691794,
0.03199234691901121,
0.0271856179513717
],
"year": 1995
},
"random_event": null,
"year": 1995
},
{
"advertising_kpis": [
{
"average_project_size": 178152,
"billable_hours_per_employee": 158,
"client_concentration": 0.31,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.63,
"gross_billings": 11004993,
"net_revenue": 9842847,
"new_client_acquisition": 2,
"organic_growth": 0.07,
"quarter": 1,
"revenue_per_employee": 111851
},
{
"average_project_size": 102509,
"billable_hours_per_employee": 106,
"client_concentration": 0.1,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.64,
"gross_billings": 12781587,
"net_revenue": 10014538,
"new_client_acquisition": 4,
"organic_growth": -0.04,
"quarter": 2,
"revenue_per_employee": 113802
},
{
"average_project_size": 182601,
"billable_hours_per_employee": 105,
"client_concentration": 0.21,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.72,
"gross_billings": 11464734,
"net_revenue": 10189225,
"new_client_acquisition": 5,
"organic_growth": 0.14,
"quarter": 3,
"revenue_per_employee": 115787
},
{
"average_project_size": 177914,
"billable_hours_per_employee": 81,
"client_concentration": 0.2,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.78,
"gross_billings": 11641436,
"net_revenue": 10366958,
"new_client_acquisition": 3,
"organic_growth": 0.02,
"quarter": 4,
"revenue_per_employee": 117806
}
],
"balance_sheet": [
{
"assets": 13432063,
"current_assets": 6222442,
"current_liabilities": 2937351,
"equity": 8745665,
"fixed_assets": 7209621,
"liabilities": 7292075,
"long_term_liabilities": 4354724,
"quarter": 1
},
{
"assets": 13606679,
"current_assets": 6292743,
"current_liabilities": 4038193,
"equity": 8771463,
"fixed_assets": 7313936,
"liabilities": 7423731,
"long_term_liabilities": 3385538,
"quarter": 2
},
{
"assets": 13783566,
"current_assets": 4903438,
"current_liabilities": 4126002,
"equity": 9034060,
"fixed_assets": 8880128,
"liabilities": 7557764,
"long_term_liabilities": 3431762,
"quarter": 3
},
{
"assets": 13962752,
"current_assets": 5010271,
"current_liabilities": 4162892,
"equity": 9158868,
"fixed_assets": 8952481,
"liabilities": 7694217,
"long_term_liabilities": 3531325,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 82841,
"financing_cash_flow": 143072,
"investing_cash_flow": -358960,
"net_cash_flow": 2997340,
"operating_cash_flow": 3147947,
"quarter": 1
},
{
"change_in_working_capital": 96533,
"financing_cash_flow": 112032,
"investing_cash_flow": -197675,
"net_cash_flow": 2941611,
"operating_cash_flow": 3187917,
"quarter": 2
},
{
"change_in_working_capital": -58884,
"financing_cash_flow": -154245,
"investing_cash_flow": -278199,
"net_cash_flow": 2792648,
"operating_cash_flow": 3343800,
"quarter": 3
},
{
"change_in_working_capital": -68610,
"financing_cash_flow": 189020,
"investing_cash_flow": -431216,
"net_cash_flow": 3082024,
"operating_cash_flow": 3504997,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7327874355562507,
"current_ratio": 2.1183855793876862,
"debt_to_equity_ratio": 0.8337930849169274,
"profit_margin": 0.2647279796180922,
"quarter": 1,
"return_on_assets": 0.1939893373043292,
"return_on_equity": 0.2979392647671732
},
{
"asset_turnover_ratio": 0.7360016356673073,
"current_ratio": 1.5583066485430488,
"debt_to_equity_ratio": 0.8463503750742607,
"profit_margin": 0.258475727986653,
"quarter": 2,
"return_on_assets": 0.19023855857847458,
"return_on_equity": 0.29510641497319207
},
{
"asset_turnover_ratio": 0.739229964147159,
"current_ratio": 1.1884235635368088,
"debt_to_equity_ratio": 0.8365855440411066,
"profit_margin": 0.275610559193658,
"quarter": 3,
"return_on_assets": 0.20373958379130624,
"return_on_equity": 0.31085226354485135
},
{
"asset_turnover_ratio": 0.7424724008562209,
"current_ratio": 1.2035553648761486,
"debt_to_equity_ratio": 0.8400838400553431,
"profit_margin": 0.2788024220798425,
"quarter": 4,
"return_on_assets": 0.20700310368615013,
"return_on_equity": 0.31557753643790915
}
],
"income_statement": [
{
"depreciation": 542270,
"expenses": 6430712,
"income_tax": 806458,
"marketing_expense": 942706,
"net_income": 3412135,
"net_profit": 2605677,
"operational_expense": 3639018,
"product_revenue": 2846218,
"quarter": 1,
"rd_expense": 988484,
"revenue": 9842847,
"salaries_expense": 2384244,
"service_revenue": 6996629
},
{
"depreciation": 599402,
"expenses": 6519321,
"income_tax": 906702,
"marketing_expense": 872783,
"net_income": 3495217,
"net_profit": 2588515,
"operational_expense": 3731480,
"product_revenue": 2212918,
"quarter": 2,
"rd_expense": 828525,
"revenue": 10014538,
"salaries_expense": 2814439,
"service_revenue": 7801620
},
{
"depreciation": 535542,
"expenses": 6609152,
"income_tax": 771815,
"marketing_expense": 1193453,
"net_income": 3580073,
"net_profit": 2808258,
"operational_expense": 3808700,
"product_revenue": 3592226,
"quarter": 3,
"rd_expense": 1168639,
"revenue": 10189225,
"salaries_expense": 2915818,
"service_revenue": 6596999
},
{
"depreciation": 614664,
"expenses": 6700220,
"income_tax": 776405,
"marketing_expense": 705761,
"net_income": 3666738,
"net_profit": 2890333,
"operational_expense": 4620748,
"product_revenue": 2817368,
"quarter": 4,
"rd_expense": 1101178,
"revenue": 10366958,
"salaries_expense": 2016461,
"service_revenue": 7549590
}
],
"market_conditions": {
"gdp_growth": [
0.02715120566267651,
0.020112243562292294,
0.03668191713677126,
0.02745840696921265
],
"inflation_rate": [
0.014585961077944866,
0.015528669354461186,
0.017508498754804244,
0.015435445310954756
],
"interest_rate": [
0.033858742868326894,
0.03406880213671616,
0.03519108336914406,
0.03386708102007554
],
"year": 1996
},
"random_event": null,
"year": 1996
},
{
"advertising_kpis": [
{
"average_project_size": 81029,
"billable_hours_per_employee": 107,
"client_concentration": 0.28,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.78,
"gross_billings": 8825719,
"net_revenue": 7572584,
"new_client_acquisition": 3,
"organic_growth": 0.02,
"quarter": 1,
"revenue_per_employee": 86052
},
{
"average_project_size": 95397,
"billable_hours_per_employee": 99,
"client_concentration": 0.38,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.78,
"gross_billings": 9051688,
"net_revenue": 7672313,
"new_client_acquisition": 4,
"organic_growth": 0.1,
"quarter": 2,
"revenue_per_employee": 87185
},
{
"average_project_size": 133580,
"billable_hours_per_employee": 95,
"client_concentration": 0.15,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.75,
"gross_billings": 9757730,
"net_revenue": 7773356,
"new_client_acquisition": 4,
"organic_growth": 0.06,
"quarter": 3,
"revenue_per_employee": 88334
},
{
"average_project_size": 76925,
"billable_hours_per_employee": 83,
"client_concentration": 0.34,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.71,
"gross_billings": 8771540,
"net_revenue": 7875729,
"new_client_acquisition": 4,
"organic_growth": 0.03,
"quarter": 4,
"revenue_per_employee": 89497
}
],
"balance_sheet": [
{
"assets": 9469581,
"current_assets": 4168591,
"current_liabilities": 2247998,
"equity": 7027549,
"fixed_assets": 5300990,
"liabilities": 4442333,
"long_term_liabilities": 2194335,
"quarter": 1
},
{
"assets": 9747376,
"current_assets": 3342436,
"current_liabilities": 2351543,
"equity": 7169855,
"fixed_assets": 6404940,
"liabilities": 4511422,
"long_term_liabilities": 2159879,
"quarter": 2
},
{
"assets": 10033320,
"current_assets": 4021828,
"current_liabilities": 2494037,
"equity": 7320826,
"fixed_assets": 6011492,
"liabilities": 4581585,
"long_term_liabilities": 2087548,
"quarter": 3
},
{
"assets": 10327652,
"current_assets": 3646657,
"current_liabilities": 2339356,
"equity": 7776205,
"fixed_assets": 6680995,
"liabilities": 4652839,
"long_term_liabilities": 2313483,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -82212,
"financing_cash_flow": -114718,
"investing_cash_flow": -363976,
"net_cash_flow": 2217176,
"operating_cash_flow": 2387714,
"quarter": 1
},
{
"change_in_working_capital": 54128,
"financing_cash_flow": -191229,
"investing_cash_flow": -349964,
"net_cash_flow": 2208657,
"operating_cash_flow": 2307907,
"quarter": 2
},
{
"change_in_working_capital": -28383,
"financing_cash_flow": 167524,
"investing_cash_flow": -419694,
"net_cash_flow": 1956887,
"operating_cash_flow": 2163794,
"quarter": 3
},
{
"change_in_working_capital": -54209,
"financing_cash_flow": 86461,
"investing_cash_flow": -454450,
"net_cash_flow": 2018643,
"operating_cash_flow": 2513564,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7996746635357995,
"current_ratio": 1.8543570768301396,
"debt_to_equity_ratio": 0.6321312025003312,
"profit_margin": 0.26415038776724037,
"quarter": 1,
"return_on_assets": 0.2112343724606189,
"return_on_equity": 0.2846370761697997
},
{
"asset_turnover_ratio": 0.787115732480208,
"current_ratio": 1.4213799194826546,
"debt_to_equity_ratio": 0.6292208140889879,
"profit_margin": 0.2520623181040711,
"quarter": 2,
"return_on_assets": 0.1984022161451451,
"return_on_equity": 0.2697266541652516
},
{
"asset_turnover_ratio": 0.7747541192745772,
"current_ratio": 1.6125775199004666,
"debt_to_equity_ratio": 0.625828970665332,
"profit_margin": 0.24044839834943876,
"quarter": 3,
"return_on_assets": 0.18628838709420212,
"return_on_equity": 0.25531149080718485
},
{
"asset_turnover_ratio": 0.7625865976119257,
"current_ratio": 1.5588294385292363,
"debt_to_equity_ratio": 0.5983431506756831,
"profit_margin": 0.26681872878053575,
"quarter": 4,
"return_on_assets": 0.20347238655988795,
"return_on_equity": 0.2702336165263133
}
],
"income_statement": [
{
"depreciation": 387413,
"expenses": 5000472,
"income_tax": 571811,
"marketing_expense": 514143,
"net_income": 2572112,
"net_profit": 2000301,
"operational_expense": 2520066,
"product_revenue": 1917235,
"quarter": 1,
"rd_expense": 750317,
"revenue": 7572584,
"salaries_expense": 1560152,
"service_revenue": 5655349
},
{
"depreciation": 374006,
"expenses": 5061612,
"income_tax": 676800,
"marketing_expense": 1008069,
"net_income": 2610701,
"net_profit": 1933901,
"operational_expense": 2866461,
"product_revenue": 2252807,
"quarter": 2,
"rd_expense": 771641,
"revenue": 7672313,
"salaries_expense": 2351328,
"service_revenue": 5419506
},
{
"depreciation": 294703,
"expenses": 5123500,
"income_tax": 780765,
"marketing_expense": 955760,
"net_income": 2649856,
"net_profit": 1869091,
"operational_expense": 3303423,
"product_revenue": 2730411,
"quarter": 3,
"rd_expense": 690440,
"revenue": 7773356,
"salaries_expense": 2008107,
"service_revenue": 5042945
},
{
"depreciation": 412172,
"expenses": 5186144,
"income_tax": 588193,
"marketing_expense": 607597,
"net_income": 2689585,
"net_profit": 2101392,
"operational_expense": 2696239,
"product_revenue": 3147674,
"quarter": 4,
"rd_expense": 850644,
"revenue": 7875729,
"salaries_expense": 2287832,
"service_revenue": 4728055
}
],
"market_conditions": {
"gdp_growth": [
0.011715622354550325,
0.015135473470247678,
0.025128266501111197,
0.017900018163564797
],
"inflation_rate": [
0.018102578141244878,
0.017735509266527696,
0.01949014286753485,
0.019315211686197178
],
"interest_rate": [
0.03270730712555898,
0.028556827645183473,
0.027377071150669834,
0.030808883011602693
],
"year": 1997
},
"random_event": {
"description": "Serrano-Robinson Economic Slowdown Impact in 1997",
"impact": -0.06,
"type": "Economic Slowdown Impact"
},
"year": 1997
},
{
"advertising_kpis": [
{
"average_project_size": 88602,
"billable_hours_per_employee": 150,
"client_concentration": 0.38,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.76,
"gross_billings": 9501163,
"net_revenue": 8304813,
"new_client_acquisition": 3,
"organic_growth": 0.09,
"quarter": 1,
"revenue_per_employee": 94373
},
{
"average_project_size": 190888,
"billable_hours_per_employee": 127,
"client_concentration": 0.36,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.77,
"gross_billings": 10439281,
"net_revenue": 8214629,
"new_client_acquisition": 3,
"organic_growth": 0.11,
"quarter": 2,
"revenue_per_employee": 93348
},
{
"average_project_size": 187145,
"billable_hours_per_employee": 99,
"client_concentration": 0.23,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.65,
"gross_billings": 10425049,
"net_revenue": 8125424,
"new_client_acquisition": 3,
"organic_growth": 0.11,
"quarter": 3,
"revenue_per_employee": 92334
},
{
"average_project_size": 186720,
"billable_hours_per_employee": 122,
"client_concentration": 0.34,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.74,
"gross_billings": 9493004,
"net_revenue": 8037188,
"new_client_acquisition": 1,
"organic_growth": 0.09,
"quarter": 4,
"revenue_per_employee": 91332
}
],
"balance_sheet": [
{
"assets": 10232788,
"current_assets": 5105036,
"current_liabilities": 2814534,
"equity": 5689460,
"fixed_assets": 5127752,
"liabilities": 5752195,
"long_term_liabilities": 2937661,
"quarter": 1
},
{
"assets": 10433719,
"current_assets": 4674616,
"current_liabilities": 2422657,
"equity": 5813790,
"fixed_assets": 5759103,
"liabilities": 5891149,
"long_term_liabilities": 3468492,
"quarter": 2
},
{
"assets": 10638595,
"current_assets": 4805024,
"current_liabilities": 3245135,
"equity": 5808528,
"fixed_assets": 5833571,
"liabilities": 6033459,
"long_term_liabilities": 2788324,
"quarter": 3
},
{
"assets": 10847494,
"current_assets": 3826976,
"current_liabilities": 3050249,
"equity": 5876335,
"fixed_assets": 7020518,
"liabilities": 6179207,
"long_term_liabilities": 3128958,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 28307,
"financing_cash_flow": -162484,
"investing_cash_flow": -141924,
"net_cash_flow": 1725197,
"operating_cash_flow": 1732601,
"quarter": 1
},
{
"change_in_working_capital": -13290,
"financing_cash_flow": -134203,
"investing_cash_flow": -498469,
"net_cash_flow": 1463202,
"operating_cash_flow": 1791301,
"quarter": 2
},
{
"change_in_working_capital": -71159,
"financing_cash_flow": -177625,
"investing_cash_flow": -295695,
"net_cash_flow": 1611967,
"operating_cash_flow": 1744114,
"quarter": 3
},
{
"change_in_working_capital": -99706,
"financing_cash_flow": -189229,
"investing_cash_flow": -380449,
"net_cash_flow": 1414619,
"operating_cash_flow": 1532496,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.811588493771199,
"current_ratio": 1.8138121621554404,
"debt_to_equity_ratio": 1.011026529758536,
"profit_margin": 0.14556221795722551,
"quarter": 1,
"return_on_assets": 0.11813662122189965,
"return_on_equity": 0.21247482186358635
},
{
"asset_turnover_ratio": 0.7873155295825007,
"current_ratio": 1.92954099569192,
"debt_to_equity_ratio": 1.0133061221681554,
"profit_margin": 0.15475075015560655,
"quarter": 2,
"return_on_assets": 0.12183766881205062,
"return_on_equity": 0.21865598860639962
},
{
"asset_turnover_ratio": 0.7637685239451262,
"current_ratio": 1.480685395214683,
"debt_to_equity_ratio": 1.0387242688681195,
"profit_margin": 0.14810205596655632,
"quarter": 3,
"return_on_assets": 0.1131156886788152,
"return_on_equity": 0.20717675803577085
},
{
"asset_turnover_ratio": 0.7409257843332294,
"current_ratio": 1.254643801210983,
"debt_to_equity_ratio": 1.0515409689883235,
"profit_margin": 0.15030729653207067,
"quarter": 4,
"return_on_assets": 0.11136655157403175,
"return_on_equity": 0.20557847706095722
}
],
"income_statement": [
{
"depreciation": 523734,
"expenses": 6640346,
"income_tax": 455600,
"marketing_expense": 1216053,
"net_income": 1664467,
"net_profit": 1208867,
"operational_expense": 3635664,
"product_revenue": 2249577,
"quarter": 1,
"rd_expense": 896573,
"revenue": 8304813,
"salaries_expense": 2231619,
"service_revenue": 6055236
},
{
"depreciation": 520081,
"expenses": 6586031,
"income_tax": 357378,
"marketing_expense": 1240841,
"net_income": 1628598,
"net_profit": 1271220,
"operational_expense": 3396710,
"product_revenue": 2886562,
"quarter": 2,
"rd_expense": 936213,
"revenue": 8214629,
"salaries_expense": 2611784,
"service_revenue": 5328067
},
{
"depreciation": 540722,
"expenses": 6532160,
"income_tax": 389872,
"marketing_expense": 736743,
"net_income": 1593264,
"net_profit": 1203392,
"operational_expense": 3524341,
"product_revenue": 2179173,
"quarter": 3,
"rd_expense": 1130123,
"revenue": 8125424,
"salaries_expense": 2344944,
"service_revenue": 5946251
},
{
"depreciation": 324448,
"expenses": 6478731,
"income_tax": 350409,
"marketing_expense": 755011,
"net_income": 1558457,
"net_profit": 1208048,
"operational_expense": 3523752,
"product_revenue": 2094066,
"quarter": 4,
"rd_expense": 1001575,
"revenue": 8037188,
"salaries_expense": 2421360,
"service_revenue": 5943122
}
],
"market_conditions": {
"gdp_growth": [
0.015446300331223968,
0.011460839174273272,
0.0160825917497594,
0.022219617899404423
],
"inflation_rate": [
0.015892921702199872,
0.0171234759486116,
0.02369190108509127,
0.023098957703895806
],
"interest_rate": [
0.028036120298014073,
0.03519474779805016,
0.03144267713076919,
0.028754418053066215
],
"year": 1998
},
"random_event": {
"description": "Serrano-Robinson Economic Slowdown Impact in 1998",
"impact": 0.08,
"type": "Economic Slowdown Impact"
},
"year": 1998
},
{
"advertising_kpis": [
{
"average_project_size": 116633,
"billable_hours_per_employee": 151,
"client_concentration": 0.22,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.7,
"gross_billings": 16772869,
"net_revenue": 13489724,
"new_client_acquisition": 4,
"organic_growth": 0.06,
"quarter": 1,
"revenue_per_employee": 153292
},
{
"average_project_size": 147878,
"billable_hours_per_employee": 97,
"client_concentration": 0.31,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.8,
"gross_billings": 14999379,
"net_revenue": 13575974,
"new_client_acquisition": 4,
"organic_growth": 0.1,
"quarter": 2,
"revenue_per_employee": 154272
},
{
"average_project_size": 150522,
"billable_hours_per_employee": 152,
"client_concentration": 0.19,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.77,
"gross_billings": 17758454,
"net_revenue": 13662776,
"new_client_acquisition": 2,
"organic_growth": 0.12,
"quarter": 3,
"revenue_per_employee": 155259
},
{
"average_project_size": 101558,
"billable_hours_per_employee": 112,
"client_concentration": 0.29,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.65,
"gross_billings": 17304154,
"net_revenue": 13750133,
"new_client_acquisition": 5,
"organic_growth": 0.07,
"quarter": 4,
"revenue_per_employee": 156252
}
],
"balance_sheet": [
{
"assets": 14492000,
"current_assets": 5189118,
"current_liabilities": 4184481,
"equity": 9600657,
"fixed_assets": 9302882,
"liabilities": 7105781,
"long_term_liabilities": 2921300,
"quarter": 1
},
{
"assets": 14973658,
"current_assets": 7101311,
"current_liabilities": 3235633,
"equity": 10025365,
"fixed_assets": 7872347,
"liabilities": 7220097,
"long_term_liabilities": 3984464,
"quarter": 2
},
{
"assets": 15471326,
"current_assets": 6768599,
"current_liabilities": 4314295,
"equity": 10522471,
"fixed_assets": 8702727,
"liabilities": 7336252,
"long_term_liabilities": 3021957,
"quarter": 3
},
{
"assets": 15985533,
"current_assets": 6486076,
"current_liabilities": 4451548,
"equity": 10832856,
"fixed_assets": 9499457,
"liabilities": 7454276,
"long_term_liabilities": 3002728,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 96134,
"financing_cash_flow": 199723,
"investing_cash_flow": -324173,
"net_cash_flow": 2772868,
"operating_cash_flow": 3067812,
"quarter": 1
},
{
"change_in_working_capital": 5265,
"financing_cash_flow": -616,
"investing_cash_flow": -254651,
"net_cash_flow": 2303237,
"operating_cash_flow": 3044375,
"quarter": 2
},
{
"change_in_working_capital": 98257,
"financing_cash_flow": 137545,
"investing_cash_flow": -238710,
"net_cash_flow": 2725562,
"operating_cash_flow": 3097480,
"quarter": 3
},
{
"change_in_working_capital": 46273,
"financing_cash_flow": -136012,
"investing_cash_flow": -223121,
"net_cash_flow": 3018417,
"operating_cash_flow": 3354307,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9308393596467016,
"current_ratio": 1.2400864049806894,
"debt_to_equity_ratio": 0.7401348678533146,
"profit_margin": 0.1641573986243158,
"quarter": 1,
"return_on_assets": 0.15280416781672648,
"return_on_equity": 0.23065483955941765
},
{
"asset_turnover_ratio": 0.9066571441661082,
"current_ratio": 2.1947207857009743,
"debt_to_equity_ratio": 0.7201829559322778,
"profit_margin": 0.16734003762823943,
"quarter": 2,
"return_on_assets": 0.15172004062066866,
"return_on_equity": 0.2266056148579129
},
{
"asset_turnover_ratio": 0.8831031031212192,
"current_ratio": 1.5688771861914868,
"debt_to_equity_ratio": 0.6971985952729164,
"profit_margin": 0.17473733010041298,
"quarter": 3,
"return_on_assets": 0.15431107844279152,
"return_on_equity": 0.22688558609474904
},
{
"asset_turnover_ratio": 0.8601610593778762,
"current_ratio": 1.4570383156600806,
"debt_to_equity_ratio": 0.6881173348930328,
"profit_margin": 0.1673873990891579,
"quarter": 4,
"return_on_assets": 0.1439801225270374,
"return_on_equity": 0.21246465382720864
}
],
"income_statement": [
{
"depreciation": 853374,
"expenses": 10587649,
"income_tax": 687637,
"marketing_expense": 1456708,
"net_income": 2902075,
"net_profit": 2214438,
"operational_expense": 7177598,
"product_revenue": 4697821,
"quarter": 1,
"rd_expense": 1069151,
"revenue": 13489724,
"salaries_expense": 5048836,
"service_revenue": 8791903
},
{
"depreciation": 772571,
"expenses": 10616375,
"income_tax": 687795,
"marketing_expense": 1644600,
"net_income": 2959599,
"net_profit": 2271804,
"operational_expense": 5808896,
"product_revenue": 4363850,
"quarter": 2,
"rd_expense": 1932249,
"revenue": 13575974,
"salaries_expense": 4828054,
"service_revenue": 9212124
},
{
"depreciation": 710083,
"expenses": 10645179,
"income_tax": 630200,
"marketing_expense": 2125581,
"net_income": 3017597,
"net_profit": 2387397,
"operational_expense": 6728081,
"product_revenue": 4184793,
"quarter": 3,
"rd_expense": 1475788,
"revenue": 13662776,
"salaries_expense": 5217239,
"service_revenue": 9477983
},
{
"depreciation": 1052708,
"expenses": 10674061,
"income_tax": 774473,
"marketing_expense": 1904773,
"net_income": 3076072,
"net_profit": 2301599,
"operational_expense": 5478893,
"product_revenue": 3386001,
"quarter": 4,
"rd_expense": 1395134,
"revenue": 13750133,
"salaries_expense": 5178697,
"service_revenue": 10364132
}
],
"market_conditions": {
"gdp_growth": [
0.014499865358028137,
0.014639339990485523,
0.010482998800604744,
0.008591495453891556
],
"inflation_rate": [
0.014238771490494719,
0.021072085286892406,
0.018526672922359134,
0.022024982124877492
],
"interest_rate": [
0.028996965301030807,
0.0277722691112194,
0.02808331521546292,
0.03074549385756869
],
"year": 1999
},
"random_event": null,
"year": 1999
}
] |
{
"advertising_type": "Branding Services",
"financial_health": "Poor",
"founding_year": 1998,
"industry": "Advertising",
"location": "Bassville",
"name": "Tate, Rogers and Singh",
"num_employees": 268,
"region": "Middle East & Africa",
"revenue_size": "Large",
"website": "www.tate,rogersandsingh.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 56466,
"billable_hours_per_employee": 135,
"client_concentration": 0.31,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.72,
"gross_billings": 105090484,
"net_revenue": 88949968,
"new_client_acquisition": 2,
"organic_growth": 0.04,
"quarter": 1,
"revenue_per_employee": 331903
},
{
"average_project_size": 180807,
"billable_hours_per_employee": 146,
"client_concentration": 0.35,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.64,
"gross_billings": 106701900,
"net_revenue": 89424823,
"new_client_acquisition": 2,
"organic_growth": -0.01,
"quarter": 2,
"revenue_per_employee": 333675
},
{
"average_project_size": 79711,
"billable_hours_per_employee": 142,
"client_concentration": 0.35,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.66,
"gross_billings": 105017626,
"net_revenue": 89902213,
"new_client_acquisition": 3,
"organic_growth": 0.05,
"quarter": 3,
"revenue_per_employee": 335456
},
{
"average_project_size": 103252,
"billable_hours_per_employee": 103,
"client_concentration": 0.21,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.61,
"gross_billings": 106308743,
"net_revenue": 90382152,
"new_client_acquisition": 3,
"organic_growth": 0.1,
"quarter": 4,
"revenue_per_employee": 337247
}
],
"balance_sheet": [
{
"assets": 127563999,
"current_assets": 59709277,
"current_liabilities": 23486912,
"equity": 89887898,
"fixed_assets": 67854722,
"liabilities": 55153682,
"long_term_liabilities": 31666770,
"quarter": 1
},
{
"assets": 131220303,
"current_assets": 53040201,
"current_liabilities": 32857816,
"equity": 91663544,
"fixed_assets": 78180102,
"liabilities": 56692923,
"long_term_liabilities": 23835107,
"quarter": 2
},
{
"assets": 134981406,
"current_assets": 58553373,
"current_liabilities": 31929352,
"equity": 94130518,
"fixed_assets": 76428033,
"liabilities": 58275122,
"long_term_liabilities": 26345770,
"quarter": 3
},
{
"assets": 138850311,
"current_assets": 67926633,
"current_liabilities": 25655331,
"equity": 97344801,
"fixed_assets": 70923678,
"liabilities": 59901476,
"long_term_liabilities": 34246145,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -64404,
"financing_cash_flow": 82906,
"investing_cash_flow": -416793,
"net_cash_flow": 22714321,
"operating_cash_flow": 22968408,
"quarter": 1
},
{
"change_in_working_capital": -53542,
"financing_cash_flow": -53350,
"investing_cash_flow": -397849,
"net_cash_flow": 20478130,
"operating_cash_flow": 20992130,
"quarter": 2
},
{
"change_in_working_capital": 94942,
"financing_cash_flow": 190754,
"investing_cash_flow": -245169,
"net_cash_flow": 23293694,
"operating_cash_flow": 23749035,
"quarter": 3
},
{
"change_in_working_capital": 33659,
"financing_cash_flow": 51488,
"investing_cash_flow": -473863,
"net_cash_flow": 24242610,
"operating_cash_flow": 24865960,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6972967976646766,
"current_ratio": 2.542236161143704,
"debt_to_equity_ratio": 0.6135829541814405,
"profit_margin": 0.1964877716425935,
"quarter": 1,
"return_on_assets": 0.13701029394664868,
"return_on_equity": 0.19443753151286283
},
{
"asset_turnover_ratio": 0.6814861797720434,
"current_ratio": 1.6142339162164643,
"debt_to_equity_ratio": 0.6184893200289092,
"profit_margin": 0.1916264793725116,
"quarter": 2,
"return_on_assets": 0.1305907973707392,
"return_on_equity": 0.18694633932111548
},
{
"asset_turnover_ratio": 0.6660340536088356,
"current_ratio": 1.8338415699761148,
"debt_to_equity_ratio": 0.6190885085748705,
"profit_margin": 0.19381318232956068,
"quarter": 3,
"return_on_assets": 0.12908617946978565,
"return_on_equity": 0.1851071721500566
},
{
"asset_turnover_ratio": 0.6509322978758039,
"current_ratio": 2.647661532801896,
"debt_to_equity_ratio": 0.6153536232510249,
"profit_margin": 0.20353538384436787,
"quarter": 4,
"return_on_assets": 0.13248775510484812,
"return_on_equity": 0.18897738565411418
}
],
"income_statement": [
{
"depreciation": 5490827,
"expenses": 65021069,
"income_tax": 6451318,
"marketing_expense": 7103562,
"net_income": 23928899,
"net_profit": 17477581,
"operational_expense": 41088984,
"product_revenue": 24424101,
"quarter": 1,
"rd_expense": 7318810,
"revenue": 88949968,
"salaries_expense": 23647781,
"service_revenue": 64525867
},
{
"depreciation": 3855966,
"expenses": 65285976,
"income_tax": 7002683,
"marketing_expense": 7395725,
"net_income": 24138847,
"net_profit": 17136164,
"operational_expense": 38475844,
"product_revenue": 22451742,
"quarter": 2,
"rd_expense": 9603984,
"revenue": 89424823,
"salaries_expense": 29062676,
"service_revenue": 66973081
},
{
"depreciation": 6324801,
"expenses": 65551963,
"income_tax": 6926016,
"marketing_expense": 7004197,
"net_income": 24350250,
"net_profit": 17424234,
"operational_expense": 40610190,
"product_revenue": 26079822,
"quarter": 3,
"rd_expense": 11535754,
"revenue": 89902213,
"salaries_expense": 26588052,
"service_revenue": 63822391
},
{
"depreciation": 6469994,
"expenses": 65819034,
"income_tax": 6167152,
"marketing_expense": 9124588,
"net_income": 24563118,
"net_profit": 18395966,
"operational_expense": 45120905,
"product_revenue": 23374098,
"quarter": 4,
"rd_expense": 9227444,
"revenue": 90382152,
"salaries_expense": 27983737,
"service_revenue": 67008054
}
],
"market_conditions": {
"gdp_growth": [
0.0491105111283297,
0.06201625474778748,
0.044639179913931286,
0.04444328186066129
],
"inflation_rate": [
0.0044373283665238355,
0.010164390780848586,
0.004017075537963807,
0.0009485562236286821
],
"interest_rate": [
0.015249074734712285,
0.007531921285692179,
0.009375831427754227,
0.008074790831764376
],
"year": 1998
},
"random_event": null,
"year": 1998
},
{
"advertising_kpis": [
{
"average_project_size": 150736,
"billable_hours_per_employee": 134,
"client_concentration": 0.13,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.63,
"gross_billings": 80062559,
"net_revenue": 62090371,
"new_client_acquisition": 1,
"organic_growth": -0.05,
"quarter": 1,
"revenue_per_employee": 231680
},
{
"average_project_size": 138903,
"billable_hours_per_employee": 123,
"client_concentration": 0.12,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.64,
"gross_billings": 77823309,
"net_revenue": 61368018,
"new_client_acquisition": 3,
"organic_growth": 0.13,
"quarter": 2,
"revenue_per_employee": 228985
},
{
"average_project_size": 129936,
"billable_hours_per_employee": 130,
"client_concentration": 0.37,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.74,
"gross_billings": 67908945,
"net_revenue": 60654069,
"new_client_acquisition": 2,
"organic_growth": 0.1,
"quarter": 3,
"revenue_per_employee": 226321
},
{
"average_project_size": 150089,
"billable_hours_per_employee": 120,
"client_concentration": 0.3,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.77,
"gross_billings": 69205046,
"net_revenue": 59948427,
"new_client_acquisition": 3,
"organic_growth": -0.02,
"quarter": 4,
"revenue_per_employee": 223688
}
],
"balance_sheet": [
{
"assets": 80398591,
"current_assets": 28199810,
"current_liabilities": 15946252,
"equity": 55691483,
"fixed_assets": 52198781,
"liabilities": 37648126,
"long_term_liabilities": 21701874,
"quarter": 1
},
{
"assets": 82014125,
"current_assets": 37437262,
"current_liabilities": 19658865,
"equity": 57027505,
"fixed_assets": 44576863,
"liabilities": 38577822,
"long_term_liabilities": 18918957,
"quarter": 2
},
{
"assets": 83662122,
"current_assets": 38792168,
"current_liabilities": 23675223,
"equity": 57297710,
"fixed_assets": 44869954,
"liabilities": 39530477,
"long_term_liabilities": 15855254,
"quarter": 3
},
{
"assets": 85343234,
"current_assets": 41927085,
"current_liabilities": 17243352,
"equity": 56962641,
"fixed_assets": 43416149,
"liabilities": 40506657,
"long_term_liabilities": 23263305,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 132,
"financing_cash_flow": -148116,
"investing_cash_flow": -234047,
"net_cash_flow": 16336650,
"operating_cash_flow": 16417326,
"quarter": 1
},
{
"change_in_working_capital": 64204,
"financing_cash_flow": -5157,
"investing_cash_flow": -442271,
"net_cash_flow": 17079470,
"operating_cash_flow": 17309843,
"quarter": 2
},
{
"change_in_working_capital": -67301,
"financing_cash_flow": -116888,
"investing_cash_flow": -416368,
"net_cash_flow": 15332032,
"operating_cash_flow": 15717218,
"quarter": 3
},
{
"change_in_working_capital": -42452,
"financing_cash_flow": 41815,
"investing_cash_flow": -206956,
"net_cash_flow": 14270681,
"operating_cash_flow": 14466881,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7722818301629192,
"current_ratio": 1.7684287191748882,
"debt_to_equity_ratio": 0.676012272828145,
"profit_margin": 0.20842230110043955,
"quarter": 1,
"return_on_assets": 0.16096075614061445,
"return_on_equity": 0.23236978623822965
},
{
"asset_turnover_ratio": 0.7482615707964939,
"current_ratio": 1.9043450372134911,
"debt_to_equity_ratio": 0.6764774646900649,
"profit_margin": 0.22147044084102568,
"quarter": 2,
"return_on_assets": 0.16571781994869786,
"return_on_equity": 0.2383271370543039
},
{
"asset_turnover_ratio": 0.7249884123187791,
"current_ratio": 1.638513309885191,
"debt_to_equity_ratio": 0.6899137330270267,
"profit_margin": 0.21706812448147544,
"quarter": 3,
"return_on_assets": 0.15737187493283997,
"return_on_equity": 0.22978344160700315
},
{
"asset_turnover_ratio": 0.7024391295038105,
"current_ratio": 2.4314927283279957,
"debt_to_equity_ratio": 0.7111091811912302,
"profit_margin": 0.20227493208453992,
"quarter": 4,
"return_on_assets": 0.1420858272139066,
"return_on_equity": 0.21287748930039954
}
],
"income_statement": [
{
"depreciation": 3476308,
"expenses": 44357463,
"income_tax": 4791890,
"marketing_expense": 6038938,
"net_income": 17732908,
"net_profit": 12941018,
"operational_expense": 30420034,
"product_revenue": 19164352,
"quarter": 1,
"rd_expense": 6959803,
"revenue": 62090371,
"salaries_expense": 17983790,
"service_revenue": 42926019
},
{
"depreciation": 3718641,
"expenses": 44117110,
"income_tax": 3659706,
"marketing_expense": 5561833,
"net_income": 17250908,
"net_profit": 13591202,
"operational_expense": 23206070,
"product_revenue": 24409502,
"quarter": 2,
"rd_expense": 7876684,
"revenue": 61368018,
"salaries_expense": 21515225,
"service_revenue": 36958516
},
{
"depreciation": 2551153,
"expenses": 43878059,
"income_tax": 3609945,
"marketing_expense": 5072468,
"net_income": 16776010,
"net_profit": 13166065,
"operational_expense": 25819609,
"product_revenue": 21721817,
"quarter": 3,
"rd_expense": 8040472,
"revenue": 60654069,
"salaries_expense": 14835705,
"service_revenue": 38932252
},
{
"depreciation": 2340817,
"expenses": 43640304,
"income_tax": 4182059,
"marketing_expense": 6611672,
"net_income": 16308123,
"net_profit": 12126064,
"operational_expense": 21963099,
"product_revenue": 23364605,
"quarter": 4,
"rd_expense": 8292127,
"revenue": 59948427,
"salaries_expense": 19996278,
"service_revenue": 36583822
}
],
"market_conditions": {
"gdp_growth": [
0.0571706241719551,
0.046827412948700506,
0.05069205684948225,
0.057671802267534655
],
"inflation_rate": [
0.005268458328970798,
0.00460110802150181,
0.004054516690936519,
0.007532308577893098
],
"interest_rate": [
0.008972511528345807,
0.015041706397853507,
0.008402757703808675,
0.011984420439480522
],
"year": 1999
},
"random_event": null,
"year": 1999
},
{
"advertising_kpis": [
{
"average_project_size": 58463,
"billable_hours_per_employee": 124,
"client_concentration": 0.18,
"client_retention_rate": 0.75,
"employee_utilization_rate": 0.64,
"gross_billings": 97611942,
"net_revenue": 78806081,
"new_client_acquisition": 5,
"organic_growth": -0.04,
"quarter": 1,
"revenue_per_employee": 294053
},
{
"average_project_size": 100580,
"billable_hours_per_employee": 154,
"client_concentration": 0.19,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.75,
"gross_billings": 94772551,
"net_revenue": 80148842,
"new_client_acquisition": 3,
"organic_growth": 0.01,
"quarter": 2,
"revenue_per_employee": 299063
},
{
"average_project_size": 84617,
"billable_hours_per_employee": 97,
"client_concentration": 0.31,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.74,
"gross_billings": 93650865,
"net_revenue": 81514483,
"new_client_acquisition": 1,
"organic_growth": 0,
"quarter": 3,
"revenue_per_employee": 304159
},
{
"average_project_size": 128995,
"billable_hours_per_employee": 134,
"client_concentration": 0.16,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.62,
"gross_billings": 103878996,
"net_revenue": 82903393,
"new_client_acquisition": 4,
"organic_growth": 0.05,
"quarter": 4,
"revenue_per_employee": 309341
}
],
"balance_sheet": [
{
"assets": 85898190,
"current_assets": 37569422,
"current_liabilities": 18885744,
"equity": 61832034,
"fixed_assets": 48328768,
"liabilities": 36149045,
"long_term_liabilities": 17263301,
"quarter": 1
},
{
"assets": 87778877,
"current_assets": 32085884,
"current_liabilities": 15784999,
"equity": 64178688,
"fixed_assets": 55692993,
"liabilities": 36479394,
"long_term_liabilities": 20694395,
"quarter": 2
},
{
"assets": 89700741,
"current_assets": 31881102,
"current_liabilities": 20104323,
"equity": 67283763,
"fixed_assets": 57819639,
"liabilities": 36812762,
"long_term_liabilities": 16708439,
"quarter": 3
},
{
"assets": 91664683,
"current_assets": 39890729,
"current_liabilities": 16431269,
"equity": 68730395,
"fixed_assets": 51773954,
"liabilities": 37149176,
"long_term_liabilities": 20717907,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -61840,
"financing_cash_flow": 102121,
"investing_cash_flow": -433475,
"net_cash_flow": 15912448,
"operating_cash_flow": 16317729,
"quarter": 1
},
{
"change_in_working_capital": 47264,
"financing_cash_flow": 48273,
"investing_cash_flow": -395299,
"net_cash_flow": 16597269,
"operating_cash_flow": 17118821,
"quarter": 2
},
{
"change_in_working_capital": -50870,
"financing_cash_flow": 16478,
"investing_cash_flow": -395853,
"net_cash_flow": 18002630,
"operating_cash_flow": 18239030,
"quarter": 3
},
{
"change_in_working_capital": 13971,
"financing_cash_flow": 64928,
"investing_cash_flow": -364771,
"net_cash_flow": 17721872,
"operating_cash_flow": 17790232,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9174358737943139,
"current_ratio": 1.9893006068492722,
"debt_to_equity_ratio": 0.5846329590257374,
"profit_margin": 0.1533243227765634,
"quarter": 1,
"return_on_assets": 0.14066523404043788,
"return_on_equity": 0.19541471011611877
},
{
"asset_turnover_ratio": 0.9130766391554542,
"current_ratio": 2.0326820419817575,
"debt_to_equity_ratio": 0.5684035485424694,
"profit_margin": 0.1606910927047455,
"quarter": 2,
"return_on_assets": 0.14672328286906655,
"return_on_equity": 0.20067728713930705
},
{
"asset_turnover_ratio": 0.9087381229102667,
"current_ratio": 1.5857834158354898,
"debt_to_equity_ratio": 0.5471269792089364,
"profit_margin": 0.17660400299662085,
"quarter": 3,
"return_on_assets": 0.16048679018158835,
"return_on_equity": 0.21395628541168246
},
{
"asset_turnover_ratio": 0.9044202225627072,
"current_ratio": 2.4277326967259802,
"debt_to_equity_ratio": 0.5405057835037904,
"profit_margin": 0.17146328377657594,
"quarter": 4,
"return_on_assets": 0.15507486127454342,
"return_on_equity": 0.20682098509691382
}
],
"income_statement": [
{
"depreciation": 4234840,
"expenses": 61679315,
"income_tax": 5043877,
"marketing_expense": 8671588,
"net_income": 17126766,
"net_profit": 12082889,
"operational_expense": 37605046,
"product_revenue": 20879483,
"quarter": 1,
"rd_expense": 11140133,
"revenue": 78806081,
"salaries_expense": 23748759,
"service_revenue": 57926598
},
{
"depreciation": 4239616,
"expenses": 62472208,
"income_tax": 4797429,
"marketing_expense": 11471745,
"net_income": 17676634,
"net_profit": 12879205,
"operational_expense": 31644958,
"product_revenue": 25531865,
"quarter": 2,
"rd_expense": 8931200,
"revenue": 80148842,
"salaries_expense": 26412664,
"service_revenue": 54616977
},
{
"depreciation": 3843246,
"expenses": 63275293,
"income_tax": 3843406,
"marketing_expense": 7650658,
"net_income": 18239190,
"net_profit": 14395784,
"operational_expense": 40133856,
"product_revenue": 24978827,
"quarter": 3,
"rd_expense": 9286897,
"revenue": 81514483,
"salaries_expense": 27611266,
"service_revenue": 56535656
},
{
"depreciation": 3575344,
"expenses": 64088703,
"income_tax": 4599802,
"marketing_expense": 10398194,
"net_income": 18814690,
"net_profit": 14214888,
"operational_expense": 39954636,
"product_revenue": 26828757,
"quarter": 4,
"rd_expense": 8347129,
"revenue": 82903393,
"salaries_expense": 22227569,
"service_revenue": 56074636
}
],
"market_conditions": {
"gdp_growth": [
0.05408617582490411,
0.049621938894362436,
0.044942049666917706,
0.0521003273646625
],
"inflation_rate": [
0.009630385431423978,
0.01130281735520338,
0.00432369490530877,
0.008970076115149295
],
"interest_rate": [
0.008204858004007182,
0.011675616203192823,
0.014893772987987844,
0.014363563177351386
],
"year": 2000
},
"random_event": null,
"year": 2000
},
{
"advertising_kpis": [
{
"average_project_size": 122264,
"billable_hours_per_employee": 117,
"client_concentration": 0.17,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.73,
"gross_billings": 35589911,
"net_revenue": 28553453,
"new_client_acquisition": 1,
"organic_growth": -0.04,
"quarter": 1,
"revenue_per_employee": 106543
},
{
"average_project_size": 126980,
"billable_hours_per_employee": 94,
"client_concentration": 0.17,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.64,
"gross_billings": 33800609,
"net_revenue": 28943548,
"new_client_acquisition": 1,
"organic_growth": 0.14,
"quarter": 2,
"revenue_per_employee": 107998
},
{
"average_project_size": 63221,
"billable_hours_per_employee": 132,
"client_concentration": 0.12,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.8,
"gross_billings": 34576547,
"net_revenue": 29338972,
"new_client_acquisition": 4,
"organic_growth": 0,
"quarter": 3,
"revenue_per_employee": 109474
},
{
"average_project_size": 87849,
"billable_hours_per_employee": 149,
"client_concentration": 0.14,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.64,
"gross_billings": 36410946,
"net_revenue": 29739799,
"new_client_acquisition": 3,
"organic_growth": 0.04,
"quarter": 4,
"revenue_per_employee": 110969
}
],
"balance_sheet": [
{
"assets": 34158066,
"current_assets": 11094154,
"current_liabilities": 9931350,
"equity": 23756087,
"fixed_assets": 23063912,
"liabilities": 18364038,
"long_term_liabilities": 8432688,
"quarter": 1
},
{
"assets": 34633497,
"current_assets": 16289241,
"current_liabilities": 11067113,
"equity": 24117830,
"fixed_assets": 18344256,
"liabilities": 18519054,
"long_term_liabilities": 7451941,
"quarter": 2
},
{
"assets": 35115546,
"current_assets": 17230209,
"current_liabilities": 9499163,
"equity": 24103793,
"fixed_assets": 17885337,
"liabilities": 18675378,
"long_term_liabilities": 9176215,
"quarter": 3
},
{
"assets": 35604304,
"current_assets": 12949903,
"current_liabilities": 10188554,
"equity": 24446808,
"fixed_assets": 22654401,
"liabilities": 18833022,
"long_term_liabilities": 8644468,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 87383,
"financing_cash_flow": 533,
"investing_cash_flow": -476169,
"net_cash_flow": 9687821,
"operating_cash_flow": 9767560,
"quarter": 1
},
{
"change_in_working_capital": -3878,
"financing_cash_flow": 140981,
"investing_cash_flow": -476363,
"net_cash_flow": 8709326,
"operating_cash_flow": 9087036,
"quarter": 2
},
{
"change_in_working_capital": -40239,
"financing_cash_flow": -34174,
"investing_cash_flow": -142333,
"net_cash_flow": 8505061,
"operating_cash_flow": 8921582,
"quarter": 3
},
{
"change_in_working_capital": 4436,
"financing_cash_flow": -155323,
"investing_cash_flow": -247972,
"net_cash_flow": 8266150,
"operating_cash_flow": 8712530,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8359212433162931,
"current_ratio": 1.1170841829157163,
"debt_to_equity_ratio": 0.7730245305129586,
"profit_margin": 0.27884750051070883,
"quarter": 1,
"return_on_assets": 0.23309454932255239,
"return_on_equity": 0.33515869006541354
},
{
"asset_turnover_ratio": 0.8357096599283635,
"current_ratio": 1.4718600054052038,
"debt_to_equity_ratio": 0.7678573901549186,
"profit_margin": 0.27651713604703887,
"quarter": 2,
"return_on_assets": 0.2310880417302359,
"return_on_equity": 0.331845236491011
},
{
"asset_turnover_ratio": 0.8354981010404907,
"current_ratio": 1.8138660216694882,
"debt_to_equity_ratio": 0.7747900091906696,
"profit_margin": 0.261209731547513,
"quarter": 3,
"return_on_assets": 0.21824023468124346,
"return_on_equity": 0.31794269889390436
},
{
"asset_turnover_ratio": 0.835286627144853,
"current_ratio": 1.2710246223360058,
"debt_to_equity_ratio": 0.7703673215742521,
"profit_margin": 0.258089370408993,
"quarter": 4,
"return_on_assets": 0.2155785997108664,
"return_on_equity": 0.31396843301587674
}
],
"income_statement": [
{
"depreciation": 1805501,
"expenses": 18071340,
"income_tax": 2520054,
"marketing_expense": 3217549,
"net_income": 10482113,
"net_profit": 7962059,
"operational_expense": 10805261,
"product_revenue": 10609988,
"quarter": 1,
"rd_expense": 2007757,
"revenue": 28553453,
"salaries_expense": 8516117,
"service_revenue": 17943465
},
{
"depreciation": 1083649,
"expenses": 18313949,
"income_tax": 2626212,
"marketing_expense": 3086399,
"net_income": 10629599,
"net_profit": 8003387,
"operational_expense": 12698938,
"product_revenue": 10463572,
"quarter": 2,
"rd_expense": 3237793,
"revenue": 28943548,
"salaries_expense": 5980297,
"service_revenue": 18479976
},
{
"depreciation": 1257957,
"expenses": 18559815,
"income_tax": 3115532,
"marketing_expense": 2232939,
"net_income": 10779157,
"net_profit": 7663625,
"operational_expense": 12575567,
"product_revenue": 6798429,
"quarter": 3,
"rd_expense": 3010475,
"revenue": 29338972,
"salaries_expense": 5739907,
"service_revenue": 22540543
},
{
"depreciation": 1037004,
"expenses": 18808982,
"income_tax": 3255291,
"marketing_expense": 2599815,
"net_income": 10930817,
"net_profit": 7675526,
"operational_expense": 12948550,
"product_revenue": 8833928,
"quarter": 4,
"rd_expense": 2206293,
"revenue": 29739799,
"salaries_expense": 9032656,
"service_revenue": 20905871
}
],
"market_conditions": {
"gdp_growth": [
0.04445419436226411,
0.03876593806131529,
0.04804273312284002,
0.04571665692676469
],
"inflation_rate": [
0.003260296986448979,
0.0052775290469961374,
0.002327272073070481,
0.004605309827737988
],
"interest_rate": [
0.018575006164747474,
0.022443907059968505,
0.023250973588881115,
0.020513941710075777
],
"year": 2001
},
"random_event": {
"description": "Tate, Rogers and Singh Partnership with Major Brand in 2001",
"impact": -0.07,
"type": "Partnership with Major Brand"
},
"year": 2001
},
{
"advertising_kpis": [
{
"average_project_size": 95112,
"billable_hours_per_employee": 94,
"client_concentration": 0.23,
"client_retention_rate": 0.9,
"employee_utilization_rate": 0.69,
"gross_billings": 60405349,
"net_revenue": 51814246,
"new_client_acquisition": 1,
"organic_growth": 0.02,
"quarter": 1,
"revenue_per_employee": 193337
},
{
"average_project_size": 86446,
"billable_hours_per_employee": 122,
"client_concentration": 0.18,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.76,
"gross_billings": 61637224,
"net_revenue": 52212072,
"new_client_acquisition": 5,
"organic_growth": 0.1,
"quarter": 2,
"revenue_per_employee": 194821
},
{
"average_project_size": 180613,
"billable_hours_per_employee": 139,
"client_concentration": 0.35,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.66,
"gross_billings": 59546772,
"net_revenue": 52612954,
"new_client_acquisition": 2,
"organic_growth": 0.01,
"quarter": 3,
"revenue_per_employee": 196317
},
{
"average_project_size": 62109,
"billable_hours_per_employee": 129,
"client_concentration": 0.29,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.61,
"gross_billings": 61707964,
"net_revenue": 53016913,
"new_client_acquisition": 1,
"organic_growth": 0.07,
"quarter": 4,
"revenue_per_employee": 197824
}
],
"balance_sheet": [
{
"assets": 61942713,
"current_assets": 29679719,
"current_liabilities": 11497890,
"equity": 48876766,
"fixed_assets": 32262994,
"liabilities": 25751018,
"long_term_liabilities": 14253128,
"quarter": 1
},
{
"assets": 64053164,
"current_assets": 31581479,
"current_liabilities": 12924531,
"equity": 50094908,
"fixed_assets": 32471685,
"liabilities": 26193721,
"long_term_liabilities": 13269190,
"quarter": 2
},
{
"assets": 66235519,
"current_assets": 23262743,
"current_liabilities": 15758256,
"equity": 52270871,
"fixed_assets": 42972776,
"liabilities": 26644035,
"long_term_liabilities": 10885779,
"quarter": 3
},
{
"assets": 68492230,
"current_assets": 30544910,
"current_liabilities": 12754407,
"equity": 53204338,
"fixed_assets": 37947320,
"liabilities": 27102091,
"long_term_liabilities": 14347684,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -37984,
"financing_cash_flow": 135899,
"investing_cash_flow": -158617,
"net_cash_flow": 14945170,
"operating_cash_flow": 15231963,
"quarter": 1
},
{
"change_in_working_capital": 80535,
"financing_cash_flow": -153622,
"investing_cash_flow": -168525,
"net_cash_flow": 14009426,
"operating_cash_flow": 14210196,
"quarter": 2
},
{
"change_in_working_capital": -63015,
"financing_cash_flow": -105520,
"investing_cash_flow": -300092,
"net_cash_flow": 15028678,
"operating_cash_flow": 15190802,
"quarter": 3
},
{
"change_in_working_capital": 92515,
"financing_cash_flow": 106003,
"investing_cash_flow": -451863,
"net_cash_flow": 15098719,
"operating_cash_flow": 15370169,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8364865452373712,
"current_ratio": 2.5813187463091056,
"debt_to_equity_ratio": 0.5268560117091217,
"profit_margin": 0.2448182108063485,
"quarter": 1,
"return_on_assets": 0.2047871393685969,
"return_on_equity": 0.259531716971618
},
{
"asset_turnover_ratio": 0.8151365012975784,
"current_ratio": 2.4435299818616243,
"debt_to_equity_ratio": 0.5228819064803951,
"profit_margin": 0.23434168634410832,
"quarter": 2,
"return_on_assets": 0.19102046231471095,
"return_on_equity": 0.24424568261508733
},
{
"asset_turnover_ratio": 0.7943314220878982,
"current_ratio": 1.4762257320860888,
"debt_to_equity_ratio": 0.5097300750928754,
"profit_margin": 0.24099363438137308,
"quarter": 3,
"return_on_assets": 0.19142881631228706,
"return_on_equity": 0.2425708000924645
},
{
"asset_turnover_ratio": 0.7740573346786928,
"current_ratio": 2.3948514423289144,
"debt_to_equity_ratio": 0.5093962638911136,
"profit_margin": 0.22283830444824276,
"quarter": 4,
"return_on_assets": 0.1724896240055259,
"return_on_equity": 0.222053303247566
}
],
"income_statement": [
{
"depreciation": 2546892,
"expenses": 35215369,
"income_tax": 3913806,
"marketing_expense": 4181974,
"net_income": 16598877,
"net_profit": 12685071,
"operational_expense": 18971201,
"product_revenue": 13927026,
"quarter": 1,
"rd_expense": 6098506,
"revenue": 51814246,
"salaries_expense": 11582440,
"service_revenue": 37887220
},
{
"depreciation": 1974731,
"expenses": 35533342,
"income_tax": 4443265,
"marketing_expense": 5263502,
"net_income": 16678730,
"net_profit": 12235465,
"operational_expense": 20121876,
"product_revenue": 13674538,
"quarter": 2,
"rd_expense": 5448954,
"revenue": 52212072,
"salaries_expense": 13095682,
"service_revenue": 38537534
},
{
"depreciation": 2511415,
"expenses": 35854187,
"income_tax": 4079380,
"marketing_expense": 5152090,
"net_income": 16758767,
"net_profit": 12679387,
"operational_expense": 22692855,
"product_revenue": 20753203,
"quarter": 3,
"rd_expense": 4367278,
"revenue": 52612954,
"salaries_expense": 14625091,
"service_revenue": 31859751
},
{
"depreciation": 3555970,
"expenses": 36177928,
"income_tax": 5024786,
"marketing_expense": 6356535,
"net_income": 16838985,
"net_profit": 11814199,
"operational_expense": 24375012,
"product_revenue": 17552096,
"quarter": 4,
"rd_expense": 7233301,
"revenue": 53016913,
"salaries_expense": 16910218,
"service_revenue": 35464817
}
],
"market_conditions": {
"gdp_growth": [
0.05385291692522575,
0.05981768310372845,
0.05313551185513198,
0.05448966351453006
],
"inflation_rate": [
0.009496195237944035,
0.00571505786327716,
0.01380333586099718,
0.00516718974448493
],
"interest_rate": [
0.011165601927610045,
0.011951627688630069,
0.009242096105937488,
0.01193307345273795
],
"year": 2002
},
"random_event": null,
"year": 2002
},
{
"advertising_kpis": [
{
"average_project_size": 107992,
"billable_hours_per_employee": 109,
"client_concentration": 0.23,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.78,
"gross_billings": 72263486,
"net_revenue": 60511780,
"new_client_acquisition": 3,
"organic_growth": 0.06,
"quarter": 1,
"revenue_per_employee": 225790
},
{
"average_project_size": 197589,
"billable_hours_per_employee": 131,
"client_concentration": 0.28,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.74,
"gross_billings": 69000862,
"net_revenue": 59350078,
"new_client_acquisition": 5,
"organic_growth": 0.15,
"quarter": 2,
"revenue_per_employee": 221456
},
{
"average_project_size": 143640,
"billable_hours_per_employee": 110,
"client_concentration": 0.2,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.71,
"gross_billings": 69869999,
"net_revenue": 58210679,
"new_client_acquisition": 4,
"organic_growth": 0,
"quarter": 3,
"revenue_per_employee": 217204
},
{
"average_project_size": 126999,
"billable_hours_per_employee": 144,
"client_concentration": 0.24,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.65,
"gross_billings": 72393638,
"net_revenue": 57093154,
"new_client_acquisition": 4,
"organic_growth": 0,
"quarter": 4,
"revenue_per_employee": 213034
}
],
"balance_sheet": [
{
"assets": 63978790,
"current_assets": 30347613,
"current_liabilities": 15449437,
"equity": 52559664,
"fixed_assets": 33631177,
"liabilities": 26544677,
"long_term_liabilities": 11095240,
"quarter": 1
},
{
"assets": 66242243,
"current_assets": 21031719,
"current_liabilities": 15158534,
"equity": 55625821,
"fixed_assets": 45210524,
"liabilities": 26800666,
"long_term_liabilities": 11642132,
"quarter": 2
},
{
"assets": 68585774,
"current_assets": 26237821,
"current_liabilities": 12557832,
"equity": 57313122,
"fixed_assets": 42347953,
"liabilities": 27059123,
"long_term_liabilities": 14501291,
"quarter": 3
},
{
"assets": 71012214,
"current_assets": 31310784,
"current_liabilities": 15161457,
"equity": 59474535,
"fixed_assets": 39701430,
"liabilities": 27320074,
"long_term_liabilities": 12158617,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -93059,
"financing_cash_flow": 114971,
"investing_cash_flow": -453959,
"net_cash_flow": 18198646,
"operating_cash_flow": 18566195,
"quarter": 1
},
{
"change_in_working_capital": -40078,
"financing_cash_flow": -111161,
"investing_cash_flow": -315264,
"net_cash_flow": 18533583,
"operating_cash_flow": 18799959,
"quarter": 2
},
{
"change_in_working_capital": -64655,
"financing_cash_flow": 67449,
"investing_cash_flow": -365464,
"net_cash_flow": 18511562,
"operating_cash_flow": 18742630,
"quarter": 3
},
{
"change_in_working_capital": -81087,
"financing_cash_flow": 68738,
"investing_cash_flow": -301985,
"net_cash_flow": 18782665,
"operating_cash_flow": 18960818,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9458100098485763,
"current_ratio": 1.964318376132412,
"debt_to_equity_ratio": 0.5050389401271668,
"profit_margin": 0.24996043745531862,
"quarter": 1,
"return_on_assets": 0.23641508381136936,
"return_on_equity": 0.287778685190986
},
{
"asset_turnover_ratio": 0.8959551384756099,
"current_ratio": 1.3874507257759887,
"debt_to_equity_ratio": 0.48180261465264484,
"profit_margin": 0.2726912001699475,
"quarter": 2,
"return_on_assets": 0.2443190820093456,
"return_on_equity": 0.29094840685587364
},
{
"asset_turnover_ratio": 0.8487281779454731,
"current_ratio": 2.0893591346022147,
"debt_to_equity_ratio": 0.4721278837331528,
"profit_margin": 0.27119544508319515,
"quarter": 3,
"return_on_assets": 0.2301712159725718,
"return_on_equity": 0.27544252431406546
},
{
"asset_turnover_ratio": 0.8039906205431082,
"current_ratio": 2.0651566666712835,
"debt_to_equity_ratio": 0.45935750485480886,
"profit_margin": 0.2764323547443184,
"quarter": 4,
"return_on_assets": 0.22224902042907718,
"return_on_equity": 0.2653639074269349
}
],
"income_statement": [
{
"depreciation": 3440644,
"expenses": 39167409,
"income_tax": 6218820,
"marketing_expense": 4882031,
"net_income": 21344371,
"net_profit": 15125551,
"operational_expense": 24956798,
"product_revenue": 14666841,
"quarter": 1,
"rd_expense": 3997927,
"revenue": 60511780,
"salaries_expense": 19559022,
"service_revenue": 45844939
},
{
"depreciation": 2615715,
"expenses": 38002661,
"income_tax": 5163173,
"marketing_expense": 4667433,
"net_income": 21347417,
"net_profit": 16184244,
"operational_expense": 21777456,
"product_revenue": 11955666,
"quarter": 2,
"rd_expense": 4043924,
"revenue": 59350078,
"salaries_expense": 12319949,
"service_revenue": 47394412
},
{
"depreciation": 2956159,
"expenses": 36872550,
"income_tax": 5551658,
"marketing_expense": 4703528,
"net_income": 21338129,
"net_profit": 15786471,
"operational_expense": 21465403,
"product_revenue": 14825783,
"quarter": 3,
"rd_expense": 6491970,
"revenue": 58210679,
"salaries_expense": 14423446,
"service_revenue": 43384896
},
{
"depreciation": 3178423,
"expenses": 35776047,
"income_tax": 5534712,
"marketing_expense": 4306291,
"net_income": 21317107,
"net_profit": 15782395,
"operational_expense": 24726819,
"product_revenue": 20405944,
"quarter": 4,
"rd_expense": 5572035,
"revenue": 57093154,
"salaries_expense": 13341540,
"service_revenue": 36687210
}
],
"market_conditions": {
"gdp_growth": [
0.0386071537917132,
0.04144207462883067,
0.04272017587132474,
0.03528731851105563
],
"inflation_rate": [
0.0012379311262403214,
0.008890362670662004,
0.007056643792409588,
0.009500062373565304
],
"interest_rate": [
0.01244192590536005,
0.005457402136851815,
0.01492378215034618,
0.0070761744568469094
],
"year": 2003
},
"random_event": {
"description": "Tate, Rogers and Singh Data Privacy Regulation Impact in 2003",
"impact": 0.04,
"type": "Data Privacy Regulation Impact"
},
"year": 2003
},
{
"advertising_kpis": [
{
"average_project_size": 186420,
"billable_hours_per_employee": 148,
"client_concentration": 0.39,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.69,
"gross_billings": 63591452,
"net_revenue": 49408474,
"new_client_acquisition": 2,
"organic_growth": 0.04,
"quarter": 1,
"revenue_per_employee": 184360
},
{
"average_project_size": 185378,
"billable_hours_per_employee": 100,
"client_concentration": 0.1,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.77,
"gross_billings": 54417919,
"net_revenue": 48344724,
"new_client_acquisition": 3,
"organic_growth": 0.09,
"quarter": 2,
"revenue_per_employee": 180391
},
{
"average_project_size": 142596,
"billable_hours_per_employee": 94,
"client_concentration": 0.34,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.63,
"gross_billings": 54603834,
"net_revenue": 47303876,
"new_client_acquisition": 1,
"organic_growth": 0.01,
"quarter": 3,
"revenue_per_employee": 176507
},
{
"average_project_size": 196313,
"billable_hours_per_employee": 87,
"client_concentration": 0.37,
"client_retention_rate": 0.9,
"employee_utilization_rate": 0.68,
"gross_billings": 52461248,
"net_revenue": 46285438,
"new_client_acquisition": 3,
"organic_growth": 0.03,
"quarter": 4,
"revenue_per_employee": 172707
}
],
"balance_sheet": [
{
"assets": 64576475,
"current_assets": 23945504,
"current_liabilities": 19001972,
"equity": 43128022,
"fixed_assets": 40630971,
"liabilities": 35395501,
"long_term_liabilities": 16393529,
"quarter": 1
},
{
"assets": 66413858,
"current_assets": 22973598,
"current_liabilities": 14891468,
"equity": 42876582,
"fixed_assets": 43440260,
"liabilities": 36261862,
"long_term_liabilities": 21370394,
"quarter": 2
},
{
"assets": 68303519,
"current_assets": 33802780,
"current_liabilities": 15588781,
"equity": 44958125,
"fixed_assets": 34500739,
"liabilities": 37149428,
"long_term_liabilities": 21560647,
"quarter": 3
},
{
"assets": 70246947,
"current_assets": 34526345,
"current_liabilities": 18043177,
"equity": 44349122,
"fixed_assets": 35720602,
"liabilities": 38058719,
"long_term_liabilities": 20015542,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -64362,
"financing_cash_flow": -186425,
"investing_cash_flow": -434928,
"net_cash_flow": 16124944,
"operating_cash_flow": 16336644,
"quarter": 1
},
{
"change_in_working_capital": -65145,
"financing_cash_flow": 92816,
"investing_cash_flow": -211492,
"net_cash_flow": 14901126,
"operating_cash_flow": 15388543,
"quarter": 2
},
{
"change_in_working_capital": -27416,
"financing_cash_flow": -179463,
"investing_cash_flow": -347612,
"net_cash_flow": 15902460,
"operating_cash_flow": 15861033,
"quarter": 3
},
{
"change_in_working_capital": -57157,
"financing_cash_flow": -89482,
"investing_cash_flow": -358757,
"net_cash_flow": 14183138,
"operating_cash_flow": 14409585,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7651156864787061,
"current_ratio": 1.2601588929822651,
"debt_to_equity_ratio": 0.8207077291882294,
"profit_margin": 0.28228048492248514,
"quarter": 1,
"return_on_assets": 0.21597722700100927,
"return_on_equity": 0.3233871472241412
},
{
"asset_turnover_ratio": 0.7279312700069314,
"current_ratio": 1.542735612096806,
"debt_to_equity_ratio": 0.8457265087035156,
"profit_margin": 0.2632052672386753,
"quarter": 2,
"return_on_assets": 0.1915953444535627,
"return_on_equity": 0.2967723966429973
},
{
"asset_turnover_ratio": 0.6925540102845945,
"current_ratio": 2.1684043158987225,
"debt_to_equity_ratio": 0.8263117734558547,
"profit_margin": 0.29181612940132007,
"quarter": 3,
"return_on_assets": 0.2020984306826124,
"return_on_equity": 0.30704203077864123
},
{
"asset_turnover_ratio": 0.6588960798538334,
"current_ratio": 1.9135402263138028,
"debt_to_equity_ratio": 0.8581617241486765,
"profit_margin": 0.26273693250996133,
"quarter": 4,
"return_on_assets": 0.1731163348636347,
"return_on_equity": 0.2742082244604527
}
],
"income_statement": [
{
"depreciation": 2389596,
"expenses": 31209413,
"income_tax": 4252013,
"marketing_expense": 4691392,
"net_income": 18199061,
"net_profit": 13947048,
"operational_expense": 18996726,
"product_revenue": 12396377,
"quarter": 1,
"rd_expense": 4361410,
"revenue": 49408474,
"salaries_expense": 9809319,
"service_revenue": 37012097
},
{
"depreciation": 2663957,
"expenses": 30500775,
"income_tax": 5119363,
"marketing_expense": 5299433,
"net_income": 17843949,
"net_profit": 12724586,
"operational_expense": 20131926,
"product_revenue": 15604820,
"quarter": 2,
"rd_expense": 3071927,
"revenue": 48344724,
"salaries_expense": 14033479,
"service_revenue": 32739904
},
{
"depreciation": 2056999,
"expenses": 29808227,
"income_tax": 3691615,
"marketing_expense": 4900514,
"net_income": 17495649,
"net_profit": 13804034,
"operational_expense": 19084033,
"product_revenue": 16708113,
"quarter": 3,
"rd_expense": 5186850,
"revenue": 47303876,
"salaries_expense": 11525909,
"service_revenue": 30595763
},
{
"depreciation": 2248691,
"expenses": 29131404,
"income_tax": 4993140,
"marketing_expense": 3211366,
"net_income": 17154034,
"net_profit": 12160894,
"operational_expense": 17212041,
"product_revenue": 12309320,
"quarter": 4,
"rd_expense": 5410715,
"revenue": 46285438,
"salaries_expense": 9218018,
"service_revenue": 33976118
}
],
"market_conditions": {
"gdp_growth": [
0.03990743947959014,
0.0369016587736567,
0.04704942690714865,
0.036676718198340404
],
"inflation_rate": [
0.006201935129328002,
0.0060140539858804425,
0.002580767305712988,
0.0036303227930622223
],
"interest_rate": [
0.017866311591286307,
0.011716547069253177,
0.015619397690223986,
0.013852730095987842
],
"year": 2004
},
"random_event": null,
"year": 2004
},
{
"advertising_kpis": [
{
"average_project_size": 156863,
"billable_hours_per_employee": 105,
"client_concentration": 0.38,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.64,
"gross_billings": 51283665,
"net_revenue": 46089886,
"new_client_acquisition": 1,
"organic_growth": 0.05,
"quarter": 1,
"revenue_per_employee": 171977
},
{
"average_project_size": 159596,
"billable_hours_per_employee": 116,
"client_concentration": 0.22,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.78,
"gross_billings": 52159197,
"net_revenue": 46212576,
"new_client_acquisition": 3,
"organic_growth": -0.03,
"quarter": 2,
"revenue_per_employee": 172435
},
{
"average_project_size": 50778,
"billable_hours_per_employee": 91,
"client_concentration": 0.17,
"client_retention_rate": 0.6,
"employee_utilization_rate": 0.66,
"gross_billings": 51111939,
"net_revenue": 46335592,
"new_client_acquisition": 2,
"organic_growth": 0.07,
"quarter": 3,
"revenue_per_employee": 172894
},
{
"average_project_size": 126038,
"billable_hours_per_employee": 113,
"client_concentration": 0.18,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.63,
"gross_billings": 53880664,
"net_revenue": 46458936,
"new_client_acquisition": 5,
"organic_growth": 0.12,
"quarter": 4,
"revenue_per_employee": 173354
}
],
"balance_sheet": [
{
"assets": 67010665,
"current_assets": 21130235,
"current_liabilities": 15943124,
"equity": 47113878,
"fixed_assets": 45880430,
"liabilities": 28650422,
"long_term_liabilities": 12707298,
"quarter": 1
},
{
"assets": 68169179,
"current_assets": 20954969,
"current_liabilities": 12110011,
"equity": 47823754,
"fixed_assets": 47214210,
"liabilities": 29390738,
"long_term_liabilities": 17280727,
"quarter": 2
},
{
"assets": 69347722,
"current_assets": 29193597,
"current_liabilities": 17370718,
"equity": 47432168,
"fixed_assets": 40154125,
"liabilities": 30150184,
"long_term_liabilities": 12779466,
"quarter": 3
},
{
"assets": 70546641,
"current_assets": 34609580,
"current_liabilities": 17101908,
"equity": 48075449,
"fixed_assets": 35937061,
"liabilities": 30929253,
"long_term_liabilities": 13827345,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -25134,
"financing_cash_flow": -185793,
"investing_cash_flow": -262951,
"net_cash_flow": 11756129,
"operating_cash_flow": 11873949,
"quarter": 1
},
{
"change_in_working_capital": 87365,
"financing_cash_flow": -26549,
"investing_cash_flow": -267236,
"net_cash_flow": 11515419,
"operating_cash_flow": 11634263,
"quarter": 2
},
{
"change_in_working_capital": -47359,
"financing_cash_flow": -6361,
"investing_cash_flow": -450400,
"net_cash_flow": 9969467,
"operating_cash_flow": 10338821,
"quarter": 3
},
{
"change_in_working_capital": 96127,
"financing_cash_flow": -72141,
"investing_cash_flow": -142441,
"net_cash_flow": 9951103,
"operating_cash_flow": 10306014,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6877992629979124,
"current_ratio": 1.325350978892217,
"debt_to_equity_ratio": 0.6081100350092175,
"profit_margin": 0.18992529076769685,
"quarter": 1,
"return_on_assets": 0.13063047501468608,
"return_on_equity": 0.1857973780039928
},
{
"asset_turnover_ratio": 0.6779101153616651,
"current_ratio": 1.7303839773555945,
"debt_to_equity_ratio": 0.6145635911392485,
"profit_margin": 0.19573271570059197,
"quarter": 2,
"return_on_assets": 0.13268918788064032,
"return_on_equity": 0.18913849799411397
},
{
"asset_turnover_ratio": 0.6681631445658734,
"current_ratio": 1.6806212040285267,
"debt_to_equity_ratio": 0.6356484485381313,
"profit_margin": 0.17771716394602233,
"quarter": 3,
"return_on_assets": 0.11874405910550313,
"return_on_equity": 0.1736085519008956
},
{
"asset_turnover_ratio": 0.6585563159555676,
"current_ratio": 2.023726241539833,
"debt_to_equity_ratio": 0.6433481879701217,
"profit_margin": 0.18205455673801915,
"quarter": 4,
"return_on_assets": 0.11989317818831374,
"return_on_equity": 0.17593306304845951
}
],
"income_statement": [
{
"depreciation": 3120314,
"expenses": 34408806,
"income_tax": 2927445,
"marketing_expense": 6737483,
"net_income": 11681080,
"net_profit": 8753635,
"operational_expense": 20408366,
"product_revenue": 9312407,
"quarter": 1,
"rd_expense": 5058211,
"revenue": 46089886,
"salaries_expense": 12140124,
"service_revenue": 36777479
},
{
"depreciation": 2588950,
"expenses": 34657434,
"income_tax": 2509829,
"marketing_expense": 6865027,
"net_income": 11555142,
"net_profit": 9045313,
"operational_expense": 20656468,
"product_revenue": 17785582,
"quarter": 2,
"rd_expense": 5983504,
"revenue": 46212576,
"salaries_expense": 14172704,
"service_revenue": 28426994
},
{
"depreciation": 2104191,
"expenses": 34907860,
"income_tax": 3193102,
"marketing_expense": 5343073,
"net_income": 11427732,
"net_profit": 8234630,
"operational_expense": 19009081,
"product_revenue": 15395090,
"quarter": 3,
"rd_expense": 5313159,
"revenue": 46335592,
"salaries_expense": 12229669,
"service_revenue": 30940502
},
{
"depreciation": 1847953,
"expenses": 35160095,
"income_tax": 2840780,
"marketing_expense": 4421672,
"net_income": 11298841,
"net_profit": 8458061,
"operational_expense": 22640062,
"product_revenue": 16609967,
"quarter": 4,
"rd_expense": 5160780,
"revenue": 46458936,
"salaries_expense": 11180449,
"service_revenue": 29848969
}
],
"market_conditions": {
"gdp_growth": [
0.02945480988205713,
0.028031087100895215,
0.034320015422210075,
0.030052741545020436
],
"inflation_rate": [
0.007764261037922745,
0.00987470442505998,
0.010864598514487508,
0.00951743374409285
],
"interest_rate": [
0.0139476829836642,
0.018589240918218515,
0.015117777448805193,
0.018167742566054787
],
"year": 2005
},
"random_event": {
"description": "Tate, Rogers and Singh Senior Leadership Change in 2005",
"impact": 0.09,
"type": "Senior Leadership Change"
},
"year": 2005
}
] |
{
"advertising_type": "Social Media Campaigns",
"financial_health": "Excellent",
"founding_year": 1999,
"industry": "Advertising",
"location": "Justinmouth",
"name": "Fuller, Bowers and Ramirez",
"num_employees": 371,
"region": "Latin America",
"revenue_size": "Medium",
"website": "www.fuller,bowersandramirez.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 69948,
"billable_hours_per_employee": 93,
"client_concentration": 0.2,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.72,
"gross_billings": 15162701,
"net_revenue": 13396488,
"new_client_acquisition": 2,
"organic_growth": -0.01,
"quarter": 1,
"revenue_per_employee": 36109
},
{
"average_project_size": 167964,
"billable_hours_per_employee": 117,
"client_concentration": 0.16,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.8,
"gross_billings": 16221874,
"net_revenue": 13921700,
"new_client_acquisition": 3,
"organic_growth": 0.08,
"quarter": 2,
"revenue_per_employee": 37525
},
{
"average_project_size": 64044,
"billable_hours_per_employee": 88,
"client_concentration": 0.25,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.67,
"gross_billings": 17857897,
"net_revenue": 14467503,
"new_client_acquisition": 1,
"organic_growth": 0.09,
"quarter": 3,
"revenue_per_employee": 38996
},
{
"average_project_size": 61125,
"billable_hours_per_employee": 128,
"client_concentration": 0.36,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.73,
"gross_billings": 18284618,
"net_revenue": 15034705,
"new_client_acquisition": 3,
"organic_growth": 0.08,
"quarter": 4,
"revenue_per_employee": 40525
}
],
"balance_sheet": [
{
"assets": 17008063,
"current_assets": 7123573,
"current_liabilities": 3081152,
"equity": 13215926,
"fixed_assets": 9884490,
"liabilities": 7694958,
"long_term_liabilities": 4613806,
"quarter": 1
},
{
"assets": 17315231,
"current_assets": 8604480,
"current_liabilities": 3431151,
"equity": 13698331,
"fixed_assets": 8710751,
"liabilities": 7778724,
"long_term_liabilities": 4347573,
"quarter": 2
},
{
"assets": 17627946,
"current_assets": 5427395,
"current_liabilities": 3604795,
"equity": 13975417,
"fixed_assets": 12200551,
"liabilities": 7863402,
"long_term_liabilities": 4258607,
"quarter": 3
},
{
"assets": 17946309,
"current_assets": 6854264,
"current_liabilities": 3744706,
"equity": 14508669,
"fixed_assets": 11092045,
"liabilities": 7949002,
"long_term_liabilities": 4204296,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 98750,
"financing_cash_flow": -98692,
"investing_cash_flow": -458785,
"net_cash_flow": 4258269,
"operating_cash_flow": 4700275,
"quarter": 1
},
{
"change_in_working_capital": 55416,
"financing_cash_flow": -156604,
"investing_cash_flow": -335874,
"net_cash_flow": 4796050,
"operating_cash_flow": 4986420,
"quarter": 2
},
{
"change_in_working_capital": -87971,
"financing_cash_flow": 119058,
"investing_cash_flow": -397091,
"net_cash_flow": 4544245,
"operating_cash_flow": 4739658,
"quarter": 3
},
{
"change_in_working_capital": -42628,
"financing_cash_flow": 107306,
"investing_cash_flow": -255294,
"net_cash_flow": 4775981,
"operating_cash_flow": 5372643,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7876551256895039,
"current_ratio": 2.3119836346924787,
"debt_to_equity_ratio": 0.5822488715508849,
"profit_margin": 0.2913316534900789,
"quarter": 1,
"return_on_assets": 0.22946887014705908,
"return_on_equity": 0.29531195922253195
},
{
"asset_turnover_ratio": 0.804014685105847,
"current_ratio": 2.5077532291642077,
"debt_to_equity_ratio": 0.5678592523424933,
"profit_margin": 0.2989451000955343,
"quarter": 2,
"return_on_assets": 0.24035625051724693,
"return_on_equity": 0.3038197865126781
},
{
"asset_turnover_ratio": 0.8207140525617675,
"current_ratio": 1.5056043408848492,
"debt_to_equity_ratio": 0.5626595614284712,
"profit_margin": 0.29105734417335183,
"quarter": 3,
"return_on_assets": 0.23887485246437673,
"return_on_equity": 0.30130571416938756
},
{
"asset_turnover_ratio": 0.8377602882018804,
"current_ratio": 1.8303877527367969,
"debt_to_equity_ratio": 0.5478794781244234,
"profit_margin": 0.3000632203957444,
"quarter": 4,
"return_on_assets": 0.25138104999752314,
"return_on_equity": 0.3109425130589167
}
],
"income_statement": [
{
"depreciation": 797454,
"expenses": 8269679,
"income_tax": 1223988,
"marketing_expense": 1432848,
"net_income": 5126809,
"net_profit": 3902821,
"operational_expense": 5569647,
"product_revenue": 3603428,
"quarter": 1,
"rd_expense": 1099735,
"revenue": 13396488,
"salaries_expense": 2605579,
"service_revenue": 9793060
},
{
"depreciation": 824596,
"expenses": 8528049,
"income_tax": 1231827,
"marketing_expense": 979011,
"net_income": 5393651,
"net_profit": 4161824,
"operational_expense": 4375531,
"product_revenue": 2955071,
"quarter": 2,
"rd_expense": 1636564,
"revenue": 13921700,
"salaries_expense": 4057988,
"service_revenue": 10966629
},
{
"depreciation": 528785,
"expenses": 8794491,
"income_tax": 1462139,
"marketing_expense": 1265480,
"net_income": 5673012,
"net_profit": 4210873,
"operational_expense": 5718334,
"product_revenue": 5262500,
"quarter": 3,
"rd_expense": 1224658,
"revenue": 14467503,
"salaries_expense": 3445183,
"service_revenue": 9205003
},
{
"depreciation": 861281,
"expenses": 9069258,
"income_tax": 1454085,
"marketing_expense": 1415476,
"net_income": 5965447,
"net_profit": 4511362,
"operational_expense": 4604983,
"product_revenue": 5518293,
"quarter": 4,
"rd_expense": 1699569,
"revenue": 15034705,
"salaries_expense": 4489083,
"service_revenue": 9516412
}
],
"market_conditions": {
"gdp_growth": [
0.02480294741254136,
0.03282120262357573,
0.025035044847795434,
0.03686648735781253
],
"inflation_rate": [
0.01056445173448814,
0.014905346450000008,
0.01641280806438948,
0.010234208809061686
],
"interest_rate": [
0.03576178182490003,
0.028267423373842412,
0.02775570152419323,
0.036208266286994646
],
"year": 1999
},
"random_event": null,
"year": 1999
},
{
"advertising_kpis": [
{
"average_project_size": 170321,
"billable_hours_per_employee": 159,
"client_concentration": 0.3,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.68,
"gross_billings": 12922923,
"net_revenue": 10284565,
"new_client_acquisition": 5,
"organic_growth": 0.03,
"quarter": 1,
"revenue_per_employee": 27721
},
{
"average_project_size": 192197,
"billable_hours_per_employee": 105,
"client_concentration": 0.13,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.79,
"gross_billings": 11803123,
"net_revenue": 10558453,
"new_client_acquisition": 2,
"organic_growth": 0.09,
"quarter": 2,
"revenue_per_employee": 28459
},
{
"average_project_size": 133627,
"billable_hours_per_employee": 144,
"client_concentration": 0.25,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.79,
"gross_billings": 13949891,
"net_revenue": 10839635,
"new_client_acquisition": 1,
"organic_growth": 0.03,
"quarter": 3,
"revenue_per_employee": 29217
},
{
"average_project_size": 95327,
"billable_hours_per_employee": 112,
"client_concentration": 0.3,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.74,
"gross_billings": 12561732,
"net_revenue": 11128305,
"new_client_acquisition": 1,
"organic_growth": -0.01,
"quarter": 4,
"revenue_per_employee": 29995
}
],
"balance_sheet": [
{
"assets": 12116800,
"current_assets": 5579902,
"current_liabilities": 3548151,
"equity": 7987706,
"fixed_assets": 6536898,
"liabilities": 6822703,
"long_term_liabilities": 3274552,
"quarter": 1
},
{
"assets": 12540300,
"current_assets": 5873328,
"current_liabilities": 2905403,
"equity": 8333763,
"fixed_assets": 6666972,
"liabilities": 6897524,
"long_term_liabilities": 3992121,
"quarter": 2
},
{
"assets": 12978601,
"current_assets": 5668988,
"current_liabilities": 3427384,
"equity": 8848968,
"fixed_assets": 7309613,
"liabilities": 6973166,
"long_term_liabilities": 3545782,
"quarter": 3
},
{
"assets": 13432221,
"current_assets": 4347701,
"current_liabilities": 3725706,
"equity": 9294211,
"fixed_assets": 9084520,
"liabilities": 7049637,
"long_term_liabilities": 3323931,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 97034,
"financing_cash_flow": -43960,
"investing_cash_flow": -219367,
"net_cash_flow": 2673138,
"operating_cash_flow": 3103262,
"quarter": 1
},
{
"change_in_working_capital": -51214,
"financing_cash_flow": 91295,
"investing_cash_flow": -404240,
"net_cash_flow": 2865288,
"operating_cash_flow": 3304279,
"quarter": 2
},
{
"change_in_working_capital": -74497,
"financing_cash_flow": -128213,
"investing_cash_flow": -480269,
"net_cash_flow": 3209467,
"operating_cash_flow": 3520473,
"quarter": 3
},
{
"change_in_working_capital": 329,
"financing_cash_flow": -56451,
"investing_cash_flow": -273811,
"net_cash_flow": 3375997,
"operating_cash_flow": 3577310,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8487855704476429,
"current_ratio": 1.572622472944359,
"debt_to_equity_ratio": 0.8541504907666857,
"profit_margin": 0.2619079173499317,
"quarter": 1,
"return_on_assets": 0.22230366103261587,
"return_on_equity": 0.33721934683124294
},
{
"asset_turnover_ratio": 0.8419617553009099,
"current_ratio": 2.0215192178159107,
"debt_to_equity_ratio": 0.8276602058397869,
"profit_margin": 0.2548656512464468,
"quarter": 2,
"return_on_assets": 0.2145871310893679,
"return_on_equity": 0.3229017911836466
},
{
"asset_turnover_ratio": 0.835192868630448,
"current_ratio": 1.6540276782525682,
"debt_to_equity_ratio": 0.7880202527571577,
"profit_margin": 0.26232737541439355,
"quarter": 3,
"return_on_assets": 0.2190939531926438,
"return_on_equity": 0.32134063542776964
},
{
"asset_turnover_ratio": 0.828478402789829,
"current_ratio": 1.1669468820137714,
"debt_to_equity_ratio": 0.7584976282548351,
"profit_margin": 0.2616415527791519,
"quarter": 4,
"return_on_assets": 0.21676437574992252,
"return_on_equity": 0.313273176173857
}
],
"income_statement": [
{
"depreciation": 409653,
"expenses": 6590528,
"income_tax": 1000428,
"marketing_expense": 1069127,
"net_income": 3694037,
"net_profit": 2693609,
"operational_expense": 4466427,
"product_revenue": 2879022,
"quarter": 1,
"rd_expense": 1167655,
"revenue": 10284565,
"salaries_expense": 2020459,
"service_revenue": 7405543
},
{
"depreciation": 613292,
"expenses": 6760034,
"income_tax": 1107432,
"marketing_expense": 1008013,
"net_income": 3798419,
"net_profit": 2690987,
"operational_expense": 3934025,
"product_revenue": 3086062,
"quarter": 2,
"rd_expense": 1316704,
"revenue": 10558453,
"salaries_expense": 3014579,
"service_revenue": 7472391
},
{
"depreciation": 676940,
"expenses": 6933901,
"income_tax": 1062201,
"marketing_expense": 1343844,
"net_income": 3905734,
"net_profit": 2843533,
"operational_expense": 3529443,
"product_revenue": 3919057,
"quarter": 3,
"rd_expense": 1175547,
"revenue": 10839635,
"salaries_expense": 2419668,
"service_revenue": 6920578
},
{
"depreciation": 665683,
"expenses": 7112240,
"income_tax": 1104438,
"marketing_expense": 1155533,
"net_income": 4016065,
"net_profit": 2911627,
"operational_expense": 4761006,
"product_revenue": 3822576,
"quarter": 4,
"rd_expense": 1290416,
"revenue": 11128305,
"salaries_expense": 3294282,
"service_revenue": 7305729
}
],
"market_conditions": {
"gdp_growth": [
0.024143503126477735,
0.01968829805168965,
0.03143245668380384,
0.019804084868749038
],
"inflation_rate": [
0.022291556337525293,
0.02177857740652502,
0.01597862425391415,
0.013977746833687497
],
"interest_rate": [
0.027105915855831317,
0.02611373231038272,
0.025695949843139543,
0.0278112321893191
],
"year": 2000
},
"random_event": {
"description": "Fuller, Bowers and Ramirez Partnership with Major Brand in 2000",
"impact": 0.08,
"type": "Partnership with Major Brand"
},
"year": 2000
},
{
"advertising_kpis": [
{
"average_project_size": 178974,
"billable_hours_per_employee": 109,
"client_concentration": 0.17,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.71,
"gross_billings": 10281042,
"net_revenue": 9018500,
"new_client_acquisition": 1,
"organic_growth": 0.13,
"quarter": 1,
"revenue_per_employee": 24309
},
{
"average_project_size": 68170,
"billable_hours_per_employee": 146,
"client_concentration": 0.14,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.8,
"gross_billings": 10369234,
"net_revenue": 9269081,
"new_client_acquisition": 5,
"organic_growth": 0.04,
"quarter": 2,
"revenue_per_employee": 24984
},
{
"average_project_size": 64821,
"billable_hours_per_employee": 121,
"client_concentration": 0.1,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.61,
"gross_billings": 11823084,
"net_revenue": 9526624,
"new_client_acquisition": 5,
"organic_growth": -0.01,
"quarter": 3,
"revenue_per_employee": 25678
},
{
"average_project_size": 175735,
"billable_hours_per_employee": 82,
"client_concentration": 0.11,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.69,
"gross_billings": 12632493,
"net_revenue": 9791324,
"new_client_acquisition": 5,
"organic_growth": -0.03,
"quarter": 4,
"revenue_per_employee": 26392
}
],
"balance_sheet": [
{
"assets": 12321120,
"current_assets": 5418450,
"current_liabilities": 3595315,
"equity": 8410514,
"fixed_assets": 6902670,
"liabilities": 6591935,
"long_term_liabilities": 2996620,
"quarter": 1
},
{
"assets": 12637867,
"current_assets": 4916269,
"current_liabilities": 3529098,
"equity": 8758313,
"fixed_assets": 7721598,
"liabilities": 6711591,
"long_term_liabilities": 3182493,
"quarter": 2
},
{
"assets": 12962756,
"current_assets": 3994346,
"current_liabilities": 2976877,
"equity": 8828909,
"fixed_assets": 8968410,
"liabilities": 6833419,
"long_term_liabilities": 3856542,
"quarter": 3
},
{
"assets": 13295997,
"current_assets": 5077441,
"current_liabilities": 2802765,
"equity": 9139371,
"fixed_assets": 8218556,
"liabilities": 6957458,
"long_term_liabilities": 4154693,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -63452,
"financing_cash_flow": -69206,
"investing_cash_flow": -440613,
"net_cash_flow": 2926505,
"operating_cash_flow": 3102963,
"quarter": 1
},
{
"change_in_working_capital": -26818,
"financing_cash_flow": 91460,
"investing_cash_flow": -187934,
"net_cash_flow": 3054838,
"operating_cash_flow": 3330890,
"quarter": 2
},
{
"change_in_working_capital": 39063,
"financing_cash_flow": 54140,
"investing_cash_flow": -419585,
"net_cash_flow": 3014533,
"operating_cash_flow": 3134884,
"quarter": 3
},
{
"change_in_working_capital": -14489,
"financing_cash_flow": 131573,
"investing_cash_flow": -168345,
"net_cash_flow": 2871203,
"operating_cash_flow": 3366565,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7319545625722337,
"current_ratio": 1.5070863053724082,
"debt_to_equity_ratio": 0.7837731439481582,
"profit_margin": 0.2973142983866497,
"quarter": 1,
"return_on_assets": 0.21762055722207072,
"return_on_equity": 0.3188067934968065
},
{
"asset_turnover_ratio": 0.7334371377701633,
"current_ratio": 1.3930667269653605,
"debt_to_equity_ratio": 0.7663109322537343,
"profit_margin": 0.30553589940577713,
"quarter": 2,
"return_on_assets": 0.2240913755462057,
"return_on_equity": 0.3233541664930221
},
{
"asset_turnover_ratio": 0.7349227278520093,
"current_ratio": 1.3417907424458586,
"debt_to_equity_ratio": 0.7739822666651112,
"profit_margin": 0.2833713181080727,
"quarter": 3,
"return_on_assets": 0.20825602209900426,
"return_on_equity": 0.3057650724455309
},
{
"asset_turnover_ratio": 0.7364114176620227,
"current_ratio": 1.811582847652229,
"debt_to_equity_ratio": 0.7612622356615133,
"profit_margin": 0.2860524276389996,
"quarter": 4,
"return_on_assets": 0.21065227376329884,
"return_on_equity": 0.3064578514210661
}
],
"income_statement": [
{
"depreciation": 421634,
"expenses": 5411453,
"income_tax": 925718,
"marketing_expense": 571676,
"net_income": 3607047,
"net_profit": 2681329,
"operational_expense": 3350960,
"product_revenue": 2772090,
"quarter": 1,
"rd_expense": 626919,
"revenue": 9018500,
"salaries_expense": 2467171,
"service_revenue": 6246410
},
{
"depreciation": 498853,
"expenses": 5599824,
"income_tax": 837220,
"marketing_expense": 936169,
"net_income": 3669257,
"net_profit": 2832037,
"operational_expense": 3857583,
"product_revenue": 2623047,
"quarter": 2,
"rd_expense": 1062641,
"revenue": 9269081,
"salaries_expense": 2014434,
"service_revenue": 6646034
},
{
"depreciation": 435312,
"expenses": 5794752,
"income_tax": 1032300,
"marketing_expense": 1104756,
"net_income": 3731872,
"net_profit": 2699572,
"operational_expense": 3462605,
"product_revenue": 3150052,
"quarter": 3,
"rd_expense": 890699,
"revenue": 9526624,
"salaries_expense": 2100210,
"service_revenue": 6376572
},
{
"depreciation": 565733,
"expenses": 5996466,
"income_tax": 994026,
"marketing_expense": 841521,
"net_income": 3794858,
"net_profit": 2800832,
"operational_expense": 4015184,
"product_revenue": 3428614,
"quarter": 4,
"rd_expense": 728739,
"revenue": 9791324,
"salaries_expense": 1922303,
"service_revenue": 6362710
}
],
"market_conditions": {
"gdp_growth": [
0.008322156054934596,
0.004570262636872472,
0.01703731775328394,
0.008890843303319155
],
"inflation_rate": [
0.01933180289206959,
0.02251295521953809,
0.022239910038161476,
0.01612917349924669
],
"interest_rate": [
0.03479251225835587,
0.040212931265819804,
0.0362549182892617,
0.034157859684610624
],
"year": 2001
},
"random_event": {
"description": "Fuller, Bowers and Ramirez Partnership with Major Brand in 2001",
"impact": 0.1,
"type": "Partnership with Major Brand"
},
"year": 2001
},
{
"advertising_kpis": [
{
"average_project_size": 52071,
"billable_hours_per_employee": 99,
"client_concentration": 0.23,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.66,
"gross_billings": 9891534,
"net_revenue": 8955494,
"new_client_acquisition": 1,
"organic_growth": -0.04,
"quarter": 1,
"revenue_per_employee": 24139
},
{
"average_project_size": 57046,
"billable_hours_per_employee": 146,
"client_concentration": 0.35,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.76,
"gross_billings": 11441427,
"net_revenue": 9166268,
"new_client_acquisition": 5,
"organic_growth": 0.14,
"quarter": 2,
"revenue_per_employee": 24707
},
{
"average_project_size": 81176,
"billable_hours_per_employee": 97,
"client_concentration": 0.37,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.7,
"gross_billings": 11497287,
"net_revenue": 9382003,
"new_client_acquisition": 2,
"organic_growth": -0.02,
"quarter": 3,
"revenue_per_employee": 25288
},
{
"average_project_size": 51462,
"billable_hours_per_employee": 85,
"client_concentration": 0.2,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.62,
"gross_billings": 11169356,
"net_revenue": 9602815,
"new_client_acquisition": 5,
"organic_growth": 0.01,
"quarter": 4,
"revenue_per_employee": 25884
}
],
"balance_sheet": [
{
"assets": 13394266,
"current_assets": 5478022,
"current_liabilities": 2661270,
"equity": 9500943,
"fixed_assets": 7916244,
"liabilities": 5566483,
"long_term_liabilities": 2905213,
"quarter": 1
},
{
"assets": 13730264,
"current_assets": 6022244,
"current_liabilities": 3163210,
"equity": 9907461,
"fixed_assets": 7708020,
"liabilities": 5640911,
"long_term_liabilities": 2477701,
"quarter": 2
},
{
"assets": 14074690,
"current_assets": 6168103,
"current_liabilities": 2498987,
"equity": 10065458,
"fixed_assets": 7906587,
"liabilities": 5716335,
"long_term_liabilities": 3217348,
"quarter": 3
},
{
"assets": 14427757,
"current_assets": 7151824,
"current_liabilities": 2385479,
"equity": 10429166,
"fixed_assets": 7275933,
"liabilities": 5792766,
"long_term_liabilities": 3407287,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -39061,
"financing_cash_flow": 35017,
"investing_cash_flow": -232925,
"net_cash_flow": 1792916,
"operating_cash_flow": 2265505,
"quarter": 1
},
{
"change_in_working_capital": 42469,
"financing_cash_flow": 180790,
"investing_cash_flow": -161789,
"net_cash_flow": 2345808,
"operating_cash_flow": 2273332,
"quarter": 2
},
{
"change_in_working_capital": 11498,
"financing_cash_flow": 95410,
"investing_cash_flow": -495804,
"net_cash_flow": 1879424,
"operating_cash_flow": 2135730,
"quarter": 3
},
{
"change_in_working_capital": -55815,
"financing_cash_flow": 137341,
"investing_cash_flow": -106475,
"net_cash_flow": 2251575,
"operating_cash_flow": 2261327,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6686065514900182,
"current_ratio": 2.0584239855407382,
"debt_to_equity_ratio": 0.5858874219116986,
"profit_margin": 0.1868305645674041,
"quarter": 1,
"return_on_assets": 0.12491613948834523,
"return_on_equity": 0.17610462456200401
},
{
"asset_turnover_ratio": 0.6675959034727955,
"current_ratio": 1.9038394542252965,
"debt_to_equity_ratio": 0.569359899574674,
"profit_margin": 0.1983476808664115,
"quarter": 2,
"return_on_assets": 0.1324160992097457,
"return_on_equity": 0.18350897369164512
},
{
"asset_turnover_ratio": 0.6665868306868571,
"current_ratio": 2.4682413313874783,
"debt_to_equity_ratio": 0.5679160352166787,
"profit_margin": 0.1819550686564479,
"quarter": 3,
"return_on_assets": 0.12128885254311107,
"return_on_equity": 0.16960013145949246
},
{
"asset_turnover_ratio": 0.6655792026439037,
"current_ratio": 2.9980662164705705,
"debt_to_equity_ratio": 0.5554390446944655,
"profit_margin": 0.18683844268581662,
"quarter": 4,
"return_on_assets": 0.12435578170605452,
"return_on_equity": 0.1720343697664799
}
],
"income_statement": [
{
"depreciation": 592345,
"expenses": 6652375,
"income_tax": 629959,
"marketing_expense": 832984,
"net_income": 2303119,
"net_profit": 1673160,
"operational_expense": 3586965,
"product_revenue": 2868742,
"quarter": 1,
"rd_expense": 1065349,
"revenue": 8955494,
"salaries_expense": 2785405,
"service_revenue": 6086752
},
{
"depreciation": 455224,
"expenses": 6799456,
"income_tax": 548704,
"marketing_expense": 1235376,
"net_income": 2366812,
"net_profit": 1818108,
"operational_expense": 4720864,
"product_revenue": 3438392,
"quarter": 2,
"rd_expense": 863740,
"revenue": 9166268,
"salaries_expense": 3364519,
"service_revenue": 5727876
},
{
"depreciation": 428627,
"expenses": 6949789,
"income_tax": 725111,
"marketing_expense": 1047034,
"net_income": 2432214,
"net_profit": 1707103,
"operational_expense": 3771260,
"product_revenue": 2139061,
"quarter": 3,
"rd_expense": 1366064,
"revenue": 9382003,
"salaries_expense": 2889421,
"service_revenue": 7242942
},
{
"depreciation": 467152,
"expenses": 7103446,
"income_tax": 705194,
"marketing_expense": 968198,
"net_income": 2499369,
"net_profit": 1794175,
"operational_expense": 3917810,
"product_revenue": 3595071,
"quarter": 4,
"rd_expense": 801969,
"revenue": 9602815,
"salaries_expense": 2144529,
"service_revenue": 6007744
}
],
"market_conditions": {
"gdp_growth": [
0.02511273719845647,
0.01621670396933926,
0.020500506551017046,
0.025054969313669448
],
"inflation_rate": [
0.008446740934532689,
0.008896451961520738,
0.01002024793755878,
0.010787549741568777
],
"interest_rate": [
0.028969429122065456,
0.025259719958381104,
0.02658666806746563,
0.023510488985903674
],
"year": 2002
},
"random_event": null,
"year": 2002
},
{
"advertising_kpis": [
{
"average_project_size": 164364,
"billable_hours_per_employee": 81,
"client_concentration": 0.2,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.66,
"gross_billings": 20012641,
"net_revenue": 17685964,
"new_client_acquisition": 1,
"organic_growth": 0.02,
"quarter": 1,
"revenue_per_employee": 47671
},
{
"average_project_size": 75511,
"billable_hours_per_employee": 146,
"client_concentration": 0.32,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.77,
"gross_billings": 20681454,
"net_revenue": 18399458,
"new_client_acquisition": 5,
"organic_growth": 0.03,
"quarter": 2,
"revenue_per_employee": 49594
},
{
"average_project_size": 129044,
"billable_hours_per_employee": 117,
"client_concentration": 0.21,
"client_retention_rate": 0.76,
"employee_utilization_rate": 0.79,
"gross_billings": 23565843,
"net_revenue": 19141736,
"new_client_acquisition": 5,
"organic_growth": 0.07,
"quarter": 3,
"revenue_per_employee": 51595
},
{
"average_project_size": 69223,
"billable_hours_per_employee": 87,
"client_concentration": 0.18,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.71,
"gross_billings": 23819785,
"net_revenue": 19913959,
"new_client_acquisition": 5,
"organic_growth": 0.01,
"quarter": 4,
"revenue_per_employee": 53676
}
],
"balance_sheet": [
{
"assets": 23162516,
"current_assets": 9234084,
"current_liabilities": 5766350,
"equity": 14359859,
"fixed_assets": 13928432,
"liabilities": 11891568,
"long_term_liabilities": 6125218,
"quarter": 1
},
{
"assets": 23544195,
"current_assets": 9365764,
"current_liabilities": 7035163,
"equity": 14606834,
"fixed_assets": 14178431,
"liabilities": 12090047,
"long_term_liabilities": 5054884,
"quarter": 2
},
{
"assets": 23932163,
"current_assets": 11162962,
"current_liabilities": 5125138,
"equity": 15224297,
"fixed_assets": 12769201,
"liabilities": 12291839,
"long_term_liabilities": 7166701,
"quarter": 3
},
{
"assets": 24326525,
"current_assets": 10875957,
"current_liabilities": 7001280,
"equity": 15381345,
"fixed_assets": 13450568,
"liabilities": 12496999,
"long_term_liabilities": 5495719,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 33827,
"financing_cash_flow": 148137,
"investing_cash_flow": -268645,
"net_cash_flow": 3533256,
"operating_cash_flow": 3918109,
"quarter": 1
},
{
"change_in_working_capital": -71114,
"financing_cash_flow": -136775,
"investing_cash_flow": -445833,
"net_cash_flow": 4182136,
"operating_cash_flow": 4425223,
"quarter": 2
},
{
"change_in_working_capital": 98390,
"financing_cash_flow": -176684,
"investing_cash_flow": -287049,
"net_cash_flow": 4128999,
"operating_cash_flow": 4552348,
"quarter": 3
},
{
"change_in_working_capital": -25237,
"financing_cash_flow": 51575,
"investing_cash_flow": -359735,
"net_cash_flow": 4417670,
"operating_cash_flow": 4695920,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7635597100073239,
"current_ratio": 1.6013741795069671,
"debt_to_equity_ratio": 0.8281117523507717,
"profit_margin": 0.17465324479909605,
"quarter": 1,
"return_on_assets": 0.13335818095063592,
"return_on_equity": 0.2151073349675648
},
{
"asset_turnover_ratio": 0.7814859671354234,
"current_ratio": 1.3312788914769993,
"debt_to_equity_ratio": 0.8276979802741649,
"profit_margin": 0.17134667771191955,
"quarter": 2,
"return_on_assets": 0.13390502414714114,
"return_on_equity": 0.2158363681000277
},
{
"asset_turnover_ratio": 0.799833094902454,
"current_ratio": 2.178080278033489,
"debt_to_equity_ratio": 0.8073830272754138,
"profit_margin": 0.18723343588063276,
"quarter": 3,
"return_on_assets": 0.1497554984896267,
"return_on_equity": 0.23541139535047167
},
{
"asset_turnover_ratio": 0.818610919562083,
"current_ratio": 1.5534240881667352,
"debt_to_equity_ratio": 0.8124776474359037,
"profit_margin": 0.17835825613580905,
"quarter": 4,
"return_on_assets": 0.14600601606682417,
"return_on_equity": 0.23091732224977723
}
],
"income_statement": [
{
"depreciation": 829198,
"expenses": 13562165,
"income_tax": 1034888,
"marketing_expense": 2096166,
"net_income": 4123799,
"net_profit": 3088911,
"operational_expense": 8892834,
"product_revenue": 4558063,
"quarter": 1,
"rd_expense": 1368395,
"revenue": 17685964,
"salaries_expense": 5150421,
"service_revenue": 13127901
},
{
"depreciation": 1272537,
"expenses": 14081868,
"income_tax": 1164904,
"marketing_expense": 2575362,
"net_income": 4317590,
"net_profit": 3152686,
"operational_expense": 8540149,
"product_revenue": 6374592,
"quarter": 2,
"rd_expense": 1642056,
"revenue": 18399458,
"salaries_expense": 5944077,
"service_revenue": 12024866
},
{
"depreciation": 968375,
"expenses": 14621487,
"income_tax": 936276,
"marketing_expense": 2805030,
"net_income": 4520249,
"net_profit": 3583973,
"operational_expense": 9671520,
"product_revenue": 6397086,
"quarter": 3,
"rd_expense": 2374853,
"revenue": 19141736,
"salaries_expense": 4710041,
"service_revenue": 12744650
},
{
"depreciation": 1144101,
"expenses": 15181784,
"income_tax": 1180356,
"marketing_expense": 1959706,
"net_income": 4732175,
"net_profit": 3551819,
"operational_expense": 7593966,
"product_revenue": 4296432,
"quarter": 4,
"rd_expense": 2784487,
"revenue": 19913959,
"salaries_expense": 5907916,
"service_revenue": 15617527
}
],
"market_conditions": {
"gdp_growth": [
0.024314976700836332,
0.03408548271688709,
0.025412623329765557,
0.024002712891367396
],
"inflation_rate": [
0.009125069017415804,
0.008360728272743853,
0.014817516286309979,
0.010903033409419019
],
"interest_rate": [
0.03400258845083549,
0.03695961809027847,
0.03611909799163848,
0.036587138257425246
],
"year": 2003
},
"random_event": {
"description": "Fuller, Bowers and Ramirez Partnership with Major Brand in 2003",
"impact": -0.08,
"type": "Partnership with Major Brand"
},
"year": 2003
}
] |
{
"advertising_type": "Traditional Advertising",
"financial_health": "Good",
"founding_year": 2008,
"industry": "Advertising",
"location": "Deborahville",
"name": "Williams-Ross",
"num_employees": 235,
"region": "Asia-Pacific",
"revenue_size": "Large",
"website": "www.williams-ross.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 162930,
"billable_hours_per_employee": 152,
"client_concentration": 0.34,
"client_retention_rate": 0.82,
"employee_utilization_rate": 0.7,
"gross_billings": 56392994,
"net_revenue": 45657354,
"new_client_acquisition": 1,
"organic_growth": 0.01,
"quarter": 1,
"revenue_per_employee": 194287
},
{
"average_project_size": 128725,
"billable_hours_per_employee": 156,
"client_concentration": 0.3,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.63,
"gross_billings": 54709424,
"net_revenue": 46932067,
"new_client_acquisition": 1,
"organic_growth": -0.05,
"quarter": 2,
"revenue_per_employee": 199711
},
{
"average_project_size": 75258,
"billable_hours_per_employee": 94,
"client_concentration": 0.23,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.6,
"gross_billings": 54531107,
"net_revenue": 48242368,
"new_client_acquisition": 4,
"organic_growth": 0.11,
"quarter": 3,
"revenue_per_employee": 205287
},
{
"average_project_size": 193072,
"billable_hours_per_employee": 85,
"client_concentration": 0.16,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.61,
"gross_billings": 60361358,
"net_revenue": 49589253,
"new_client_acquisition": 1,
"organic_growth": 0.05,
"quarter": 4,
"revenue_per_employee": 211018
}
],
"balance_sheet": [
{
"assets": 61191104,
"current_assets": 20725850,
"current_liabilities": 15672649,
"equity": 39218880,
"fixed_assets": 40465254,
"liabilities": 32061939,
"long_term_liabilities": 16389290,
"quarter": 1
},
{
"assets": 62960665,
"current_assets": 28004292,
"current_liabilities": 17942642,
"equity": 41193014,
"fixed_assets": 34956373,
"liabilities": 32409246,
"long_term_liabilities": 14466604,
"quarter": 2
},
{
"assets": 64781399,
"current_assets": 31262506,
"current_liabilities": 18376543,
"equity": 43343919,
"fixed_assets": 33518893,
"liabilities": 32760315,
"long_term_liabilities": 14383772,
"quarter": 3
},
{
"assets": 66654787,
"current_assets": 32618382,
"current_liabilities": 18916608,
"equity": 44621344,
"fixed_assets": 34036405,
"liabilities": 33115186,
"long_term_liabilities": 14198578,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 34838,
"financing_cash_flow": -145415,
"investing_cash_flow": -436796,
"net_cash_flow": 12988905,
"operating_cash_flow": 13206433,
"quarter": 1
},
{
"change_in_working_capital": 74093,
"financing_cash_flow": 156111,
"investing_cash_flow": -430439,
"net_cash_flow": 13297243,
"operating_cash_flow": 13658302,
"quarter": 2
},
{
"change_in_working_capital": 34772,
"financing_cash_flow": -4183,
"investing_cash_flow": -428834,
"net_cash_flow": 14251968,
"operating_cash_flow": 14611887,
"quarter": 3
},
{
"change_in_working_capital": -75248,
"financing_cash_flow": -35904,
"investing_cash_flow": -168016,
"net_cash_flow": 14140308,
"operating_cash_flow": 14399443,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7461436551300006,
"current_ratio": 1.3224216276393352,
"debt_to_equity_ratio": 0.8175128662521725,
"profit_margin": 0.22098772959992383,
"quarter": 1,
"return_on_assets": 0.1648885923025674,
"return_on_equity": 0.2572667806933803
},
{
"asset_turnover_ratio": 0.7454188579488479,
"current_ratio": 1.5607674722596594,
"debt_to_equity_ratio": 0.7867655908839299,
"profit_margin": 0.2267446477479886,
"quarter": 2,
"return_on_assets": 0.16901973637031947,
"return_on_equity": 0.2583349448525422
},
{
"asset_turnover_ratio": 0.7446947541222443,
"current_ratio": 1.7012180147267089,
"debt_to_equity_ratio": 0.7558226333894726,
"profit_margin": 0.2347072805381361,
"quarter": 3,
"return_on_assets": 0.17478528057104786,
"return_on_equity": 0.2612323772568881
},
{
"asset_turnover_ratio": 0.7439713669777386,
"current_ratio": 1.7243251009906215,
"debt_to_equity_ratio": 0.742137798449101,
"profit_margin": 0.22347065804762173,
"quarter": 4,
"return_on_assets": 0.16625577094710392,
"return_on_equity": 0.24835072202217845
}
],
"income_statement": [
{
"depreciation": 3116718,
"expenses": 31257069,
"income_tax": 4310570,
"marketing_expense": 5061964,
"net_income": 14400285,
"net_profit": 10089715,
"operational_expense": 15811541,
"product_revenue": 16114775,
"quarter": 1,
"rd_expense": 3671681,
"revenue": 45657354,
"salaries_expense": 13785635,
"service_revenue": 29542579
},
{
"depreciation": 3016707,
"expenses": 32337185,
"income_tax": 3953287,
"marketing_expense": 3601529,
"net_income": 14594882,
"net_profit": 10641595,
"operational_expense": 18440748,
"product_revenue": 15347114,
"quarter": 2,
"rd_expense": 5548586,
"revenue": 46932067,
"salaries_expense": 11529511,
"service_revenue": 31584953
},
{
"depreciation": 3289052,
"expenses": 33454626,
"income_tax": 3464907,
"marketing_expense": 5022784,
"net_income": 14787742,
"net_profit": 11322835,
"operational_expense": 21540244,
"product_revenue": 16348901,
"quarter": 3,
"rd_expense": 4043386,
"revenue": 48242368,
"salaries_expense": 15429280,
"service_revenue": 31893467
},
{
"depreciation": 3317700,
"expenses": 34610680,
"income_tax": 3896830,
"marketing_expense": 4640027,
"net_income": 14978573,
"net_profit": 11081743,
"operational_expense": 20796501,
"product_revenue": 17255029,
"quarter": 4,
"rd_expense": 5841363,
"revenue": 49589253,
"salaries_expense": 10928521,
"service_revenue": 32334224
}
],
"market_conditions": {
"gdp_growth": [
0.04793535429221006,
0.05730078459135983,
0.05154466520812551,
0.059265330513167465
],
"inflation_rate": [
0.008081186843357444,
0.003302523776784851,
0.006077510147153462,
0.0049789631784121465
],
"interest_rate": [
0.02315697682608954,
0.02123256486434304,
0.022611006009308182,
0.015583155194416075
],
"year": 2008
},
"random_event": null,
"year": 2008
},
{
"advertising_kpis": [
{
"average_project_size": 160049,
"billable_hours_per_employee": 143,
"client_concentration": 0.39,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.6,
"gross_billings": 45477368,
"net_revenue": 36229640,
"new_client_acquisition": 5,
"organic_growth": -0.04,
"quarter": 1,
"revenue_per_employee": 154169
},
{
"average_project_size": 103238,
"billable_hours_per_employee": 81,
"client_concentration": 0.35,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.7,
"gross_billings": 43026746,
"net_revenue": 37035992,
"new_client_acquisition": 4,
"organic_growth": -0.05,
"quarter": 2,
"revenue_per_employee": 157600
},
{
"average_project_size": 65696,
"billable_hours_per_employee": 125,
"client_concentration": 0.37,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.61,
"gross_billings": 45099442,
"net_revenue": 37860291,
"new_client_acquisition": 3,
"organic_growth": 0.07,
"quarter": 3,
"revenue_per_employee": 161108
},
{
"average_project_size": 137006,
"billable_hours_per_employee": 146,
"client_concentration": 0.17,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.64,
"gross_billings": 45899410,
"net_revenue": 38702937,
"new_client_acquisition": 4,
"organic_growth": 0.07,
"quarter": 4,
"revenue_per_employee": 164693
}
],
"balance_sheet": [
{
"assets": 54301540,
"current_assets": 22445435,
"current_liabilities": 15716168,
"equity": 35771796,
"fixed_assets": 31856105,
"liabilities": 26789496,
"long_term_liabilities": 11073328,
"quarter": 1
},
{
"assets": 55185199,
"current_assets": 18672863,
"current_liabilities": 14884144,
"equity": 36057318,
"fixed_assets": 36512336,
"liabilities": 27501744,
"long_term_liabilities": 12617600,
"quarter": 2
},
{
"assets": 56083238,
"current_assets": 16936804,
"current_liabilities": 15084060,
"equity": 36481096,
"fixed_assets": 39146434,
"liabilities": 28232929,
"long_term_liabilities": 13148869,
"quarter": 3
},
{
"assets": 56995891,
"current_assets": 18947402,
"current_liabilities": 15470911,
"equity": 37072363,
"fixed_assets": 38048489,
"liabilities": 28983553,
"long_term_liabilities": 13512642,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -70111,
"financing_cash_flow": -64925,
"investing_cash_flow": -399630,
"net_cash_flow": 9659204,
"operating_cash_flow": 9818797,
"quarter": 1
},
{
"change_in_working_capital": -53613,
"financing_cash_flow": 147837,
"investing_cash_flow": -249783,
"net_cash_flow": 10009587,
"operating_cash_flow": 10230156,
"quarter": 2
},
{
"change_in_working_capital": -35674,
"financing_cash_flow": 157964,
"investing_cash_flow": -377183,
"net_cash_flow": 10899605,
"operating_cash_flow": 11104695,
"quarter": 3
},
{
"change_in_working_capital": -26873,
"financing_cash_flow": 65466,
"investing_cash_flow": -220338,
"net_cash_flow": 10777277,
"operating_cash_flow": 11040245,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6671936007708069,
"current_ratio": 1.4281747942628253,
"debt_to_equity_ratio": 0.7488999434079295,
"profit_margin": 0.22798327557215584,
"quarter": 1,
"return_on_assets": 0.15210898254450977,
"return_on_equity": 0.23090123850644792
},
{
"asset_turnover_ratio": 0.6711218346788964,
"current_ratio": 1.2545473223048635,
"debt_to_equity_ratio": 0.7627229512744126,
"profit_margin": 0.22610068065680541,
"quarter": 2,
"return_on_assets": 0.15174110362454252,
"return_on_equity": 0.23223754467817045
},
{
"asset_turnover_ratio": 0.6750732010159614,
"current_ratio": 1.1228279388970874,
"debt_to_equity_ratio": 0.7739057236657583,
"profit_margin": 0.22796409568008866,
"quarter": 3,
"return_on_assets": 0.15389245178746633,
"return_on_equity": 0.23658244807118733
},
{
"asset_turnover_ratio": 0.6790478457473365,
"current_ratio": 1.2247114601072944,
"debt_to_equity_ratio": 0.7818102396116482,
"profit_margin": 0.23409140758490757,
"quarter": 4,
"return_on_assets": 0.15895926602849317,
"return_on_equity": 0.24438757788382684
}
],
"income_statement": [
{
"depreciation": 1559045,
"expenses": 25002706,
"income_tax": 2967182,
"marketing_expense": 2622344,
"net_income": 11226934,
"net_profit": 8259752,
"operational_expense": 17362149,
"product_revenue": 10601165,
"quarter": 1,
"rd_expense": 4339003,
"revenue": 36229640,
"salaries_expense": 11541389,
"service_revenue": 25628475
},
{
"depreciation": 1856293,
"expenses": 25340418,
"income_tax": 3321711,
"marketing_expense": 3833697,
"net_income": 11695574,
"net_profit": 8373863,
"operational_expense": 15984243,
"product_revenue": 9592205,
"quarter": 2,
"rd_expense": 2996359,
"revenue": 37035992,
"salaries_expense": 11913558,
"service_revenue": 27443787
},
{
"depreciation": 2473908,
"expenses": 25682693,
"income_tax": 3546811,
"marketing_expense": 3733391,
"net_income": 12177598,
"net_profit": 8630787,
"operational_expense": 16901059,
"product_revenue": 14195861,
"quarter": 3,
"rd_expense": 3068990,
"revenue": 37860291,
"salaries_expense": 10480369,
"service_revenue": 23664430
},
{
"depreciation": 1980220,
"expenses": 26029590,
"income_tax": 3613322,
"marketing_expense": 3936754,
"net_income": 12673347,
"net_profit": 9060025,
"operational_expense": 18168633,
"product_revenue": 12139563,
"quarter": 4,
"rd_expense": 4726041,
"revenue": 38702937,
"salaries_expense": 12035097,
"service_revenue": 26563374
}
],
"market_conditions": {
"gdp_growth": [
0.056662410833220725,
0.06751419471434243,
0.05686260321280284,
0.05779797879595182
],
"inflation_rate": [
0.014287994911158737,
0.009607195734741322,
0.006870322529951695,
0.011859820025328531
],
"interest_rate": [
0.015689928789570817,
0.014114668111606443,
0.01998429011532232,
0.011884582601891916
],
"year": 2009
},
"random_event": {
"description": "Williams-Ross Partnership with Major Brand in 2009",
"impact": -0.05,
"type": "Partnership with Major Brand"
},
"year": 2009
},
{
"advertising_kpis": [
{
"average_project_size": 190617,
"billable_hours_per_employee": 156,
"client_concentration": 0.17,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.66,
"gross_billings": 62803561,
"net_revenue": 52920410,
"new_client_acquisition": 2,
"organic_growth": 0.04,
"quarter": 1,
"revenue_per_employee": 225193
},
{
"average_project_size": 167584,
"billable_hours_per_employee": 103,
"client_concentration": 0.13,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.76,
"gross_billings": 61174334,
"net_revenue": 53752040,
"new_client_acquisition": 4,
"organic_growth": 0.04,
"quarter": 2,
"revenue_per_employee": 228732
},
{
"average_project_size": 75260,
"billable_hours_per_employee": 119,
"client_concentration": 0.15,
"client_retention_rate": 0.89,
"employee_utilization_rate": 0.67,
"gross_billings": 65467851,
"net_revenue": 54596740,
"new_client_acquisition": 1,
"organic_growth": -0.03,
"quarter": 3,
"revenue_per_employee": 232327
},
{
"average_project_size": 119522,
"billable_hours_per_employee": 136,
"client_concentration": 0.34,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.77,
"gross_billings": 66932644,
"net_revenue": 55454713,
"new_client_acquisition": 4,
"organic_growth": 0.06,
"quarter": 4,
"revenue_per_employee": 235978
}
],
"balance_sheet": [
{
"assets": 76745348,
"current_assets": 24010198,
"current_liabilities": 20650743,
"equity": 54851992,
"fixed_assets": 52735150,
"liabilities": 35492078,
"long_term_liabilities": 14841335,
"quarter": 1
},
{
"assets": 79357416,
"current_assets": 34361788,
"current_liabilities": 15737753,
"equity": 56143347,
"fixed_assets": 44995628,
"liabilities": 36470446,
"long_term_liabilities": 20732693,
"quarter": 2
},
{
"assets": 82058388,
"current_assets": 40650143,
"current_liabilities": 15567244,
"equity": 58201088,
"fixed_assets": 41408245,
"liabilities": 37475784,
"long_term_liabilities": 21908540,
"quarter": 3
},
{
"assets": 84851288,
"current_assets": 38908958,
"current_liabilities": 18473870,
"equity": 60760554,
"fixed_assets": 45942330,
"liabilities": 38508835,
"long_term_liabilities": 20034965,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 71226,
"financing_cash_flow": 162377,
"investing_cash_flow": -107782,
"net_cash_flow": 15621339,
"operating_cash_flow": 16056225,
"quarter": 1
},
{
"change_in_working_capital": -60410,
"financing_cash_flow": 13437,
"investing_cash_flow": -392898,
"net_cash_flow": 16475611,
"operating_cash_flow": 16698744,
"quarter": 2
},
{
"change_in_working_capital": 79474,
"financing_cash_flow": 15727,
"investing_cash_flow": -132990,
"net_cash_flow": 15344695,
"operating_cash_flow": 15542250,
"quarter": 3
},
{
"change_in_working_capital": 29095,
"financing_cash_flow": 22399,
"investing_cash_flow": -490458,
"net_cash_flow": 17036432,
"operating_cash_flow": 17459159,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6895585384536923,
"current_ratio": 1.1626796188398645,
"debt_to_equity_ratio": 0.6470517606726115,
"profit_margin": 0.2569655450515217,
"quarter": 1,
"return_on_assets": 0.17719278567868374,
"return_on_equity": 0.24791664813194023
},
{
"asset_turnover_ratio": 0.6773411069735435,
"current_ratio": 2.183398608429043,
"debt_to_equity_ratio": 0.6495951514967571,
"profit_margin": 0.24662090964361538,
"quarter": 2,
"return_on_assets": 0.16704647994082872,
"return_on_equity": 0.2361166141377357
},
{
"asset_turnover_ratio": 0.6653401477981751,
"current_ratio": 2.6112613767729216,
"debt_to_equity_ratio": 0.643901777231381,
"profit_margin": 0.24943767704811678,
"quarter": 3,
"return_on_assets": 0.1659609009136275,
"return_on_equity": 0.23399019619701955
},
{
"asset_turnover_ratio": 0.6535518117297171,
"current_ratio": 2.1061617300543958,
"debt_to_equity_ratio": 0.6337801824519244,
"profit_margin": 0.25999775708874373,
"quarter": 4,
"return_on_assets": 0.16992200519101136,
"return_on_equity": 0.23729377121874168
}
],
"income_statement": [
{
"depreciation": 2457503,
"expenses": 34873149,
"income_tax": 4448539,
"marketing_expense": 6653176,
"net_income": 18047261,
"net_profit": 13598722,
"operational_expense": 18282201,
"product_revenue": 19870773,
"quarter": 1,
"rd_expense": 5743656,
"revenue": 52920410,
"salaries_expense": 16733868,
"service_revenue": 33049637
},
{
"depreciation": 3442367,
"expenses": 35697185,
"income_tax": 4798478,
"marketing_expense": 4938388,
"net_income": 18054855,
"net_profit": 13256377,
"operational_expense": 20900962,
"product_revenue": 19733878,
"quarter": 2,
"rd_expense": 5566253,
"revenue": 53752040,
"salaries_expense": 15361280,
"service_revenue": 34018162
},
{
"depreciation": 1923766,
"expenses": 36540693,
"income_tax": 4437563,
"marketing_expense": 5305770,
"net_income": 18056047,
"net_profit": 13618484,
"operational_expense": 21269137,
"product_revenue": 18538851,
"quarter": 3,
"rd_expense": 6298414,
"revenue": 54596740,
"salaries_expense": 14195701,
"service_revenue": 36057889
},
{
"depreciation": 3041058,
"expenses": 37404132,
"income_tax": 3632480,
"marketing_expense": 4413812,
"net_income": 18050581,
"net_profit": 14418101,
"operational_expense": 23880137,
"product_revenue": 20394343,
"quarter": 4,
"rd_expense": 6266000,
"revenue": 55454713,
"salaries_expense": 15574961,
"service_revenue": 35060370
}
],
"market_conditions": {
"gdp_growth": [
0.04869747329393682,
0.04770835291215298,
0.06388864816276299,
0.05154700666974579
],
"inflation_rate": [
0.008621404713899557,
0.006176477918173447,
0.010996636966576413,
0.006386375842819274
],
"interest_rate": [
0.022833704984062196,
0.022849134816407313,
0.015628596219926592,
0.022824401737365017
],
"year": 2010
},
"random_event": {
"description": "Williams-Ross Introduction of New Service in 2010",
"impact": 0.02,
"type": "Introduction of New Service"
},
"year": 2010
},
{
"advertising_kpis": [
{
"average_project_size": 143123,
"billable_hours_per_employee": 134,
"client_concentration": 0.27,
"client_retention_rate": 0.78,
"employee_utilization_rate": 0.69,
"gross_billings": 61936127,
"net_revenue": 50559259,
"new_client_acquisition": 2,
"organic_growth": -0.01,
"quarter": 1,
"revenue_per_employee": 215146
},
{
"average_project_size": 154640,
"billable_hours_per_employee": 146,
"client_concentration": 0.31,
"client_retention_rate": 0.73,
"employee_utilization_rate": 0.69,
"gross_billings": 65769658,
"net_revenue": 51759771,
"new_client_acquisition": 5,
"organic_growth": 0.08,
"quarter": 2,
"revenue_per_employee": 220254
},
{
"average_project_size": 126174,
"billable_hours_per_employee": 136,
"client_concentration": 0.27,
"client_retention_rate": 0.77,
"employee_utilization_rate": 0.73,
"gross_billings": 62014605,
"net_revenue": 52988790,
"new_client_acquisition": 4,
"organic_growth": 0.07,
"quarter": 3,
"revenue_per_employee": 225484
},
{
"average_project_size": 136329,
"billable_hours_per_employee": 83,
"client_concentration": 0.38,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.68,
"gross_billings": 63287241,
"net_revenue": 54246991,
"new_client_acquisition": 4,
"organic_growth": 0.02,
"quarter": 4,
"revenue_per_employee": 230838
}
],
"balance_sheet": [
{
"assets": 62678165,
"current_assets": 20016801,
"current_liabilities": 11051185,
"equity": 48681675,
"fixed_assets": 42661364,
"liabilities": 27192375,
"long_term_liabilities": 16141190,
"quarter": 1
},
{
"assets": 64817235,
"current_assets": 23448270,
"current_liabilities": 14608864,
"equity": 49458491,
"fixed_assets": 41368965,
"liabilities": 27720341,
"long_term_liabilities": 13111477,
"quarter": 2
},
{
"assets": 67029307,
"current_assets": 31881659,
"current_liabilities": 13811419,
"equity": 53017126,
"fixed_assets": 35147648,
"liabilities": 28258558,
"long_term_liabilities": 14447139,
"quarter": 3
},
{
"assets": 69316871,
"current_assets": 24375043,
"current_liabilities": 14070518,
"equity": 53762085,
"fixed_assets": 44941828,
"liabilities": 28807226,
"long_term_liabilities": 14736708,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -36582,
"financing_cash_flow": 49006,
"investing_cash_flow": -176737,
"net_cash_flow": 15242299,
"operating_cash_flow": 15763751,
"quarter": 1
},
{
"change_in_working_capital": -53133,
"financing_cash_flow": -32977,
"investing_cash_flow": -273828,
"net_cash_flow": 14588558,
"operating_cash_flow": 15113192,
"quarter": 2
},
{
"change_in_working_capital": 99289,
"financing_cash_flow": -28291,
"investing_cash_flow": -110730,
"net_cash_flow": 17252155,
"operating_cash_flow": 17340924,
"quarter": 3
},
{
"change_in_working_capital": 49066,
"financing_cash_flow": -75801,
"investing_cash_flow": -201692,
"net_cash_flow": 15102973,
"operating_cash_flow": 15644205,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8066486790096679,
"current_ratio": 1.8112809621773593,
"debt_to_equity_ratio": 0.5585751722799185,
"profit_margin": 0.2609983860720744,
"quarter": 1,
"return_on_assets": 0.21053400334869407,
"return_on_equity": 0.2710647281548961
},
{
"asset_turnover_ratio": 0.7985495061614399,
"current_ratio": 1.6050714141770366,
"debt_to_equity_ratio": 0.5604768855564154,
"profit_margin": 0.23882634643031941,
"quarter": 2,
"return_on_assets": 0.19071466100027254,
"return_on_equity": 0.2499388224359696
},
{
"asset_turnover_ratio": 0.7905316699753437,
"current_ratio": 2.3083550647475106,
"debt_to_equity_ratio": 0.5330081076065873,
"profit_margin": 0.2688564317094238,
"quarter": 3,
"return_on_assets": 0.2125395239428628,
"return_on_equity": 0.2687127363335387
},
{
"asset_turnover_ratio": 0.7825943412823698,
"current_ratio": 1.7323486598005844,
"debt_to_equity_ratio": 0.5358279166442298,
"profit_margin": 0.2442981583992373,
"quarter": 4,
"return_on_assets": 0.19118635634894715,
"return_on_equity": 0.2465016005238636
}
],
"income_statement": [
{
"depreciation": 2567866,
"expenses": 33907483,
"income_tax": 3455891,
"marketing_expense": 6462317,
"net_income": 16651776,
"net_profit": 13195885,
"operational_expense": 23057583,
"product_revenue": 18239430,
"quarter": 1,
"rd_expense": 4227992,
"revenue": 50559259,
"salaries_expense": 14552859,
"service_revenue": 32319829
},
{
"depreciation": 2751595,
"expenses": 34459175,
"income_tax": 4938999,
"marketing_expense": 5876549,
"net_income": 17300596,
"net_profit": 12361597,
"operational_expense": 18095726,
"product_revenue": 18950401,
"quarter": 2,
"rd_expense": 5599612,
"revenue": 51759771,
"salaries_expense": 15174824,
"service_revenue": 32809370
},
{
"depreciation": 3094547,
"expenses": 35019843,
"income_tax": 3722570,
"marketing_expense": 6293737,
"net_income": 17968947,
"net_profit": 14246377,
"operational_expense": 24233135,
"product_revenue": 13741874,
"quarter": 3,
"rd_expense": 5298231,
"revenue": 52988790,
"salaries_expense": 16075302,
"service_revenue": 39246916
},
{
"depreciation": 2391765,
"expenses": 35589634,
"income_tax": 5404917,
"marketing_expense": 4628420,
"net_income": 18657357,
"net_profit": 13252440,
"operational_expense": 20460720,
"product_revenue": 15544422,
"quarter": 4,
"rd_expense": 6977917,
"revenue": 54246991,
"salaries_expense": 12116742,
"service_revenue": 38702569
}
],
"market_conditions": {
"gdp_growth": [
0.034792109039197945,
0.03823118359003951,
0.05026671765436936,
0.0491393015352984
],
"inflation_rate": [
0.007238736124352135,
0.011664920988663887,
0.0036739126663640105,
0.0111026411702451
],
"interest_rate": [
0.02045732922644284,
0.015764998856066637,
0.020691848299685792,
0.012674535084501896
],
"year": 2011
},
"random_event": null,
"year": 2011
},
{
"advertising_kpis": [
{
"average_project_size": 177914,
"billable_hours_per_employee": 108,
"client_concentration": 0.27,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.71,
"gross_billings": 102667960,
"net_revenue": 91194476,
"new_client_acquisition": 4,
"organic_growth": 0.04,
"quarter": 1,
"revenue_per_employee": 388062
},
{
"average_project_size": 158208,
"billable_hours_per_employee": 150,
"client_concentration": 0.24,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.76,
"gross_billings": 112217556,
"net_revenue": 92667007,
"new_client_acquisition": 5,
"organic_growth": 0,
"quarter": 2,
"revenue_per_employee": 394328
},
{
"average_project_size": 165870,
"billable_hours_per_employee": 129,
"client_concentration": 0.37,
"client_retention_rate": 0.67,
"employee_utilization_rate": 0.7,
"gross_billings": 111438218,
"net_revenue": 94163315,
"new_client_acquisition": 1,
"organic_growth": 0.15,
"quarter": 3,
"revenue_per_employee": 400695
},
{
"average_project_size": 149620,
"billable_hours_per_employee": 118,
"client_concentration": 0.11,
"client_retention_rate": 0.81,
"employee_utilization_rate": 0.66,
"gross_billings": 117307242,
"net_revenue": 95683784,
"new_client_acquisition": 5,
"organic_growth": 0.04,
"quarter": 4,
"revenue_per_employee": 407165
}
],
"balance_sheet": [
{
"assets": 101293885,
"current_assets": 31365714,
"current_liabilities": 30199157,
"equity": 61309048,
"fixed_assets": 69928171,
"liabilities": 57147166,
"long_term_liabilities": 26948009,
"quarter": 1
},
{
"assets": 103347790,
"current_assets": 50154028,
"current_liabilities": 26852077,
"equity": 63635284,
"fixed_assets": 53193762,
"liabilities": 57678689,
"long_term_liabilities": 30826612,
"quarter": 2
},
{
"assets": 105443341,
"current_assets": 47439513,
"current_liabilities": 29341514,
"equity": 66951650,
"fixed_assets": 58003828,
"liabilities": 58215155,
"long_term_liabilities": 28873641,
"quarter": 3
},
{
"assets": 107581383,
"current_assets": 43070403,
"current_liabilities": 32394528,
"equity": 69458303,
"fixed_assets": 64510980,
"liabilities": 58756611,
"long_term_liabilities": 26362083,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 88574,
"financing_cash_flow": 82052,
"investing_cash_flow": -158136,
"net_cash_flow": 21131261,
"operating_cash_flow": 21663839,
"quarter": 1
},
{
"change_in_working_capital": 70324,
"financing_cash_flow": -1559,
"investing_cash_flow": -472120,
"net_cash_flow": 22422173,
"operating_cash_flow": 23010870,
"quarter": 2
},
{
"change_in_working_capital": -19357,
"financing_cash_flow": 132633,
"investing_cash_flow": -156311,
"net_cash_flow": 26207776,
"operating_cash_flow": 26255278,
"quarter": 3
},
{
"change_in_working_capital": -68054,
"financing_cash_flow": -126212,
"investing_cash_flow": -202033,
"net_cash_flow": 26940355,
"operating_cash_flow": 27307829,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9002959655461926,
"current_ratio": 1.0386287935123486,
"debt_to_equity_ratio": 0.9321163492866501,
"profit_margin": 0.18819483101147486,
"quarter": 1,
"return_on_assets": 0.16943104709627832,
"return_on_equity": 0.2799314221939965
},
{
"asset_turnover_ratio": 0.8966520425835908,
"current_ratio": 1.8677895195965661,
"debt_to_equity_ratio": 0.9063947762062318,
"profit_margin": 0.19387896061000437,
"quarter": 2,
"return_on_assets": 0.17384196604494398,
"return_on_equity": 0.28233052279612675
},
{
"asset_turnover_ratio": 0.8930228699790534,
"current_ratio": 1.616805220071466,
"debt_to_equity_ratio": 0.8695103854796707,
"profit_margin": 0.20946017034340816,
"quarter": 3,
"return_on_assets": 0.18705272246637178,
"return_on_equity": 0.29459265006911706
},
{
"asset_turnover_ratio": 0.8894083839766217,
"current_ratio": 1.3295579734947829,
"debt_to_equity_ratio": 0.8459263826241191,
"profit_margin": 0.21564292440608326,
"quarter": 4,
"return_on_assets": 0.1917946249120073,
"return_on_equity": 0.2970635634446756
}
],
"income_statement": [
{
"depreciation": 4501510,
"expenses": 66967975,
"income_tax": 7064172,
"marketing_expense": 6860306,
"net_income": 24226501,
"net_profit": 17162329,
"operational_expense": 44644808,
"product_revenue": 32224578,
"quarter": 1,
"rd_expense": 8582698,
"revenue": 91194476,
"salaries_expense": 30824383,
"service_revenue": 58969898
},
{
"depreciation": 5044687,
"expenses": 67797970,
"income_tax": 6902854,
"marketing_expense": 9286035,
"net_income": 24869037,
"net_profit": 17966183,
"operational_expense": 42281418,
"product_revenue": 29208801,
"quarter": 2,
"rd_expense": 10059793,
"revenue": 92667007,
"salaries_expense": 24420350,
"service_revenue": 63458206
},
{
"depreciation": 6531814,
"expenses": 68638253,
"income_tax": 5801598,
"marketing_expense": 9578312,
"net_income": 25525062,
"net_profit": 19723464,
"operational_expense": 36774686,
"product_revenue": 21230811,
"quarter": 3,
"rd_expense": 12372783,
"revenue": 94163315,
"salaries_expense": 28001632,
"service_revenue": 72932504
},
{
"depreciation": 6674298,
"expenses": 69488950,
"income_tax": 5561303,
"marketing_expense": 13520930,
"net_income": 26194834,
"net_profit": 20633531,
"operational_expense": 38334851,
"product_revenue": 24226209,
"quarter": 4,
"rd_expense": 9862349,
"revenue": 95683784,
"salaries_expense": 33020425,
"service_revenue": 71457575
}
],
"market_conditions": {
"gdp_growth": [
0.02760872959581774,
0.037595998301847525,
0.036278465945097774,
0.03978401512353703
],
"inflation_rate": [
0.004608291667741728,
0.0037996319754610656,
0.0006949329000688793,
0.007722291403062016
],
"interest_rate": [
0.020892233535435564,
0.019602739545319842,
0.01291748477408943,
0.021012499887480423
],
"year": 2012
},
"random_event": {
"description": "Williams-Ross Expansion to New Market in 2012",
"impact": 0.02,
"type": "Expansion to New Market"
},
"year": 2012
},
{
"advertising_kpis": [
{
"average_project_size": 190127,
"billable_hours_per_employee": 91,
"client_concentration": 0.37,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.77,
"gross_billings": 81737542,
"net_revenue": 62889319,
"new_client_acquisition": 5,
"organic_growth": 0.03,
"quarter": 1,
"revenue_per_employee": 267614
},
{
"average_project_size": 66832,
"billable_hours_per_employee": 91,
"client_concentration": 0.28,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.75,
"gross_billings": 81183476,
"net_revenue": 64765569,
"new_client_acquisition": 5,
"organic_growth": -0.05,
"quarter": 2,
"revenue_per_employee": 275598
},
{
"average_project_size": 197237,
"billable_hours_per_employee": 80,
"client_concentration": 0.19,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.62,
"gross_billings": 84359608,
"net_revenue": 66697797,
"new_client_acquisition": 3,
"organic_growth": 0.14,
"quarter": 3,
"revenue_per_employee": 283820
},
{
"average_project_size": 129038,
"billable_hours_per_employee": 153,
"client_concentration": 0.11,
"client_retention_rate": 0.74,
"employee_utilization_rate": 0.7,
"gross_billings": 83713519,
"net_revenue": 68687671,
"new_client_acquisition": 2,
"organic_growth": 0,
"quarter": 4,
"revenue_per_employee": 292288
}
],
"balance_sheet": [
{
"assets": 77578436,
"current_assets": 26687382,
"current_liabilities": 25410294,
"equity": 44268092,
"fixed_assets": 50891054,
"liabilities": 43406373,
"long_term_liabilities": 17996079,
"quarter": 1
},
{
"assets": 79798536,
"current_assets": 37537051,
"current_liabilities": 23300090,
"equity": 45331989,
"fixed_assets": 42261485,
"liabilities": 44370807,
"long_term_liabilities": 21070717,
"quarter": 2
},
{
"assets": 82082169,
"current_assets": 31141625,
"current_liabilities": 26055289,
"equity": 47983845,
"fixed_assets": 50940544,
"liabilities": 45356669,
"long_term_liabilities": 19301380,
"quarter": 3
},
{
"assets": 84431155,
"current_assets": 33525459,
"current_liabilities": 24779932,
"equity": 49299506,
"fixed_assets": 50905696,
"liabilities": 46364436,
"long_term_liabilities": 21584504,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -12110,
"financing_cash_flow": 162652,
"investing_cash_flow": -374602,
"net_cash_flow": 14511744,
"operating_cash_flow": 14766956,
"quarter": 1
},
{
"change_in_working_capital": 82654,
"financing_cash_flow": -41026,
"investing_cash_flow": -337576,
"net_cash_flow": 14478791,
"operating_cash_flow": 14907530,
"quarter": 2
},
{
"change_in_working_capital": 94304,
"financing_cash_flow": -18596,
"investing_cash_flow": -107305,
"net_cash_flow": 15198288,
"operating_cash_flow": 15351528,
"quarter": 3
},
{
"change_in_working_capital": 66336,
"financing_cash_flow": -60925,
"investing_cash_flow": -267236,
"net_cash_flow": 16286654,
"operating_cash_flow": 16418259,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8106546386163289,
"current_ratio": 1.050258686499259,
"debt_to_equity_ratio": 0.9805340831043723,
"profit_margin": 0.16053646565961383,
"quarter": 1,
"return_on_assets": 0.13013963055403696,
"return_on_equity": 0.22806560083953922
},
{
"asset_turnover_ratio": 0.8116134987739625,
"current_ratio": 1.611026008912412,
"debt_to_equity_ratio": 0.9787968271147335,
"profit_margin": 0.1529247739643884,
"quarter": 2,
"return_on_assets": 0.12411581084645462,
"return_on_equity": 0.21848280250840085
},
{
"asset_turnover_ratio": 0.8125735200783986,
"current_ratio": 1.19521318685047,
"debt_to_equity_ratio": 0.9452487394455363,
"profit_margin": 0.1687963546981919,
"quarter": 3,
"return_on_assets": 0.13715944811351172,
"return_on_equity": 0.2346278210927032
},
{
"asset_turnover_ratio": 0.8135346602803195,
"current_ratio": 1.3529278046445001,
"debt_to_equity_ratio": 0.9404645149993998,
"profit_margin": 0.16353425347614423,
"quarter": 4,
"return_on_assets": 0.13304078334591063,
"return_on_equity": 0.2278478611935787
}
],
"income_statement": [
{
"depreciation": 4670927,
"expenses": 49478673,
"income_tax": 3314617,
"marketing_expense": 4987988,
"net_income": 13410646,
"net_profit": 10096029,
"operational_expense": 32928100,
"product_revenue": 17355222,
"quarter": 1,
"rd_expense": 9369390,
"revenue": 62889319,
"salaries_expense": 23263834,
"service_revenue": 45534097
},
{
"depreciation": 5003270,
"expenses": 50710250,
"income_tax": 4151059,
"marketing_expense": 8680013,
"net_income": 14055319,
"net_profit": 9904260,
"operational_expense": 26474247,
"product_revenue": 24054924,
"quarter": 2,
"rd_expense": 6195643,
"revenue": 64765569,
"salaries_expense": 18040816,
"service_revenue": 40710645
},
{
"depreciation": 4093183,
"expenses": 51972482,
"income_tax": 3466970,
"marketing_expense": 10159871,
"net_income": 14725315,
"net_profit": 11258345,
"operational_expense": 35993504,
"product_revenue": 23093109,
"quarter": 3,
"rd_expense": 7418008,
"revenue": 66697797,
"salaries_expense": 24697233,
"service_revenue": 43604688
},
{
"depreciation": 5185472,
"expenses": 53266133,
"income_tax": 4188751,
"marketing_expense": 5629112,
"net_income": 15421538,
"net_profit": 11232787,
"operational_expense": 35751311,
"product_revenue": 25234171,
"quarter": 4,
"rd_expense": 7053340,
"revenue": 68687671,
"salaries_expense": 22091094,
"service_revenue": 43453500
}
],
"market_conditions": {
"gdp_growth": [
0.034209031761342275,
0.04269885440160889,
0.0386687764415734,
0.027158507700176804
],
"inflation_rate": [
0.012287704486215342,
0.012875376394524456,
0.006613784902835743,
0.010403770701232697
],
"interest_rate": [
0.016038018735318304,
0.014878543145219683,
0.017343577543325234,
0.01649104592990634
],
"year": 2013
},
"random_event": {
"description": "Williams-Ross Expansion to New Market in 2013",
"impact": 0.03,
"type": "Expansion to New Market"
},
"year": 2013
},
{
"advertising_kpis": [
{
"average_project_size": 83361,
"billable_hours_per_employee": 146,
"client_concentration": 0.23,
"client_retention_rate": 0.87,
"employee_utilization_rate": 0.67,
"gross_billings": 74859363,
"net_revenue": 66348098,
"new_client_acquisition": 4,
"organic_growth": 0.13,
"quarter": 1,
"revenue_per_employee": 282332
},
{
"average_project_size": 69158,
"billable_hours_per_employee": 144,
"client_concentration": 0.36,
"client_retention_rate": 0.84,
"employee_utilization_rate": 0.77,
"gross_billings": 85110286,
"net_revenue": 68181842,
"new_client_acquisition": 5,
"organic_growth": 0.02,
"quarter": 2,
"revenue_per_employee": 290135
},
{
"average_project_size": 155144,
"billable_hours_per_employee": 130,
"client_concentration": 0.34,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.74,
"gross_billings": 80673706,
"net_revenue": 70066268,
"new_client_acquisition": 4,
"organic_growth": -0.02,
"quarter": 3,
"revenue_per_employee": 298154
},
{
"average_project_size": 74055,
"billable_hours_per_employee": 100,
"client_concentration": 0.21,
"client_retention_rate": 0.71,
"employee_utilization_rate": 0.68,
"gross_billings": 80975216,
"net_revenue": 72002776,
"new_client_acquisition": 2,
"organic_growth": 0.13,
"quarter": 4,
"revenue_per_employee": 306395
}
],
"balance_sheet": [
{
"assets": 82241306,
"current_assets": 34018603,
"current_liabilities": 18921846,
"equity": 61050004,
"fixed_assets": 48222703,
"liabilities": 35488872,
"long_term_liabilities": 16567026,
"quarter": 1
},
{
"assets": 84834982,
"current_assets": 42315341,
"current_liabilities": 21305011,
"equity": 62783362,
"fixed_assets": 42519641,
"liabilities": 36455399,
"long_term_liabilities": 15150388,
"quarter": 2
},
{
"assets": 87510457,
"current_assets": 35504398,
"current_liabilities": 16785866,
"equity": 64476072,
"fixed_assets": 52006059,
"liabilities": 37448248,
"long_term_liabilities": 20662382,
"quarter": 3
},
{
"assets": 90270309,
"current_assets": 28213080,
"current_liabilities": 17866173,
"equity": 67701701,
"fixed_assets": 62057229,
"liabilities": 38468137,
"long_term_liabilities": 20601964,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -92367,
"financing_cash_flow": -104141,
"investing_cash_flow": -299884,
"net_cash_flow": 18254387,
"operating_cash_flow": 18710449,
"quarter": 1
},
{
"change_in_working_capital": 70071,
"financing_cash_flow": 184512,
"investing_cash_flow": -206737,
"net_cash_flow": 18977549,
"operating_cash_flow": 19047098,
"quarter": 2
},
{
"change_in_working_capital": -44315,
"financing_cash_flow": 33696,
"investing_cash_flow": -275678,
"net_cash_flow": 18197286,
"operating_cash_flow": 18711670,
"quarter": 3
},
{
"change_in_working_capital": 13764,
"financing_cash_flow": 20252,
"investing_cash_flow": -433726,
"net_cash_flow": 19853093,
"operating_cash_flow": 20153625,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8067490805654278,
"current_ratio": 1.7978480006654742,
"debt_to_equity_ratio": 0.5813082665809489,
"profit_margin": 0.2154932911565905,
"quarter": 1,
"return_on_assets": 0.1738490145085974,
"return_on_equity": 0.23419441544999736
},
{
"asset_turnover_ratio": 0.8036996106158188,
"current_ratio": 1.986168465249795,
"debt_to_equity_ratio": 0.5806538203545073,
"profit_margin": 0.2112553515347972,
"quarter": 2,
"return_on_assets": 0.16978584376902445,
"return_on_equity": 0.22942031998859824
},
{
"asset_turnover_ratio": 0.8006616626399289,
"current_ratio": 2.115136508298112,
"debt_to_equity_ratio": 0.5808084586790585,
"profit_margin": 0.20571757867851617,
"quarter": 3,
"return_on_assets": 0.16471017857900114,
"return_on_equity": 0.22355367740143972
},
{
"asset_turnover_ratio": 0.7976352002960353,
"current_ratio": 1.5791339309207406,
"debt_to_equity_ratio": 0.5682004503845479,
"profit_margin": 0.2208182778952856,
"quarter": 4,
"return_on_assets": 0.17613243131803172,
"return_on_equity": 0.2348468172166014
}
],
"income_statement": [
{
"depreciation": 4412879,
"expenses": 47585642,
"income_tax": 4464886,
"marketing_expense": 7986942,
"net_income": 18762456,
"net_profit": 14297570,
"operational_expense": 29244003,
"product_revenue": 26510372,
"quarter": 1,
"rd_expense": 4920929,
"revenue": 66348098,
"salaries_expense": 23313024,
"service_revenue": 39837726
},
{
"depreciation": 4643319,
"expenses": 48832839,
"income_tax": 4945224,
"marketing_expense": 7692638,
"net_income": 19349003,
"net_profit": 14403779,
"operational_expense": 29381096,
"product_revenue": 14381985,
"quarter": 2,
"rd_expense": 9017264,
"revenue": 68181842,
"salaries_expense": 20511442,
"service_revenue": 53799857
},
{
"depreciation": 4297807,
"expenses": 50112725,
"income_tax": 5539680,
"marketing_expense": 8967856,
"net_income": 19953543,
"net_profit": 14413863,
"operational_expense": 26855759,
"product_revenue": 18240484,
"quarter": 3,
"rd_expense": 8199520,
"revenue": 70066268,
"salaries_expense": 21410011,
"service_revenue": 51825784
},
{
"depreciation": 4254096,
"expenses": 51426157,
"income_tax": 4677090,
"marketing_expense": 6661787,
"net_income": 20576619,
"net_profit": 15899529,
"operational_expense": 34162593,
"product_revenue": 16440105,
"quarter": 4,
"rd_expense": 7725728,
"revenue": 72002776,
"salaries_expense": 18447283,
"service_revenue": 55562671
}
],
"market_conditions": {
"gdp_growth": [
0.04672793380014378,
0.04889637940776213,
0.04021169492548238,
0.045686595770795396
],
"inflation_rate": [
0.009828857873580083,
0.004525387026092667,
0.010825065248890263,
0.0014971871899994204
],
"interest_rate": [
0.00950941287133651,
0.0126129792588686,
0.010435155566154838,
0.014694069053376392
],
"year": 2014
},
"random_event": null,
"year": 2014
}
] |
{
"advertising_type": "Branding Services",
"financial_health": "Poor",
"founding_year": 1999,
"industry": "Advertising",
"location": "Tiffanyfurt",
"name": "Green-Hudson",
"num_employees": 188,
"region": "North America",
"revenue_size": "Large",
"website": "www.green-hudson.com"
} | [
{
"advertising_kpis": [
{
"average_project_size": 92422,
"billable_hours_per_employee": 151,
"client_concentration": 0.38,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.78,
"gross_billings": 106427018,
"net_revenue": 90981903,
"new_client_acquisition": 5,
"organic_growth": 0.03,
"quarter": 1,
"revenue_per_employee": 483946
},
{
"average_project_size": 128482,
"billable_hours_per_employee": 140,
"client_concentration": 0.2,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.62,
"gross_billings": 110391612,
"net_revenue": 91201690,
"new_client_acquisition": 3,
"organic_growth": 0,
"quarter": 2,
"revenue_per_employee": 485115
},
{
"average_project_size": 131153,
"billable_hours_per_employee": 141,
"client_concentration": 0.38,
"client_retention_rate": 0.65,
"employee_utilization_rate": 0.72,
"gross_billings": 116466386,
"net_revenue": 91422008,
"new_client_acquisition": 3,
"organic_growth": 0.04,
"quarter": 3,
"revenue_per_employee": 486287
},
{
"average_project_size": 153208,
"billable_hours_per_employee": 153,
"client_concentration": 0.27,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.73,
"gross_billings": 112662996,
"net_revenue": 91642858,
"new_client_acquisition": 3,
"organic_growth": 0.03,
"quarter": 4,
"revenue_per_employee": 487462
}
],
"balance_sheet": [
{
"assets": 135000823,
"current_assets": 64204701,
"current_liabilities": 28296893,
"equity": 96939552,
"fixed_assets": 70796122,
"liabilities": 61263024,
"long_term_liabilities": 32966131,
"quarter": 1
},
{
"assets": 138993277,
"current_assets": 55961108,
"current_liabilities": 35453923,
"equity": 99396345,
"fixed_assets": 83032169,
"liabilities": 62126881,
"long_term_liabilities": 26672958,
"quarter": 2
},
{
"assets": 143103801,
"current_assets": 45214163,
"current_liabilities": 31457782,
"equity": 102139800,
"fixed_assets": 97889638,
"liabilities": 63002919,
"long_term_liabilities": 31545137,
"quarter": 3
},
{
"assets": 147335889,
"current_assets": 61243622,
"current_liabilities": 35073996,
"equity": 105204742,
"fixed_assets": 86092267,
"liabilities": 63891310,
"long_term_liabilities": 28817314,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 38514,
"financing_cash_flow": 173989,
"investing_cash_flow": -400241,
"net_cash_flow": 26334024,
"operating_cash_flow": 26526929,
"quarter": 1
},
{
"change_in_working_capital": 81258,
"financing_cash_flow": 140272,
"investing_cash_flow": -328347,
"net_cash_flow": 25738565,
"operating_cash_flow": 25854941,
"quarter": 2
},
{
"change_in_working_capital": -24538,
"financing_cash_flow": -14493,
"investing_cash_flow": -221759,
"net_cash_flow": 27539632,
"operating_cash_flow": 27713825,
"quarter": 3
},
{
"change_in_working_capital": 42732,
"financing_cash_flow": -44811,
"investing_cash_flow": -450496,
"net_cash_flow": 26472661,
"operating_cash_flow": 27034252,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.6739359137092076,
"current_ratio": 2.2689664550804216,
"debt_to_equity_ratio": 0.6319713959478583,
"profit_margin": 0.25501503304453854,
"quarter": 1,
"return_on_assets": 0.17186378930445484,
"return_on_equity": 0.2393424822099446
},
{
"asset_turnover_ratio": 0.6561590025681602,
"current_ratio": 1.5784179369938836,
"debt_to_equity_ratio": 0.6250419067220229,
"profit_margin": 0.24703433675406672,
"quarter": 2,
"return_on_assets": 0.1620938040046354,
"return_on_equity": 0.22666778139578472
},
{
"asset_turnover_ratio": 0.6388510113718083,
"current_ratio": 1.437296596435184,
"debt_to_equity_ratio": 0.6168302561782968,
"profit_margin": 0.24106797129198912,
"quarter": 3,
"return_on_assets": 0.1540065172692373,
"return_on_equity": 0.2157720888429388
},
{
"asset_turnover_ratio": 0.6219995591162449,
"current_ratio": 1.746126161387485,
"debt_to_equity_ratio": 0.6073044692224995,
"profit_margin": 0.2374452682390154,
"quarter": 4,
"return_on_assets": 0.1476908521589061,
"return_on_equity": 0.20683633252957362
}
],
"income_statement": [
{
"depreciation": 3325176,
"expenses": 59853757,
"income_tax": 7926393,
"marketing_expense": 11547351,
"net_income": 31128146,
"net_profit": 23201753,
"operational_expense": 38263940,
"product_revenue": 27383239,
"quarter": 1,
"rd_expense": 9472624,
"revenue": 90981903,
"salaries_expense": 24787547,
"service_revenue": 63598664
},
{
"depreciation": 3324992,
"expenses": 60531008,
"income_tax": 8140733,
"marketing_expense": 8775653,
"net_income": 30670682,
"net_profit": 22529949,
"operational_expense": 40462188,
"product_revenue": 27369834,
"quarter": 2,
"rd_expense": 7410041,
"revenue": 91201690,
"salaries_expense": 28387994,
"service_revenue": 63831856
},
{
"depreciation": 5674907,
"expenses": 61215922,
"income_tax": 8167168,
"marketing_expense": 11364319,
"net_income": 30206086,
"net_profit": 22038918,
"operational_expense": 32991192,
"product_revenue": 22539610,
"quarter": 3,
"rd_expense": 9639095,
"revenue": 91422008,
"salaries_expense": 21700341,
"service_revenue": 68882398
},
{
"depreciation": 5274089,
"expenses": 61908586,
"income_tax": 7974109,
"marketing_expense": 6195581,
"net_income": 29734272,
"net_profit": 21760163,
"operational_expense": 42751449,
"product_revenue": 27289337,
"quarter": 4,
"rd_expense": 7164554,
"revenue": 91642858,
"salaries_expense": 21791122,
"service_revenue": 64353521
}
],
"market_conditions": {
"gdp_growth": [
0.0005534378956964427,
0.0002631099699331608,
-0.0012761033892006082,
-0.010348108080894418
],
"inflation_rate": [
0.0342350735005269,
0.03795397638957397,
0.03515952433992378,
0.041808946193233346
],
"interest_rate": [
0.04455520225164235,
0.04421485277658625,
0.048502230858450006,
0.04592016077963742
],
"year": 1999
},
"random_event": null,
"year": 1999
},
{
"advertising_kpis": [
{
"average_project_size": 60308,
"billable_hours_per_employee": 140,
"client_concentration": 0.13,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.79,
"gross_billings": 88271346,
"net_revenue": 79178328,
"new_client_acquisition": 2,
"organic_growth": -0.02,
"quarter": 1,
"revenue_per_employee": 421161
},
{
"average_project_size": 132395,
"billable_hours_per_employee": 153,
"client_concentration": 0.2,
"client_retention_rate": 0.88,
"employee_utilization_rate": 0.69,
"gross_billings": 86651318,
"net_revenue": 78224085,
"new_client_acquisition": 1,
"organic_growth": 0.13,
"quarter": 2,
"revenue_per_employee": 416086
},
{
"average_project_size": 126268,
"billable_hours_per_employee": 151,
"client_concentration": 0.32,
"client_retention_rate": 0.85,
"employee_utilization_rate": 0.74,
"gross_billings": 93965708,
"net_revenue": 77281343,
"new_client_acquisition": 5,
"organic_growth": -0.02,
"quarter": 3,
"revenue_per_employee": 411071
},
{
"average_project_size": 144034,
"billable_hours_per_employee": 84,
"client_concentration": 0.28,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.78,
"gross_billings": 84619054,
"net_revenue": 76349963,
"new_client_acquisition": 3,
"organic_growth": 0.13,
"quarter": 4,
"revenue_per_employee": 406117
}
],
"balance_sheet": [
{
"assets": 88921730,
"current_assets": 33731335,
"current_liabilities": 22595236,
"equity": 51889229,
"fixed_assets": 55190395,
"liabilities": 52560192,
"long_term_liabilities": 29964956,
"quarter": 1
},
{
"assets": 91268206,
"current_assets": 30739530,
"current_liabilities": 23272776,
"equity": 53355814,
"fixed_assets": 60528676,
"liabilities": 53378616,
"long_term_liabilities": 30105840,
"quarter": 2
},
{
"assets": 93676602,
"current_assets": 28875901,
"current_liabilities": 26106025,
"equity": 54470735,
"fixed_assets": 64800701,
"liabilities": 54209783,
"long_term_liabilities": 28103758,
"quarter": 3
},
{
"assets": 96148550,
"current_assets": 42179077,
"current_liabilities": 22674289,
"equity": 56037748,
"fixed_assets": 53969473,
"liabilities": 55053892,
"long_term_liabilities": 32379603,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -68796,
"financing_cash_flow": 180761,
"investing_cash_flow": -138409,
"net_cash_flow": 18845614,
"operating_cash_flow": 19133792,
"quarter": 1
},
{
"change_in_working_capital": -23528,
"financing_cash_flow": -4764,
"investing_cash_flow": -311335,
"net_cash_flow": 19555361,
"operating_cash_flow": 19811637,
"quarter": 2
},
{
"change_in_working_capital": -38953,
"financing_cash_flow": -9606,
"investing_cash_flow": -147677,
"net_cash_flow": 18827996,
"operating_cash_flow": 19311326,
"quarter": 3
},
{
"change_in_working_capital": 68763,
"financing_cash_flow": -192496,
"investing_cash_flow": -498914,
"net_cash_flow": 18529519,
"operating_cash_flow": 18486397,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.890427210536727,
"current_ratio": 1.492851634742828,
"debt_to_equity_ratio": 1.0129306796984785,
"profit_margin": 0.19611036747328134,
"quarter": 1,
"return_on_assets": 0.1746220074665664,
"return_on_equity": 0.29924690151013805
},
{
"asset_turnover_ratio": 0.8570792440031089,
"current_ratio": 1.3208364141862579,
"debt_to_equity_ratio": 1.0004273573635294,
"profit_margin": 0.19771690522171018,
"quarter": 2,
"return_on_assets": 0.16945905565405767,
"return_on_equity": 0.2898695163754788
},
{
"asset_turnover_ratio": 0.8249802122412596,
"current_ratio": 1.106101024571914,
"debt_to_equity_ratio": 0.9952093174435778,
"profit_margin": 0.19414667780812245,
"quarter": 3,
"return_on_assets": 0.1601671674640803,
"return_on_equity": 0.2754491196052339
},
{
"asset_turnover_ratio": 0.7940833533111004,
"current_ratio": 1.860216079983809,
"debt_to_equity_ratio": 0.982442977544351,
"profit_margin": 0.19571836596698808,
"quarter": 4,
"return_on_assets": 0.15541669635163505,
"return_on_equity": 0.26666114419872833
}
],
"income_statement": [
{
"depreciation": 3606101,
"expenses": 57710530,
"income_tax": 5940107,
"marketing_expense": 7625317,
"net_income": 21467798,
"net_profit": 15527691,
"operational_expense": 31076257,
"product_revenue": 17523930,
"quarter": 1,
"rd_expense": 8029537,
"revenue": 79178328,
"salaries_expense": 28753476,
"service_revenue": 61654398
},
{
"depreciation": 4345413,
"expenses": 57559088,
"income_tax": 5198773,
"marketing_expense": 6467572,
"net_income": 20664997,
"net_profit": 15466224,
"operational_expense": 35762757,
"product_revenue": 25040210,
"quarter": 2,
"rd_expense": 7912453,
"revenue": 78224085,
"salaries_expense": 21142526,
"service_revenue": 53183875
},
{
"depreciation": 4307410,
"expenses": 57408045,
"income_tax": 4869382,
"marketing_expense": 6991379,
"net_income": 19873298,
"net_profit": 15003916,
"operational_expense": 36914730,
"product_revenue": 27950188,
"quarter": 3,
"rd_expense": 7939512,
"revenue": 77281343,
"salaries_expense": 25089907,
"service_revenue": 49331155
},
{
"depreciation": 3543307,
"expenses": 57257397,
"income_tax": 4149476,
"marketing_expense": 9976105,
"net_income": 19092566,
"net_profit": 14943090,
"operational_expense": 29986734,
"product_revenue": 23252645,
"quarter": 4,
"rd_expense": 8400507,
"revenue": 76349963,
"salaries_expense": 23154438,
"service_revenue": 53097318
}
],
"market_conditions": {
"gdp_growth": [
-0.008544456751632528,
-0.02168742998968122,
-0.021209028782844575,
-0.004930550166564306
],
"inflation_rate": [
0.03950002975178752,
0.03229153954032258,
0.03375467072632713,
0.03700023135050035
],
"interest_rate": [
0.05275803938812073,
0.05138796872548413,
0.049824178048143646,
0.04645397359290686
],
"year": 2000
},
"random_event": null,
"year": 2000
},
{
"advertising_kpis": [
{
"average_project_size": 176981,
"billable_hours_per_employee": 147,
"client_concentration": 0.29,
"client_retention_rate": 0.7,
"employee_utilization_rate": 0.78,
"gross_billings": 108011682,
"net_revenue": 87175584,
"new_client_acquisition": 1,
"organic_growth": 0.04,
"quarter": 1,
"revenue_per_employee": 463700
},
{
"average_project_size": 146339,
"billable_hours_per_employee": 118,
"client_concentration": 0.14,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.76,
"gross_billings": 108030862,
"net_revenue": 84994402,
"new_client_acquisition": 4,
"organic_growth": 0.1,
"quarter": 2,
"revenue_per_employee": 452098
},
{
"average_project_size": 134058,
"billable_hours_per_employee": 155,
"client_concentration": 0.34,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.61,
"gross_billings": 95440974,
"net_revenue": 82867795,
"new_client_acquisition": 1,
"organic_growth": 0.13,
"quarter": 3,
"revenue_per_employee": 440786
},
{
"average_project_size": 171161,
"billable_hours_per_employee": 132,
"client_concentration": 0.12,
"client_retention_rate": 0.8,
"employee_utilization_rate": 0.6,
"gross_billings": 104482172,
"net_revenue": 80794397,
"new_client_acquisition": 5,
"organic_growth": 0.08,
"quarter": 4,
"revenue_per_employee": 429757
}
],
"balance_sheet": [
{
"assets": 106346847,
"current_assets": 48532450,
"current_liabilities": 21737082,
"equity": 79760499,
"fixed_assets": 57814397,
"liabilities": 43050119,
"long_term_liabilities": 21313037,
"quarter": 1
},
{
"assets": 108746762,
"current_assets": 51294398,
"current_liabilities": 18709521,
"equity": 81517139,
"fixed_assets": 57452364,
"liabilities": 43815347,
"long_term_liabilities": 25105826,
"quarter": 2
},
{
"assets": 111200835,
"current_assets": 48644901,
"current_liabilities": 26742158,
"equity": 82529165,
"fixed_assets": 62555934,
"liabilities": 44594176,
"long_term_liabilities": 17852018,
"quarter": 3
},
{
"assets": 113710289,
"current_assets": 56287502,
"current_liabilities": 20378031,
"equity": 83880803,
"fixed_assets": 57422787,
"liabilities": 45386850,
"long_term_liabilities": 25008819,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -19427,
"financing_cash_flow": -177950,
"investing_cash_flow": -257609,
"net_cash_flow": 20672106,
"operating_cash_flow": 20932561,
"quarter": 1
},
{
"change_in_working_capital": -22782,
"financing_cash_flow": -180999,
"investing_cash_flow": -281784,
"net_cash_flow": 20615014,
"operating_cash_flow": 20898285,
"quarter": 2
},
{
"change_in_working_capital": 68394,
"financing_cash_flow": 133856,
"investing_cash_flow": -305259,
"net_cash_flow": 19817523,
"operating_cash_flow": 20170854,
"quarter": 3
},
{
"change_in_working_capital": -86232,
"financing_cash_flow": -145066,
"investing_cash_flow": -256264,
"net_cash_flow": 19329663,
"operating_cash_flow": 19444229,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.8197289008483721,
"current_ratio": 2.2327030831461188,
"debt_to_equity_ratio": 0.5397423479008074,
"profit_margin": 0.1888575934289124,
"quarter": 1,
"return_on_assets": 0.1548120274783511,
"return_on_equity": 0.20641509527165822
},
{
"asset_turnover_ratio": 0.7815809908896414,
"current_ratio": 2.7416200553718078,
"debt_to_equity_ratio": 0.5374985866469136,
"profit_margin": 0.19513901633192265,
"quarter": 2,
"return_on_assets": 0.15251694574593402,
"return_on_equity": 0.20346302879937922
},
{
"asset_turnover_ratio": 0.745208388048525,
"current_ratio": 1.8190342379997904,
"debt_to_equity_ratio": 0.5403444467177149,
"profit_margin": 0.1921434738308169,
"quarter": 3,
"return_on_assets": 0.14318692840750702,
"return_on_equity": 0.19293186838858722
},
{
"asset_turnover_ratio": 0.7105284641392478,
"current_ratio": 2.762165883445756,
"debt_to_equity_ratio": 0.5410874523936067,
"profit_margin": 0.19255498620776884,
"quarter": 4,
"return_on_assets": 0.13681579861256002,
"return_on_equity": 0.18546989827934765
}
],
"income_statement": [
{
"depreciation": 4468790,
"expenses": 64493982,
"income_tax": 6217831,
"marketing_expense": 7102084,
"net_income": 22681602,
"net_profit": 16463771,
"operational_expense": 36546422,
"product_revenue": 30094134,
"quarter": 1,
"rd_expense": 11358738,
"revenue": 87175584,
"salaries_expense": 30565895,
"service_revenue": 57081450
},
{
"depreciation": 4312561,
"expenses": 63014686,
"income_tax": 5393992,
"marketing_expense": 7972960,
"net_income": 21979716,
"net_profit": 16585724,
"operational_expense": 42793204,
"product_revenue": 26170556,
"quarter": 2,
"rd_expense": 9267423,
"revenue": 84994402,
"salaries_expense": 25317380,
"service_revenue": 58823846
},
{
"depreciation": 4248348,
"expenses": 61569322,
"income_tax": 5375967,
"marketing_expense": 12074749,
"net_income": 21298473,
"net_profit": 15922506,
"operational_expense": 33399384,
"product_revenue": 19677367,
"quarter": 3,
"rd_expense": 7075587,
"revenue": 82867795,
"salaries_expense": 20677671,
"service_revenue": 63190428
},
{
"depreciation": 3886865,
"expenses": 60157109,
"income_tax": 5079924,
"marketing_expense": 8682514,
"net_income": 20637288,
"net_profit": 15557364,
"operational_expense": 40790998,
"product_revenue": 22179442,
"quarter": 4,
"rd_expense": 11470020,
"revenue": 80794397,
"salaries_expense": 21213919,
"service_revenue": 58614955
}
],
"market_conditions": {
"gdp_growth": [
-0.009924595147122992,
-0.013092847317790918,
-0.015783406912302442,
-0.020695090430938326
],
"inflation_rate": [
0.025504305478312415,
0.029260297917560737,
0.019957278395434232,
0.02702386444470415
],
"interest_rate": [
0.05938815252144358,
0.058423431802492334,
0.06186088688725168,
0.057964549258676064
],
"year": 2001
},
"random_event": null,
"year": 2001
},
{
"advertising_kpis": [
{
"average_project_size": 63594,
"billable_hours_per_employee": 139,
"client_concentration": 0.24,
"client_retention_rate": 0.79,
"employee_utilization_rate": 0.66,
"gross_billings": 126892839,
"net_revenue": 98965680,
"new_client_acquisition": 4,
"organic_growth": 0.13,
"quarter": 1,
"revenue_per_employee": 526413
},
{
"average_project_size": 131960,
"billable_hours_per_employee": 83,
"client_concentration": 0.25,
"client_retention_rate": 0.69,
"employee_utilization_rate": 0.79,
"gross_billings": 124570045,
"net_revenue": 96907070,
"new_client_acquisition": 4,
"organic_growth": -0.04,
"quarter": 2,
"revenue_per_employee": 515463
},
{
"average_project_size": 160247,
"billable_hours_per_employee": 109,
"client_concentration": 0.19,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.61,
"gross_billings": 113217202,
"net_revenue": 94891283,
"new_client_acquisition": 5,
"organic_growth": 0.08,
"quarter": 3,
"revenue_per_employee": 504741
},
{
"average_project_size": 92303,
"billable_hours_per_employee": 101,
"client_concentration": 0.34,
"client_retention_rate": 0.83,
"employee_utilization_rate": 0.71,
"gross_billings": 108619783,
"net_revenue": 92917426,
"new_client_acquisition": 4,
"organic_growth": 0.09,
"quarter": 4,
"revenue_per_employee": 494242
}
],
"balance_sheet": [
{
"assets": 137778508,
"current_assets": 60825192,
"current_liabilities": 32820746,
"equity": 92154377,
"fixed_assets": 76953316,
"liabilities": 70816985,
"long_term_liabilities": 37996239,
"quarter": 1
},
{
"assets": 139615600,
"current_assets": 50236835,
"current_liabilities": 40936503,
"equity": 91921677,
"fixed_assets": 89378765,
"liabilities": 71541955,
"long_term_liabilities": 30605452,
"quarter": 2
},
{
"assets": 141477188,
"current_assets": 70606428,
"current_liabilities": 40390577,
"equity": 92146827,
"fixed_assets": 70870760,
"liabilities": 72274347,
"long_term_liabilities": 31883770,
"quarter": 3
},
{
"assets": 143363598,
"current_assets": 54820056,
"current_liabilities": 29860032,
"equity": 92681432,
"fixed_assets": 88543542,
"liabilities": 73014237,
"long_term_liabilities": 43154205,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 5021,
"financing_cash_flow": -127605,
"investing_cash_flow": -230905,
"net_cash_flow": 30616330,
"operating_cash_flow": 30757433,
"quarter": 1
},
{
"change_in_working_capital": -52763,
"financing_cash_flow": 25608,
"investing_cash_flow": -239522,
"net_cash_flow": 28026731,
"operating_cash_flow": 28265116,
"quarter": 2
},
{
"change_in_working_capital": -23295,
"financing_cash_flow": -177418,
"investing_cash_flow": -331748,
"net_cash_flow": 26228862,
"operating_cash_flow": 26542385,
"quarter": 3
},
{
"change_in_working_capital": -6286,
"financing_cash_flow": 181560,
"investing_cash_flow": -142424,
"net_cash_flow": 27567202,
"operating_cash_flow": 28048801,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.7182954833565188,
"current_ratio": 1.8532544019566162,
"debt_to_equity_ratio": 0.7684603521328129,
"profit_margin": 0.2545615207211227,
"quarter": 1,
"return_on_assets": 0.18285039057034932,
"return_on_equity": 0.2733766405908208
},
{
"asset_turnover_ratio": 0.6940991551087414,
"current_ratio": 1.2271892154539923,
"debt_to_equity_ratio": 0.7782925348500768,
"profit_margin": 0.24609176605999955,
"quarter": 2,
"return_on_assets": 0.17081208690146374,
"return_on_equity": 0.25943860880605996
},
{
"asset_turnover_ratio": 0.6707179040058387,
"current_ratio": 1.7480915907688073,
"debt_to_equity_ratio": 0.7843389658984135,
"profit_margin": 0.24179234672166883,
"quarter": 3,
"return_on_assets": 0.16217445599781075,
"return_on_equity": 0.24899377164663522
},
{
"asset_turnover_ratio": 0.6481242609438416,
"current_ratio": 1.8359007786729766,
"debt_to_equity_ratio": 0.7877978946203593,
"profit_margin": 0.24034319461238626,
"quarter": 4,
"return_on_assets": 0.15577225538103473,
"return_on_equity": 0.24095517859499624
}
],
"income_statement": [
{
"depreciation": 5564579,
"expenses": 66197801,
"income_tax": 7575025,
"marketing_expense": 10403305,
"net_income": 32767879,
"net_profit": 25192854,
"operational_expense": 42889213,
"product_revenue": 35595661,
"quarter": 1,
"rd_expense": 7366575,
"revenue": 98965680,
"salaries_expense": 27340161,
"service_revenue": 63370019
},
{
"depreciation": 4417084,
"expenses": 64801909,
"income_tax": 8257129,
"marketing_expense": 10706391,
"net_income": 32105161,
"net_profit": 23848032,
"operational_expense": 34998492,
"product_revenue": 29496182,
"quarter": 2,
"rd_expense": 9514019,
"revenue": 96907070,
"salaries_expense": 27198332,
"service_revenue": 67410888
},
{
"depreciation": 3598399,
"expenses": 63435452,
"income_tax": 8511845,
"marketing_expense": 7527764,
"net_income": 31455831,
"net_profit": 22943986,
"operational_expense": 41049983,
"product_revenue": 24773944,
"quarter": 3,
"rd_expense": 12496655,
"revenue": 94891283,
"salaries_expense": 24267770,
"service_revenue": 70117339
},
{
"depreciation": 5716730,
"expenses": 62097809,
"income_tax": 8487546,
"marketing_expense": 9956811,
"net_income": 30819617,
"net_profit": 22332071,
"operational_expense": 32301513,
"product_revenue": 36956094,
"quarter": 4,
"rd_expense": 6544378,
"revenue": 92917426,
"salaries_expense": 23787930,
"service_revenue": 55961332
}
],
"market_conditions": {
"gdp_growth": [
0.002720493685485178,
0.007260620750907304,
-0.005644122898512181,
0.0018284223656554483
],
"inflation_rate": [
0.025216569643749836,
0.017148914394602224,
0.023318074821709327,
0.021421205176000095
],
"interest_rate": [
0.049689160739761866,
0.0455749677281327,
0.042348767141070415,
0.04256341125823702
],
"year": 2002
},
"random_event": null,
"year": 2002
},
{
"advertising_kpis": [
{
"average_project_size": 99069,
"billable_hours_per_employee": 145,
"client_concentration": 0.4,
"client_retention_rate": 0.64,
"employee_utilization_rate": 0.67,
"gross_billings": 58136700,
"net_revenue": 49416000,
"new_client_acquisition": 4,
"organic_growth": 0.08,
"quarter": 1,
"revenue_per_employee": 262851
},
{
"average_project_size": 153133,
"billable_hours_per_employee": 132,
"client_concentration": 0.11,
"client_retention_rate": 0.61,
"employee_utilization_rate": 0.6,
"gross_billings": 58287835,
"net_revenue": 48583201,
"new_client_acquisition": 1,
"organic_growth": 0.06,
"quarter": 2,
"revenue_per_employee": 258421
},
{
"average_project_size": 76006,
"billable_hours_per_employee": 143,
"client_concentration": 0.33,
"client_retention_rate": 0.86,
"employee_utilization_rate": 0.61,
"gross_billings": 57443796,
"net_revenue": 47764438,
"new_client_acquisition": 5,
"organic_growth": 0.09,
"quarter": 3,
"revenue_per_employee": 254066
},
{
"average_project_size": 76059,
"billable_hours_per_employee": 150,
"client_concentration": 0.17,
"client_retention_rate": 0.66,
"employee_utilization_rate": 0.69,
"gross_billings": 58520488,
"net_revenue": 46959473,
"new_client_acquisition": 3,
"organic_growth": 0.12,
"quarter": 4,
"revenue_per_employee": 249784
}
],
"balance_sheet": [
{
"assets": 52571087,
"current_assets": 22662817,
"current_liabilities": 13038242,
"equity": 33909363,
"fixed_assets": 29908270,
"liabilities": 26241856,
"long_term_liabilities": 13203614,
"quarter": 1
},
{
"assets": 53378387,
"current_assets": 18219525,
"current_liabilities": 15314112,
"equity": 34552780,
"fixed_assets": 35158862,
"liabilities": 26704987,
"long_term_liabilities": 11390875,
"quarter": 2
},
{
"assets": 54198085,
"current_assets": 19765915,
"current_liabilities": 14318613,
"equity": 34803336,
"fixed_assets": 34432170,
"liabilities": 27176292,
"long_term_liabilities": 12857679,
"quarter": 3
},
{
"assets": 55030370,
"current_assets": 18102808,
"current_liabilities": 11189671,
"equity": 35921463,
"fixed_assets": 36927562,
"liabilities": 27655914,
"long_term_liabilities": 16466243,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": 59824,
"financing_cash_flow": 168816,
"investing_cash_flow": -363087,
"net_cash_flow": 10385279,
"operating_cash_flow": 10846114,
"quarter": 1
},
{
"change_in_working_capital": 29725,
"financing_cash_flow": -101078,
"investing_cash_flow": -205188,
"net_cash_flow": 10125285,
"operating_cash_flow": 10786569,
"quarter": 2
},
{
"change_in_working_capital": 27525,
"financing_cash_flow": -116926,
"investing_cash_flow": -436135,
"net_cash_flow": 10097502,
"operating_cash_flow": 10031753,
"quarter": 3
},
{
"change_in_working_capital": -91461,
"financing_cash_flow": -179135,
"investing_cash_flow": -372991,
"net_cash_flow": 11391182,
"operating_cash_flow": 11672129,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.9399843682136533,
"current_ratio": 1.7381804234037073,
"debt_to_equity_ratio": 0.7738823050141048,
"profit_margin": 0.15339428525174031,
"quarter": 1,
"return_on_assets": 0.14418823030994204,
"return_on_equity": 0.22354097303449788
},
{
"asset_turnover_ratio": 0.9101661502060749,
"current_ratio": 1.1897212845250185,
"debt_to_equity_ratio": 0.7728752071468634,
"profit_margin": 0.16218322049220266,
"quarter": 2,
"return_on_assets": 0.14761367742341108,
"return_on_equity": 0.22803895952800324
},
{
"asset_turnover_ratio": 0.8812938316916548,
"current_ratio": 1.3804350323596286,
"debt_to_equity_ratio": 0.7808530768429786,
"profit_margin": 0.16291499127447076,
"quarter": 3,
"return_on_assets": 0.14357597690029084,
"return_on_equity": 0.22358612404282163
},
{
"asset_turnover_ratio": 0.8533374026015089,
"current_ratio": 1.6178141430610427,
"debt_to_equity_ratio": 0.7698994331049378,
"profit_margin": 0.1820081541375049,
"quarter": 4,
"return_on_assets": 0.15531436550399352,
"return_on_equity": 0.23793593818826367
}
],
"income_statement": [
{
"depreciation": 3265982,
"expenses": 38910711,
"income_tax": 2925157,
"marketing_expense": 7176179,
"net_income": 10505289,
"net_profit": 7580132,
"operational_expense": 19498862,
"product_revenue": 16915428,
"quarter": 1,
"rd_expense": 7559143,
"revenue": 49416000,
"salaries_expense": 12885051,
"service_revenue": 32500572
},
{
"depreciation": 2907189,
"expenses": 37945283,
"income_tax": 2758538,
"marketing_expense": 4979698,
"net_income": 10637918,
"net_profit": 7879380,
"operational_expense": 23978481,
"product_revenue": 14525802,
"quarter": 2,
"rd_expense": 6648628,
"revenue": 48583201,
"salaries_expense": 16078206,
"service_revenue": 34057399
},
{
"depreciation": 2250210,
"expenses": 37003809,
"income_tax": 2979086,
"marketing_expense": 4212191,
"net_income": 10760629,
"net_profit": 7781543,
"operational_expense": 23792638,
"product_revenue": 17515395,
"quarter": 3,
"rd_expense": 4733751,
"revenue": 47764438,
"salaries_expense": 17709018,
"service_revenue": 30249043
},
{
"depreciation": 3125122,
"expenses": 36085695,
"income_tax": 2326771,
"marketing_expense": 6803220,
"net_income": 10873778,
"net_profit": 8547007,
"operational_expense": 23088304,
"product_revenue": 11930889,
"quarter": 4,
"rd_expense": 5843230,
"revenue": 46959473,
"salaries_expense": 11618243,
"service_revenue": 35028584
}
],
"market_conditions": {
"gdp_growth": [
-0.001389776484732692,
0.009060327580308444,
-0.0007931477025976564,
0.012679187916977775
],
"inflation_rate": [
0.030478656852420457,
0.03317176032775957,
0.03589903968646588,
0.03265712180517108
],
"interest_rate": [
0.04161201202814925,
0.03897056168422503,
0.045199051346467456,
0.044466259175258795
],
"year": 2003
},
"random_event": null,
"year": 2003
},
{
"advertising_kpis": [
{
"average_project_size": 116580,
"billable_hours_per_employee": 158,
"client_concentration": 0.23,
"client_retention_rate": 0.72,
"employee_utilization_rate": 0.65,
"gross_billings": 39454851,
"net_revenue": 31557107,
"new_client_acquisition": 2,
"organic_growth": 0,
"quarter": 1,
"revenue_per_employee": 167857
},
{
"average_project_size": 102769,
"billable_hours_per_employee": 116,
"client_concentration": 0.27,
"client_retention_rate": 0.63,
"employee_utilization_rate": 0.65,
"gross_billings": 37475161,
"net_revenue": 31465230,
"new_client_acquisition": 3,
"organic_growth": 0.03,
"quarter": 2,
"revenue_per_employee": 167368
},
{
"average_project_size": 85857,
"billable_hours_per_employee": 88,
"client_concentration": 0.28,
"client_retention_rate": 0.62,
"employee_utilization_rate": 0.75,
"gross_billings": 40462531,
"net_revenue": 31373620,
"new_client_acquisition": 4,
"organic_growth": 0.01,
"quarter": 3,
"revenue_per_employee": 166881
},
{
"average_project_size": 129668,
"billable_hours_per_employee": 140,
"client_concentration": 0.31,
"client_retention_rate": 0.68,
"employee_utilization_rate": 0.6,
"gross_billings": 36927758,
"net_revenue": 31282278,
"new_client_acquisition": 4,
"organic_growth": 0,
"quarter": 4,
"revenue_per_employee": 166395
}
],
"balance_sheet": [
{
"assets": 34892662,
"current_assets": 13366117,
"current_liabilities": 6692437,
"equity": 29398518,
"fixed_assets": 21526545,
"liabilities": 13966845,
"long_term_liabilities": 7274408,
"quarter": 1
},
{
"assets": 35821267,
"current_assets": 17302579,
"current_liabilities": 6714770,
"equity": 29801672,
"fixed_assets": 18518688,
"liabilities": 14298155,
"long_term_liabilities": 7583385,
"quarter": 2
},
{
"assets": 36774585,
"current_assets": 12706836,
"current_liabilities": 7531119,
"equity": 30604997,
"fixed_assets": 24067749,
"liabilities": 14637324,
"long_term_liabilities": 7106205,
"quarter": 3
},
{
"assets": 37753275,
"current_assets": 12670151,
"current_liabilities": 6445320,
"equity": 31026618,
"fixed_assets": 25083124,
"liabilities": 14984538,
"long_term_liabilities": 8539218,
"quarter": 4
}
],
"cash_flow_statement": [
{
"change_in_working_capital": -62823,
"financing_cash_flow": 103707,
"investing_cash_flow": -183437,
"net_cash_flow": 9667260,
"operating_cash_flow": 10286708,
"quarter": 1
},
{
"change_in_working_capital": -66699,
"financing_cash_flow": -171175,
"investing_cash_flow": -318823,
"net_cash_flow": 10060968,
"operating_cash_flow": 10297690,
"quarter": 2
},
{
"change_in_working_capital": -21719,
"financing_cash_flow": -129796,
"investing_cash_flow": -103228,
"net_cash_flow": 10002404,
"operating_cash_flow": 10462800,
"quarter": 3
},
{
"change_in_working_capital": 57072,
"financing_cash_flow": -124714,
"investing_cash_flow": -487120,
"net_cash_flow": 9296543,
"operating_cash_flow": 9815771,
"quarter": 4
}
],
"financial_ratios": [
{
"asset_turnover_ratio": 0.90440525861856,
"current_ratio": 1.9971972840386842,
"debt_to_equity_ratio": 0.47508670335014846,
"profit_margin": 0.2684878876888176,
"quarter": 1,
"return_on_assets": 0.24282185750115598,
"return_on_equity": 0.2882016365586864
},
{
"asset_turnover_ratio": 0.8783952281754858,
"current_ratio": 2.576793992943913,
"debt_to_equity_ratio": 0.4797769400320895,
"profit_margin": 0.26310184289134386,
"quarter": 2,
"return_on_assets": 0.23110740331993282,
"return_on_equity": 0.277788440863318
},
{
"asset_turnover_ratio": 0.8531332168670293,
"current_ratio": 1.6872440868349046,
"debt_to_equity_ratio": 0.47826582044755633,
"profit_margin": 0.26989987129314374,
"quarter": 3,
"return_on_assets": 0.23026054542831687,
"return_on_equity": 0.2766782169591456
},
{
"asset_turnover_ratio": 0.8285977309253303,
"current_ratio": 1.9657908373827833,
"debt_to_equity_ratio": 0.4829575044241045,
"profit_margin": 0.2639795286008263,
"quarter": 4,
"return_on_assets": 0.21873283840938304,
"return_on_equity": 0.2661547255972275
}
],
"income_statement": [
{
"depreciation": 1814007,
"expenses": 20422227,
"income_tax": 2662179,
"marketing_expense": 4075539,
"net_income": 11134880,
"net_profit": 8472701,
"operational_expense": 10335303,
"product_revenue": 9552075,
"quarter": 1,
"rd_expense": 2324064,
"revenue": 31557107,
"salaries_expense": 9661715,
"service_revenue": 22005032
},
{
"depreciation": 2019130,
"expenses": 20282768,
"income_tax": 2903902,
"marketing_expense": 2618611,
"net_income": 11182462,
"net_profit": 8278560,
"operational_expense": 10534534,
"product_revenue": 11894205,
"quarter": 2,
"rd_expense": 2142744,
"revenue": 31465230,
"salaries_expense": 9878526,
"service_revenue": 19571025
},
{
"depreciation": 1995064,
"expenses": 20144261,
"income_tax": 2761623,
"marketing_expense": 3251321,
"net_income": 11229359,
"net_profit": 8467736,
"operational_expense": 12833915,
"product_revenue": 10944751,
"quarter": 3,
"rd_expense": 2860857,
"revenue": 31373620,
"salaries_expense": 8882492,
"service_revenue": 20428869
},
{
"depreciation": 1557890,
"expenses": 20006701,
"income_tax": 3017696,
"marketing_expense": 3290642,
"net_income": 11275577,
"net_profit": 8257881,
"operational_expense": 13103704,
"product_revenue": 6755623,
"quarter": 4,
"rd_expense": 3414348,
"revenue": 31282278,
"salaries_expense": 6037891,
"service_revenue": 24526655
}
],
"market_conditions": {
"gdp_growth": [
0.0024881522217670028,
-0.011296413436965186,
0.00038656638680043855,
-0.005463431183658203
],
"inflation_rate": [
0.017948257185948113,
0.017686781276509096,
0.018756779039029052,
0.022327936381817536
],
"interest_rate": [
0.050474839725746116,
0.05061457328471786,
0.055067242952426,
0.05288366880065145
],
"year": 2004
},
"random_event": null,
"year": 2004
}
] |