Datasets:

treyh23

/

chronos

like 0

[ { "advertising_kpis": [ { "average_project_size": 93275, "billable_hours_per_employee": 94, "client_concentration": 0.4, "client_retention_rate": 0.78, "employee_utilization_rate": 0.67, "gross_billings": 45510116, "net_revenue": 41288298, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 430086 }, { "average_project_size": 97265, "billable_hours_per_employee": 96, "client_concentration": 0.35, "client_retention_rate": 0.74, "employee_utilization_rate": 0.67, "gross_billings": 45613869, "net_revenue": 40589083, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 422803 }, { "average_project_size": 100735, "billable_hours_per_employee": 93, "client_concentration": 0.18, "client_retention_rate": 0.68, "employee_utilization_rate": 0.73, "gross_billings": 44642956, "net_revenue": 39901710, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 415643 }, { "average_project_size": 136237, "billable_hours_per_employee": 106, "client_concentration": 0.39, "client_retention_rate": 0.63, "employee_utilization_rate": 0.72, "gross_billings": 48078067, "net_revenue": 39225978, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 408604 } ], "balance_sheet": [ { "assets": 60582118, "current_assets": 29925884, "current_liabilities": 11760427, "equity": 40758427, "fixed_assets": 30656234, "liabilities": 27688304, "long_term_liabilities": 15927877, "quarter": 1 }, { "assets": 62251163, "current_assets": 26948972, "current_liabilities": 16824972, "equity": 41151069, "fixed_assets": 35302191, "liabilities": 28409257, "long_term_liabilities": 11584285, "quarter": 2 }, { "assets": 63966190, "current_assets": 23219093, "current_liabilities": 16506221, "equity": 42221722, "fixed_assets": 40747097, "liabilities": 29148982, "long_term_liabilities": 12642761, "quarter": 3 }, { "assets": 65728466, "current_assets": 30774097, "current_liabilities": 16710170, "equity": 42687599, "fixed_assets": 34954369, "liabilities": 29907969, "long_term_liabilities": 13197799, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -85840, "financing_cash_flow": -20186, "investing_cash_flow": -221338, "net_cash_flow": 9719219, "operating_cash_flow": 9958978, "quarter": 1 }, { "change_in_working_capital": -44885, "financing_cash_flow": -183730, "investing_cash_flow": -186020, "net_cash_flow": 9224946, "operating_cash_flow": 9897873, "quarter": 2 }, { "change_in_working_capital": -71192, "financing_cash_flow": 120785, "investing_cash_flow": -167394, "net_cash_flow": 10024009, "operating_cash_flow": 9966752, "quarter": 3 }, { "change_in_working_capital": -41652, "financing_cash_flow": 110255, "investing_cash_flow": -292723, "net_cash_flow": 8421848, "operating_cash_flow": 8820248, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6815261559524874, "current_ratio": 2.5446256330658743, "debt_to_equity_ratio": 0.6793270996449396, "profit_margin": 0.19048043588524768, "quarter": 1, "return_on_assets": 0.1298173992530271, "return_on_equity": 0.19295673505751337 }, { "asset_turnover_ratio": 0.652021280309253, "current_ratio": 1.6017246269414296, "debt_to_equity_ratio": 0.6903649817699754, "profit_margin": 0.18007706653535385, "quarter": 2, "return_on_assets": 0.11741407947671596, "return_on_equity": 0.1776178159551578 }, { "asset_turnover_ratio": 0.6237937572958464, "current_ratio": 1.4066873938014037, "debt_to_equity_ratio": 0.6903788054878481, "profit_margin": 0.18556883902970575, "quarter": 3, "return_on_assets": 0.11575668333536826, "return_on_equity": 0.1753721461194785 }, { "asset_turnover_ratio": 0.5967882773956721, "current_ratio": 1.8416387744708762, "debt_to_equity_ratio": 0.7006242960631259, "profit_margin": 0.17506515707524234, "quarter": 4, "return_on_assets": 0.10447683352293662, "return_on_equity": 0.1608687806498557 } ], "income_statement": [ { "depreciation": 2094365, "expenses": 31249739, "income_tax": 2173946, "marketing_expense": 6031014, "net_income": 10038559, "net_profit": 7864613, "operational_expense": 17978734, "product_revenue": 13771999, "quarter": 1, "rd_expense": 4574681, "revenue": 41288298, "salaries_expense": 13730291, "service_revenue": 27516299 }, { "depreciation": 2588710, "expenses": 30934633, "income_tax": 2345287, "marketing_expense": 4049590, "net_income": 9654450, "net_profit": 7309163, "operational_expense": 19024065, "product_revenue": 15010965, "quarter": 2, "rd_expense": 3291670, "revenue": 40589083, "salaries_expense": 13481819, "service_revenue": 25578118 }, { "depreciation": 2562238, "expenses": 30622704, "income_tax": 1874492, "marketing_expense": 5707476, "net_income": 9279006, "net_profit": 7404514, "operational_expense": 19435074, "product_revenue": 14062403, "quarter": 3, "rd_expense": 3991391, "revenue": 39901710, "salaries_expense": 14326262, "service_revenue": 25839307 }, { "depreciation": 1953146, "expenses": 30313921, "income_tax": 2044955, "marketing_expense": 5752472, "net_income": 8912057, "net_profit": 6867102, "operational_expense": 17945329, "product_revenue": 13260970, "quarter": 4, "rd_expense": 4498129, "revenue": 39225978, "salaries_expense": 10557322, "service_revenue": 25965008 } ], "market_conditions": { "gdp_growth": [ 0.02376781384751528, 0.03214803357688296, 0.030880341596849332, 0.02207033750884476 ], "inflation_rate": [ 0.015111520384917105, 0.019940335253298226, 0.01827736869014904, 0.022336130688016646 ], "interest_rate": [ 0.023382075419168934, 0.02490333210891311, 0.02071151506286067, 0.018715212049354144 ], "year": 2003 }, "random_event": { "description": "Boyle, Taylor and Rivera Senior Leadership Change in 2003", "impact": -0.04, "type": "Senior Leadership Change" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 57588, "billable_hours_per_employee": 141, "client_concentration": 0.16, "client_retention_rate": 0.87, "employee_utilization_rate": 0.67, "gross_billings": 80636383, "net_revenue": 65198832, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 679154 }, { "average_project_size": 154144, "billable_hours_per_employee": 159, "client_concentration": 0.13, "client_retention_rate": 0.74, "employee_utilization_rate": 0.78, "gross_billings": 81294976, "net_revenue": 64279836, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 669582 }, { "average_project_size": 192633, "billable_hours_per_employee": 100, "client_concentration": 0.12, "client_retention_rate": 0.73, "employee_utilization_rate": 0.69, "gross_billings": 81018591, "net_revenue": 63373793, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 660144 }, { "average_project_size": 98401, "billable_hours_per_employee": 114, "client_concentration": 0.2, "client_retention_rate": 0.64, "employee_utilization_rate": 0.77, "gross_billings": 74175325, "net_revenue": 62480522, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 650839 } ], "balance_sheet": [ { "assets": 66935426, "current_assets": 27717617, "current_liabilities": 20283047, "equity": 46663523, "fixed_assets": 39217809, "liabilities": 34438231, "long_term_liabilities": 14155184, "quarter": 1 }, { "assets": 69186138, "current_assets": 21297767, "current_liabilities": 15526719, "equity": 48874324, "fixed_assets": 47888371, "liabilities": 35393296, "long_term_liabilities": 19866577, "quarter": 2 }, { "assets": 71512530, "current_assets": 23527406, "current_liabilities": 15771145, "equity": 49485027, "fixed_assets": 47985124, "liabilities": 36374848, "long_term_liabilities": 20603703, "quarter": 3 }, { "assets": 73917148, "current_assets": 36106816, "current_liabilities": 21833430, "equity": 51346121, "fixed_assets": 37810332, "liabilities": 37383621, "long_term_liabilities": 15550191, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 36153, "financing_cash_flow": -6024, "investing_cash_flow": -416178, "net_cash_flow": 16270659, "operating_cash_flow": 16674721, "quarter": 1 }, { "change_in_working_capital": 83664, "financing_cash_flow": -143808, "investing_cash_flow": -315849, "net_cash_flow": 18017783, "operating_cash_flow": 18057535, "quarter": 2 }, { "change_in_working_capital": -57971, "financing_cash_flow": 114075, "investing_cash_flow": -189065, "net_cash_flow": 16536174, "operating_cash_flow": 16736084, "quarter": 3 }, { "change_in_working_capital": 13261, "financing_cash_flow": -110345, "investing_cash_flow": -478099, "net_cash_flow": 17200941, "operating_cash_flow": 17629575, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9740556816654905, "current_ratio": 1.3665410823137174, "debt_to_equity_ratio": 0.7380118084954709, "profit_margin": 0.21727886168267554, "quarter": 1, "return_on_assets": 0.21164170972782037, "return_on_equity": 0.3035846221897991 }, { "asset_turnover_ratio": 0.9290854766311714, "current_ratio": 1.3716849644796174, "debt_to_equity_ratio": 0.7241695250864237, "profit_margin": 0.23462228497284904, "quarter": 2, "return_on_assets": 0.21798415746229396, "return_on_equity": 0.3085767897270559 }, { "asset_turnover_ratio": 0.8861914548401518, "current_ratio": 1.491800753845076, "debt_to_equity_ratio": 0.7350677610017269, "profit_margin": 0.22639239851084816, "quarter": 3, "return_on_assets": 0.20062700900107994, "return_on_equity": 0.2899330538912306 }, { "asset_turnover_ratio": 0.8452777696455497, "current_ratio": 1.6537399758077407, "debt_to_equity_ratio": 0.7280709870955977, "profit_margin": 0.2370753880705414, "quarter": 4, "return_on_assets": 0.20039455526612038, "return_on_equity": 0.288485161323092 } ], "income_statement": [ { "depreciation": 2508393, "expenses": 45291103, "income_tax": 5741401, "marketing_expense": 6523415, "net_income": 19907729, "net_profit": 14166328, "operational_expense": 24689494, "product_revenue": 15267789, "quarter": 1, "rd_expense": 6668362, "revenue": 65198832, "salaries_expense": 20281632, "service_revenue": 49931043 }, { "depreciation": 2976053, "expenses": 44804524, "income_tax": 4393830, "marketing_expense": 8419899, "net_income": 19475312, "net_profit": 15081482, "operational_expense": 23868803, "product_revenue": 17888353, "quarter": 2, "rd_expense": 5848542, "revenue": 64279836, "salaries_expense": 15010409, "service_revenue": 46391483 }, { "depreciation": 2388739, "expenses": 44323174, "income_tax": 4703274, "marketing_expense": 5941954, "net_income": 19050619, "net_profit": 14347345, "operational_expense": 24739738, "product_revenue": 13311608, "quarter": 3, "rd_expense": 4720861, "revenue": 63373793, "salaries_expense": 19111041, "service_revenue": 50062185 }, { "depreciation": 2816981, "expenses": 43846994, "income_tax": 3820934, "marketing_expense": 6276570, "net_income": 18633528, "net_profit": 14812594, "operational_expense": 27990462, "product_revenue": 21074224, "quarter": 4, "rd_expense": 8386449, "revenue": 62480522, "salaries_expense": 14592172, "service_revenue": 41406298 } ], "market_conditions": { "gdp_growth": [ 0.014591756781869218, 0.014956791554752557, 0.007700739721570094, 0.015329021126084143 ], "inflation_rate": [ 0.006980985310148817, 0.012544569182746157, 0.010362476474435122, 0.008141019890169139 ], "interest_rate": [ 0.01992779829758452, 0.017801330295383132, 0.025990962200133395, 0.02287900326857176 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 63884, "billable_hours_per_employee": 82, "client_concentration": 0.39, "client_retention_rate": 0.87, "employee_utilization_rate": 0.62, "gross_billings": 80161254, "net_revenue": 69423166, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 723158 }, { "average_project_size": 150534, "billable_hours_per_employee": 113, "client_concentration": 0.3, "client_retention_rate": 0.7, "employee_utilization_rate": 0.61, "gross_billings": 81713422, "net_revenue": 69820311, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 727295 }, { "average_project_size": 162525, "billable_hours_per_employee": 150, "client_concentration": 0.38, "client_retention_rate": 0.68, "employee_utilization_rate": 0.7, "gross_billings": 84391147, "net_revenue": 70219729, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 731456 }, { "average_project_size": 184305, "billable_hours_per_employee": 136, "client_concentration": 0.3, "client_retention_rate": 0.84, "employee_utilization_rate": 0.77, "gross_billings": 89467571, "net_revenue": 70621431, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 735640 } ], "balance_sheet": [ { "assets": 91642584, "current_assets": 28460620, "current_liabilities": 20447980, "equity": 68372287, "fixed_assets": 63181964, "liabilities": 39865944, "long_term_liabilities": 19417964, "quarter": 1 }, { "assets": 94821209, "current_assets": 28662087, "current_liabilities": 20458613, "equity": 70447759, "fixed_assets": 66159122, "liabilities": 40686552, "long_term_liabilities": 20227939, "quarter": 2 }, { "assets": 98110084, "current_assets": 31363781, "current_liabilities": 20962132, "equity": 72293800, "fixed_assets": 66746303, "liabilities": 41524052, "long_term_liabilities": 20561920, "quarter": 3 }, { "assets": 101513035, "current_assets": 40555452, "current_liabilities": 23455644, "equity": 75084405, "fixed_assets": 60957583, "liabilities": 42378791, "long_term_liabilities": 18923147, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -81457, "financing_cash_flow": 93060, "investing_cash_flow": -375907, "net_cash_flow": 19306657, "operating_cash_flow": 19353993, "quarter": 1 }, { "change_in_working_capital": 63977, "financing_cash_flow": 117470, "investing_cash_flow": -499845, "net_cash_flow": 18355172, "operating_cash_flow": 18813384, "quarter": 2 }, { "change_in_working_capital": 5709, "financing_cash_flow": -23646, "investing_cash_flow": -117615, "net_cash_flow": 18405614, "operating_cash_flow": 18875054, "quarter": 3 }, { "change_in_working_capital": 27889, "financing_cash_flow": -85319, "investing_cash_flow": -448731, "net_cash_flow": 20401224, "operating_cash_flow": 20578547, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7575426506960999, "current_ratio": 1.391854843363501, "debt_to_equity_ratio": 0.5830716763942677, "profit_margin": 0.23905056418775256, "quarter": 1, "return_on_assets": 0.18109099804518825, "return_on_equity": 0.24272476069141874 }, { "asset_turnover_ratio": 0.7363364350268936, "current_ratio": 1.4009789910977837, "debt_to_equity_ratio": 0.5775421756141313, "profit_margin": 0.2336440752892092, "quarter": 2, "return_on_assets": 0.17204064546361142, "return_on_equity": 0.23156310763554594 }, { "asset_turnover_ratio": 0.7157238699336961, "current_ratio": 1.496211406358857, "debt_to_equity_ratio": 0.5743791583787268, "profit_margin": 0.22369451183726444, "quarter": 3, "return_on_assets": 0.16010350169509588, "return_on_equity": 0.21727683425134658 }, { "asset_turnover_ratio": 0.6956883024923843, "current_ratio": 1.729027435784752, "debt_to_equity_ratio": 0.564415353627694, "profit_margin": 0.22585440105284754, "quarter": 4, "return_on_assets": 0.1571242648788897, "return_on_equity": 0.21242974489842464 } ], "income_statement": [ { "depreciation": 2758346, "expenses": 48006702, "income_tax": 4820817, "marketing_expense": 7936591, "net_income": 21416464, "net_profit": 16595647, "operational_expense": 24091485, "product_revenue": 22660179, "quarter": 1, "rd_expense": 7993801, "revenue": 69423166, "salaries_expense": 22275003, "service_revenue": 46762987 }, { "depreciation": 2500282, "expenses": 48196385, "income_tax": 5310824, "marketing_expense": 9301686, "net_income": 21623926, "net_profit": 16313102, "operational_expense": 26093680, "product_revenue": 23381494, "quarter": 2, "rd_expense": 7513236, "revenue": 69820311, "salaries_expense": 19232565, "service_revenue": 46438817 }, { "depreciation": 3167286, "expenses": 48386817, "income_tax": 6125144, "marketing_expense": 8746392, "net_income": 21832912, "net_profit": 15707768, "operational_expense": 29533755, "product_revenue": 25248313, "quarter": 3, "rd_expense": 8196295, "revenue": 70219729, "salaries_expense": 18367476, "service_revenue": 44971416 }, { "depreciation": 4628386, "expenses": 48578003, "income_tax": 6093267, "marketing_expense": 5327634, "net_income": 22043428, "net_profit": 15950161, "operational_expense": 29663349, "product_revenue": 17211226, "quarter": 4, "rd_expense": 9551506, "revenue": 70621431, "salaries_expense": 18286397, "service_revenue": 53410205 } ], "market_conditions": { "gdp_growth": [ 0.03483119353212926, 0.026051227509449354, 0.018560818312778504, 0.02033383031796887 ], "inflation_rate": [ 0.015699552176181582, 0.01770872636165496, 0.01786820548907652, 0.010351165484324503 ], "interest_rate": [ 0.0341687746615803, 0.039074239227746624, 0.03592898048672755, 0.03506323799090208 ], "year": 2005 }, "random_event": { "description": "Boyle, Taylor and Rivera Data Privacy Regulation Impact in 2005", "impact": 0.02, "type": "Data Privacy Regulation Impact" }, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 108406, "billable_hours_per_employee": 109, "client_concentration": 0.38, "client_retention_rate": 0.83, "employee_utilization_rate": 0.75, "gross_billings": 52807800, "net_revenue": 43126280, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 449232 }, { "average_project_size": 59945, "billable_hours_per_employee": 160, "client_concentration": 0.17, "client_retention_rate": 0.78, "employee_utilization_rate": 0.76, "gross_billings": 47397543, "net_revenue": 42253905, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 440145 }, { "average_project_size": 190863, "billable_hours_per_employee": 92, "client_concentration": 0.26, "client_retention_rate": 0.66, "employee_utilization_rate": 0.78, "gross_billings": 53569441, "net_revenue": 41399177, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 431241 }, { "average_project_size": 77942, "billable_hours_per_employee": 151, "client_concentration": 0.18, "client_retention_rate": 0.67, "employee_utilization_rate": 0.75, "gross_billings": 48792334, "net_revenue": 40561739, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 422518 } ], "balance_sheet": [ { "assets": 54597417, "current_assets": 18678739, "current_liabilities": 12474785, "equity": 41376996, "fixed_assets": 35918678, "liabilities": 21872133, "long_term_liabilities": 9397348, "quarter": 1 }, { "assets": 55504535, "current_assets": 18428333, "current_liabilities": 12124292, "equity": 42434617, "fixed_assets": 37076202, "liabilities": 22285152, "long_term_liabilities": 10160860, "quarter": 2 }, { "assets": 56426726, "current_assets": 18106570, "current_liabilities": 9196354, "equity": 41797054, "fixed_assets": 38320156, "liabilities": 22705971, "long_term_liabilities": 13509617, "quarter": 3 }, { "assets": 57364238, "current_assets": 21214875, "current_liabilities": 10113307, "equity": 42286237, "fixed_assets": 36149363, "liabilities": 23134736, "long_term_liabilities": 13021429, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 50274, "financing_cash_flow": 196126, "investing_cash_flow": -366654, "net_cash_flow": 9746928, "operating_cash_flow": 10330405, "quarter": 1 }, { "change_in_working_capital": -16913, "financing_cash_flow": -20592, "investing_cash_flow": -136211, "net_cash_flow": 11614737, "operating_cash_flow": 11785650, "quarter": 2 }, { "change_in_working_capital": -72556, "financing_cash_flow": 96389, "investing_cash_flow": -318317, "net_cash_flow": 10741187, "operating_cash_flow": 10898557, "quarter": 3 }, { "change_in_working_capital": -10857, "financing_cash_flow": -62741, "investing_cash_flow": -277266, "net_cash_flow": 9955066, "operating_cash_flow": 9824048, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7898959762144059, "current_ratio": 1.4973195129214651, "debt_to_equity_ratio": 0.5286061124398688, "profit_margin": 0.20061345425573454, "quarter": 1, "return_on_assets": 0.1584637602910775, "return_on_equity": 0.20909473466851 }, { "asset_turnover_ratio": 0.7612694169944852, "current_ratio": 1.5199512680822929, "debt_to_equity_ratio": 0.5251644429829542, "profit_margin": 0.21809188996851298, "quarter": 2, "return_on_assets": 0.1660266859275553, "return_on_equity": 0.2171631241540368 }, { "asset_turnover_ratio": 0.73368029539761, "current_ratio": 1.9688857127509445, "debt_to_equity_ratio": 0.5432433348053669, "profit_margin": 0.19508356410080327, "quarter": 3, "return_on_assets": 0.1431289669366959, "return_on_equity": 0.19322651304563235 }, { "asset_turnover_ratio": 0.7070910451211782, "current_ratio": 2.097718876723509, "debt_to_equity_ratio": 0.5470984802927723, "profit_margin": 0.19862893452373923, "quarter": 4, "return_on_assets": 0.14044874090369683, "return_on_equity": 0.1905285400542971 } ], "income_statement": [ { "depreciation": 1678693, "expenses": 31359838, "income_tax": 3114730, "marketing_expense": 3823600, "net_income": 11766442, "net_profit": 8651712, "operational_expense": 20606187, "product_revenue": 11467424, "quarter": 1, "rd_expense": 4662828, "revenue": 43126280, "salaries_expense": 13110625, "service_revenue": 31658856 }, { "depreciation": 2570416, "expenses": 30651410, "income_tax": 2387261, "marketing_expense": 4879772, "net_income": 11602495, "net_profit": 9215234, "operational_expense": 17233204, "product_revenue": 13335441, "quarter": 2, "rd_expense": 4713732, "revenue": 42253905, "salaries_expense": 13196684, "service_revenue": 28918464 }, { "depreciation": 2822258, "expenses": 29958987, "income_tax": 3363891, "marketing_expense": 5757446, "net_income": 11440190, "net_profit": 8076299, "operational_expense": 16921523, "product_revenue": 14299671, "quarter": 3, "rd_expense": 5561213, "revenue": 41399177, "salaries_expense": 9008753, "service_revenue": 27099506 }, { "depreciation": 1767313, "expenses": 29282205, "income_tax": 3222799, "marketing_expense": 3463910, "net_income": 11279534, "net_profit": 8056735, "operational_expense": 15570031, "product_revenue": 13439298, "quarter": 4, "rd_expense": 4192059, "revenue": 40561739, "salaries_expense": 13903397, "service_revenue": 27122441 } ], "market_conditions": { "gdp_growth": [ 0.02209863793513782, 0.017635127952635006, 0.021980357634474507, 0.015777970876420015 ], "inflation_rate": [ 0.0149644603199609, 0.01951519352503906, 0.02157926326714353, 0.013505022526924268 ], "interest_rate": [ 0.038092110658116796, 0.03631582720538212, 0.03654321497779995, 0.03540592438950781 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 85356, "billable_hours_per_employee": 123, "client_concentration": 0.12, "client_retention_rate": 0.62, "employee_utilization_rate": 0.76, "gross_billings": 41472544, "net_revenue": 34192112, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 356168 }, { "average_project_size": 56207, "billable_hours_per_employee": 153, "client_concentration": 0.32, "client_retention_rate": 0.62, "employee_utilization_rate": 0.62, "gross_billings": 42931468, "net_revenue": 33363989, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 347542 }, { "average_project_size": 131398, "billable_hours_per_employee": 117, "client_concentration": 0.16, "client_retention_rate": 0.65, "employee_utilization_rate": 0.7, "gross_billings": 39355293, "net_revenue": 32555923, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 339124 }, { "average_project_size": 198685, "billable_hours_per_employee": 159, "client_concentration": 0.25, "client_retention_rate": 0.64, "employee_utilization_rate": 0.74, "gross_billings": 40545996, "net_revenue": 31767428, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 330911 } ], "balance_sheet": [ { "assets": 39533349, "current_assets": 14930467, "current_liabilities": 8794653, "equity": 27224654, "fixed_assets": 24602882, "liabilities": 19340378, "long_term_liabilities": 10545725, "quarter": 1 }, { "assets": 40407030, "current_assets": 18688612, "current_liabilities": 10531947, "equity": 27662654, "fixed_assets": 21718418, "liabilities": 19876739, "long_term_liabilities": 9344792, "quarter": 2 }, { "assets": 41300019, "current_assets": 19049173, "current_liabilities": 12124248, "equity": 28143769, "fixed_assets": 22250846, "liabilities": 20427974, "long_term_liabilities": 8303726, "quarter": 3 }, { "assets": 42212742, "current_assets": 20033469, "current_liabilities": 9583754, "equity": 27913607, "fixed_assets": 22179273, "liabilities": 20994497, "long_term_liabilities": 11410743, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 12297, "financing_cash_flow": 122607, "investing_cash_flow": -174753, "net_cash_flow": 8148265, "operating_cash_flow": 8625234, "quarter": 1 }, { "change_in_working_capital": -67570, "financing_cash_flow": 27187, "investing_cash_flow": -231395, "net_cash_flow": 8484650, "operating_cash_flow": 9065813, "quarter": 2 }, { "change_in_working_capital": -80432, "financing_cash_flow": 26115, "investing_cash_flow": -183068, "net_cash_flow": 8164113, "operating_cash_flow": 8443077, "quarter": 3 }, { "change_in_working_capital": 23432, "financing_cash_flow": 65681, "investing_cash_flow": -263779, "net_cash_flow": 7643828, "operating_cash_flow": 8102119, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8648928781621815, "current_ratio": 1.697675508061546, "debt_to_equity_ratio": 0.710399404892345, "profit_margin": 0.20565219837838622, "quarter": 1, "return_on_assets": 0.17786712175586236, "return_on_equity": 0.258283649812409 }, { "asset_turnover_ratio": 0.8256976323179407, "current_ratio": 1.774468861265633, "debt_to_equity_ratio": 0.7185405637506799, "profit_margin": 0.21377428820037075, "quarter": 2, "return_on_assets": 0.17651292361749923, "return_on_equity": 0.25783364821032717 }, { "asset_turnover_ratio": 0.7882786446175727, "current_ratio": 1.5711632589501634, "debt_to_equity_ratio": 0.7258435783778641, "profit_margin": 0.2233610148297746, "quarter": 3, "return_on_assets": 0.17607071803042026, "return_on_equity": 0.25837776027794995 }, { "asset_turnover_ratio": 0.7525554250894196, "current_ratio": 2.090357181538675, "debt_to_equity_ratio": 0.7521241163852453, "profit_margin": 0.21076185330458608, "quarter": 4, "return_on_assets": 0.15860997610626668, "return_on_equity": 0.23986015135915612 } ], "income_statement": [ { "depreciation": 1593551, "expenses": 24274175, "income_tax": 2886254, "marketing_expense": 3841836, "net_income": 9917937, "net_profit": 7031683, "operational_expense": 12561218, "product_revenue": 7450945, "quarter": 1, "rd_expense": 3908097, "revenue": 34192112, "salaries_expense": 10856510, "service_revenue": 26741167 }, { "depreciation": 1933450, "expenses": 23708206, "income_tax": 2523420, "marketing_expense": 4469341, "net_income": 9655783, "net_profit": 7132363, "operational_expense": 13643224, "product_revenue": 10231868, "quarter": 2, "rd_expense": 3361658, "revenue": 33363989, "salaries_expense": 8436842, "service_revenue": 23132121 }, { "depreciation": 1171353, "expenses": 23155433, "income_tax": 2128766, "marketing_expense": 3272754, "net_income": 9400490, "net_profit": 7271724, "operational_expense": 13513125, "product_revenue": 7658424, "quarter": 3, "rd_expense": 3522440, "revenue": 32555923, "salaries_expense": 10649271, "service_revenue": 24897499 }, { "depreciation": 1406757, "expenses": 22615548, "income_tax": 2456518, "marketing_expense": 3103203, "net_income": 9151880, "net_profit": 6695362, "operational_expense": 11454031, "product_revenue": 8764714, "quarter": 4, "rd_expense": 2966935, "revenue": 31767428, "salaries_expense": 9565133, "service_revenue": 23002714 } ], "market_conditions": { "gdp_growth": [ 0.013752666397561963, 0.018384193734123817, 0.0051083508428751544, 0.019949240620973554 ], "inflation_rate": [ 0.011197536248383766, 0.012836370736785552, 0.010730025080079792, 0.007297311023240982 ], "interest_rate": [ 0.03475690036227484, 0.03521135103391077, 0.03600348044806978, 0.04009055492454622 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 65370, "billable_hours_per_employee": 159, "client_concentration": 0.33, "client_retention_rate": 0.78, "employee_utilization_rate": 0.66, "gross_billings": 86300154, "net_revenue": 68874617, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 717444 }, { "average_project_size": 58922, "billable_hours_per_employee": 147, "client_concentration": 0.13, "client_retention_rate": 0.8, "employee_utilization_rate": 0.78, "gross_billings": 88341119, "net_revenue": 69657033, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 725594 }, { "average_project_size": 100055, "billable_hours_per_employee": 104, "client_concentration": 0.16, "client_retention_rate": 0.9, "employee_utilization_rate": 0.62, "gross_billings": 91252352, "net_revenue": 70448338, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 733837 }, { "average_project_size": 152527, "billable_hours_per_employee": 149, "client_concentration": 0.33, "client_retention_rate": 0.87, "employee_utilization_rate": 0.73, "gross_billings": 81765500, "net_revenue": 71248631, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 742173 } ], "balance_sheet": [ { "assets": 81529694, "current_assets": 34086443, "current_liabilities": 22878855, "equity": 62195649, "fixed_assets": 47443251, "liabilities": 39671219, "long_term_liabilities": 16792364, "quarter": 1 }, { "assets": 84133832, "current_assets": 25393204, "current_liabilities": 22413212, "equity": 63550819, "fixed_assets": 58740628, "liabilities": 40624738, "long_term_liabilities": 18211526, "quarter": 2 }, { "assets": 86821148, "current_assets": 37067790, "current_liabilities": 17063971, "equity": 66152310, "fixed_assets": 49753358, "liabilities": 41601175, "long_term_liabilities": 24537204, "quarter": 3 }, { "assets": 89594300, "current_assets": 35711803, "current_liabilities": 21466244, "equity": 69768496, "fixed_assets": 53882497, "liabilities": 42601081, "long_term_liabilities": 21134837, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -78374, "financing_cash_flow": 64090, "investing_cash_flow": -483800, "net_cash_flow": 24478889, "operating_cash_flow": 24482030, "quarter": 1 }, { "change_in_working_capital": 43892, "financing_cash_flow": -153292, "investing_cash_flow": -318980, "net_cash_flow": 22838514, "operating_cash_flow": 22802938, "quarter": 2 }, { "change_in_working_capital": -12909, "financing_cash_flow": 111890, "investing_cash_flow": -125017, "net_cash_flow": 24329921, "operating_cash_flow": 24755408, "quarter": 3 }, { "change_in_working_capital": 60930, "financing_cash_flow": 124274, "investing_cash_flow": -160976, "net_cash_flow": 25285331, "operating_cash_flow": 25477770, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8447795351715658, "current_ratio": 1.4898666476097688, "debt_to_equity_ratio": 0.6378455669784875, "profit_margin": 0.2952782154853943, "quarter": 1, "return_on_assets": 0.24944499362404082, "return_on_equity": 0.32698708554355627 }, { "asset_turnover_ratio": 0.8279313011678822, "current_ratio": 1.1329569362927545, "debt_to_equity_ratio": 0.6392480638211759, "profit_margin": 0.28772004974716625, "quarter": 2, "return_on_assets": 0.2382124351592591, "return_on_equity": 0.3153653299102251 }, { "asset_turnover_ratio": 0.8114191026361457, "current_ratio": 2.172283930862283, "debt_to_equity_ratio": 0.6288695738667327, "profit_margin": 0.29713031697071407, "quarter": 3, "return_on_assets": 0.24109721516237034, "return_on_equity": 0.3164263953896697 }, { "asset_turnover_ratio": 0.7952362036424192, "current_ratio": 1.6636260633206257, "debt_to_equity_ratio": 0.6106062684796875, "profit_margin": 0.3196591524684874, "quarter": 4, "return_on_assets": 0.2542045308685932, "return_on_equity": 0.32644070469857916 } ], "income_statement": [ { "depreciation": 4144856, "expenses": 41748179, "income_tax": 6789264, "marketing_expense": 4484787, "net_income": 27126438, "net_profit": 20337174, "operational_expense": 26396042, "product_revenue": 16276041, "quarter": 1, "rd_expense": 4253790, "revenue": 68874617, "salaries_expense": 20465784, "service_revenue": 52598576 }, { "depreciation": 2761213, "expenses": 42008540, "income_tax": 7606768, "marketing_expense": 7584912, "net_income": 27648493, "net_profit": 20041725, "operational_expense": 24383001, "product_revenue": 25656418, "quarter": 2, "rd_expense": 4405369, "revenue": 69657033, "salaries_expense": 17867880, "service_revenue": 44000615 }, { "depreciation": 3823071, "expenses": 42270525, "income_tax": 7245476, "marketing_expense": 7446516, "net_income": 28177813, "net_profit": 20932337, "operational_expense": 27397519, "product_revenue": 24482511, "quarter": 3, "rd_expense": 4725868, "revenue": 70448338, "salaries_expense": 20907939, "service_revenue": 45965827 }, { "depreciation": 2702493, "expenses": 42534144, "income_tax": 5939210, "marketing_expense": 5680007, "net_income": 28714487, "net_profit": 22775277, "operational_expense": 29702293, "product_revenue": 17079328, "quarter": 4, "rd_expense": 7813359, "revenue": 71248631, "salaries_expense": 20396717, "service_revenue": 54169303 } ], "market_conditions": { "gdp_growth": [ 0.02103288986746395, 0.027507045060979136, 0.029672098442000843, 0.032958511700136896 ], "inflation_rate": [ 0.015822919354195594, 0.022995556182651207, 0.021771647962727406, 0.018702254171373566 ], "interest_rate": [ 0.02737264375317777, 0.022204713372292285, 0.02715340798065389, 0.02682507552414707 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 146157, "billable_hours_per_employee": 147, "client_concentration": 0.27, "client_retention_rate": 0.86, "employee_utilization_rate": 0.63, "gross_billings": 35417483, "net_revenue": 30898025, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 321854 }, { "average_project_size": 110851, "billable_hours_per_employee": 92, "client_concentration": 0.22, "client_retention_rate": 0.66, "employee_utilization_rate": 0.8, "gross_billings": 34751481, "net_revenue": 30378476, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 316442 }, { "average_project_size": 122053, "billable_hours_per_employee": 111, "client_concentration": 0.22, "client_retention_rate": 0.82, "employee_utilization_rate": 0.78, "gross_billings": 35952866, "net_revenue": 29867664, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 311122 }, { "average_project_size": 54951, "billable_hours_per_employee": 142, "client_concentration": 0.16, "client_retention_rate": 0.82, "employee_utilization_rate": 0.7, "gross_billings": 33960349, "net_revenue": 29365441, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 305890 } ], "balance_sheet": [ { "assets": 32718513, "current_assets": 15205027, "current_liabilities": 8287046, "equity": 22273772, "fixed_assets": 17513486, "liabilities": 18192282, "long_term_liabilities": 9905236, "quarter": 1 }, { "assets": 33635096, "current_assets": 11428307, "current_liabilities": 10869215, "equity": 22332693, "fixed_assets": 22206789, "liabilities": 18530919, "long_term_liabilities": 7661704, "quarter": 2 }, { "assets": 34577357, "current_assets": 12794108, "current_liabilities": 7959166, "equity": 23072030, "fixed_assets": 21783249, "liabilities": 18875859, "long_term_liabilities": 10916693, "quarter": 3 }, { "assets": 35546014, "current_assets": 14898080, "current_liabilities": 10119294, "equity": 23964183, "fixed_assets": 20647934, "liabilities": 19227219, "long_term_liabilities": 9107925, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -4007, "financing_cash_flow": 67014, "investing_cash_flow": -468774, "net_cash_flow": 9037200, "operating_cash_flow": 9469605, "quarter": 1 }, { "change_in_working_capital": 73539, "financing_cash_flow": -117936, "investing_cash_flow": -203159, "net_cash_flow": 8341915, "operating_cash_flow": 8745298, "quarter": 2 }, { "change_in_working_capital": 45645, "financing_cash_flow": 14344, "investing_cash_flow": -473034, "net_cash_flow": 7934822, "operating_cash_flow": 8395216, "quarter": 3 }, { "change_in_working_capital": 89344, "financing_cash_flow": -168547, "investing_cash_flow": -128154, "net_cash_flow": 9329654, "operating_cash_flow": 9580587, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.94435908502321, "current_ratio": 1.8347945697417392, "debt_to_equity_ratio": 0.8167580237420047, "profit_margin": 0.2507455088148838, "quarter": 1, "return_on_assets": 0.2367937992781029, "return_on_equity": 0.347832464119683 }, { "asset_turnover_ratio": 0.9031779186835084, "current_ratio": 1.0514381213362693, "debt_to_equity_ratio": 0.8297664325569692, "profit_margin": 0.2379486054534138, "quarter": 2, "return_on_assets": 0.2149099262270576, "return_on_equity": 0.32367417579241337 }, { "asset_turnover_ratio": 0.8637925680670157, "current_ratio": 1.607468420686288, "debt_to_equity_ratio": 0.8181273602712895, "profit_margin": 0.24677296490277914, "quarter": 3, "return_on_assets": 0.21316065308288312, "return_on_equity": 0.3194574556291752 }, { "asset_turnover_ratio": 0.8261247238579268, "current_ratio": 1.472245000491141, "debt_to_equity_ratio": 0.8023315044789968, "profit_margin": 0.2603532499307604, "quarter": 4, "return_on_assets": 0.21508425670456327, "return_on_equity": 0.3190339516268925 } ], "income_statement": [ { "depreciation": 1722064, "expenses": 20429326, "income_tax": 2721158, "marketing_expense": 2421752, "net_income": 10468699, "net_profit": 7747541, "operational_expense": 14105108, "product_revenue": 8681647, "quarter": 1, "rd_expense": 4050792, "revenue": 30898025, "salaries_expense": 8855309, "service_revenue": 22216378 }, { "depreciation": 1516782, "expenses": 20092769, "income_tax": 3057191, "marketing_expense": 3343331, "net_income": 10285707, "net_profit": 7228516, "operational_expense": 12570500, "product_revenue": 11294642, "quarter": 2, "rd_expense": 2502212, "revenue": 30378476, "salaries_expense": 7049536, "service_revenue": 19083834 }, { "depreciation": 1024684, "expenses": 19761756, "income_tax": 2735376, "marketing_expense": 2949408, "net_income": 10105908, "net_profit": 7370532, "operational_expense": 13037192, "product_revenue": 6618500, "quarter": 3, "rd_expense": 2831021, "revenue": 29867664, "salaries_expense": 9101884, "service_revenue": 23249164 }, { "depreciation": 1935199, "expenses": 19436197, "income_tax": 2283856, "marketing_expense": 2963329, "net_income": 9929244, "net_profit": 7645388, "operational_expense": 11999248, "product_revenue": 9547505, "quarter": 4, "rd_expense": 2648951, "revenue": 29365441, "salaries_expense": 9428753, "service_revenue": 19817936 } ], "market_conditions": { "gdp_growth": [ 0.019449976492919956, 0.018592901964067148, 0.023357314390095106, 0.012631295689527701 ], "inflation_rate": [ 0.017360186213017735, 0.022130971078150374, 0.015888260369256155, 0.016398662095704102 ], "interest_rate": [ 0.03291826251409495, 0.03928272508246998, 0.036512714031207906, 0.03613236059265309 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 85351, "billable_hours_per_employee": 138, "client_concentration": 0.4, "client_retention_rate": 0.87, "employee_utilization_rate": 0.65, "gross_billings": 78283128, "net_revenue": 68170786, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 710112 }, { "average_project_size": 119215, "billable_hours_per_employee": 136, "client_concentration": 0.16, "client_retention_rate": 0.82, "employee_utilization_rate": 0.78, "gross_billings": 77343114, "net_revenue": 67937292, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 707680 }, { "average_project_size": 139713, "billable_hours_per_employee": 151, "client_concentration": 0.13, "client_retention_rate": 0.69, "employee_utilization_rate": 0.74, "gross_billings": 86705707, "net_revenue": 67704598, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 705256 }, { "average_project_size": 178916, "billable_hours_per_employee": 105, "client_concentration": 0.11, "client_retention_rate": 0.74, "employee_utilization_rate": 0.72, "gross_billings": 80617913, "net_revenue": 67472702, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 702841 } ], "balance_sheet": [ { "assets": 76889884, "current_assets": 28070517, "current_liabilities": 23386423, "equity": 46773778, "fixed_assets": 48819367, "liabilities": 43067556, "long_term_liabilities": 19681133, "quarter": 1 }, { "assets": 79333343, "current_assets": 35520893, "current_liabilities": 25439901, "equity": 48763804, "fixed_assets": 43812450, "liabilities": 44040949, "long_term_liabilities": 18601048, "quarter": 2 }, { "assets": 81854452, "current_assets": 29305012, "current_liabilities": 24317379, "equity": 49858276, "fixed_assets": 52549440, "liabilities": 45036341, "long_term_liabilities": 20718962, "quarter": 3 }, { "assets": 84455678, "current_assets": 41303990, "current_liabilities": 26871109, "equity": 51642754, "fixed_assets": 43151688, "liabilities": 46054231, "long_term_liabilities": 19183122, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -63408, "financing_cash_flow": 138712, "investing_cash_flow": -260211, "net_cash_flow": 17711042, "operating_cash_flow": 17937397, "quarter": 1 }, { "change_in_working_capital": 62197, "financing_cash_flow": 69079, "investing_cash_flow": -157849, "net_cash_flow": 18011057, "operating_cash_flow": 18124348, "quarter": 2 }, { "change_in_working_capital": -18931, "financing_cash_flow": 168744, "investing_cash_flow": -440687, "net_cash_flow": 17182826, "operating_cash_flow": 17296917, "quarter": 3 }, { "change_in_working_capital": -77902, "financing_cash_flow": -101387, "investing_cash_flow": -467136, "net_cash_flow": 17946229, "operating_cash_flow": 17956736, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8866027941985191, "current_ratio": 1.200291168940201, "debt_to_equity_ratio": 0.9207628257011867, "profit_margin": 0.18998534064137093, "quarter": 1, "return_on_assets": 0.16844153386939692, "return_on_equity": 0.2768955289435889 }, { "asset_turnover_ratio": 0.856352315822617, "current_ratio": 1.3962669508816092, "debt_to_equity_ratio": 0.9031483474915124, "profit_margin": 0.19829183064876946, "quarter": 2, "return_on_assets": 0.1698076683847799, "return_on_equity": 0.27625839034214805 }, { "asset_turnover_ratio": 0.827133971894406, "current_ratio": 1.2051056982744728, "debt_to_equity_ratio": 0.9032871694159662, "profit_margin": 0.1926038317220346, "quarter": 3, "return_on_assets": 0.15930917233432826, "return_on_equity": 0.2615446430598603 }, { "asset_turnover_ratio": 0.7989125609766581, "current_ratio": 1.537115196845802, "debt_to_equity_ratio": 0.8917849539937394, "profit_margin": 0.19624687625522985, "quarter": 4, "return_on_assets": 0.156784094492735, "return_on_equity": 0.25640203076698814 } ], "income_statement": [ { "depreciation": 4985947, "expenses": 51169668, "income_tax": 4049668, "marketing_expense": 6769201, "net_income": 17001118, "net_profit": 12951450, "operational_expense": 29553815, "product_revenue": 21879596, "quarter": 1, "rd_expense": 7544387, "revenue": 68170786, "salaries_expense": 21100102, "service_revenue": 46291190 }, { "depreciation": 4652938, "expenses": 50969666, "income_tax": 3496216, "marketing_expense": 9378609, "net_income": 16967626, "net_profit": 13471410, "operational_expense": 29769570, "product_revenue": 23451085, "quarter": 2, "rd_expense": 9685552, "revenue": 67937292, "salaries_expense": 19172700, "service_revenue": 44486207 }, { "depreciation": 4256752, "expenses": 50770446, "income_tax": 3893987, "marketing_expense": 8542484, "net_income": 16934152, "net_profit": 13040165, "operational_expense": 35098029, "product_revenue": 23529512, "quarter": 3, "rd_expense": 9814357, "revenue": 67704598, "salaries_expense": 24115408, "service_revenue": 44175086 }, { "depreciation": 4715429, "expenses": 50572004, "income_tax": 3659391, "marketing_expense": 7187460, "net_income": 16900698, "net_profit": 13241307, "operational_expense": 33978358, "product_revenue": 26086167, "quarter": 4, "rd_expense": 5939921, "revenue": 67472702, "salaries_expense": 23959908, "service_revenue": 41386535 } ], "market_conditions": { "gdp_growth": [ 0.003965043372515275, 0.0054901266915318644, 0.02209089971521619, 0.002928441285243456 ], "inflation_rate": [ 0.008819564075473865, 0.011319712962546568, 0.011628765930877959, 0.01297126553661334 ], "interest_rate": [ 0.020142737519695003, 0.028579446245442203, 0.0219303239669994, 0.024807332601889102 ], "year": 2010 }, "random_event": null, "year": 2010 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Average", "founding_year": 2003, "industry": "Advertising", "location": "Port Ginahaven", "name": "Boyle, Taylor and Rivera", "num_employees": 96, "region": "Middle East & Africa", "revenue_size": "Large", "website": "www.boyle,taylorandrivera.com" }

[ { "advertising_kpis": [ { "average_project_size": 87411, "billable_hours_per_employee": 160, "client_concentration": 0.26, "client_retention_rate": 0.7, "employee_utilization_rate": 0.74, "gross_billings": 4012485, "net_revenue": 3292319, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 21803 }, { "average_project_size": 97721, "billable_hours_per_employee": 154, "client_concentration": 0.22, "client_retention_rate": 0.88, "employee_utilization_rate": 0.72, "gross_billings": 4159660, "net_revenue": 3379155, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 22379 }, { "average_project_size": 178113, "billable_hours_per_employee": 132, "client_concentration": 0.26, "client_retention_rate": 0.89, "employee_utilization_rate": 0.68, "gross_billings": 4103095, "net_revenue": 3468283, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 22969 }, { "average_project_size": 72217, "billable_hours_per_employee": 157, "client_concentration": 0.39, "client_retention_rate": 0.6, "employee_utilization_rate": 0.62, "gross_billings": 4420137, "net_revenue": 3559761, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 23575 } ], "balance_sheet": [ { "assets": 4169066, "current_assets": 2070295, "current_liabilities": 1008413, "equity": 2576677, "fixed_assets": 2098771, "liabilities": 2179320, "long_term_liabilities": 1170907, "quarter": 1 }, { "assets": 4271920, "current_assets": 1284866, "current_liabilities": 1277191, "equity": 2688779, "fixed_assets": 2987054, "liabilities": 2220164, "long_term_liabilities": 942973, "quarter": 2 }, { "assets": 4377312, "current_assets": 1548153, "current_liabilities": 1060143, "equity": 2758282, "fixed_assets": 2829159, "liabilities": 2261775, "long_term_liabilities": 1201632, "quarter": 3 }, { "assets": 4485305, "current_assets": 1672059, "current_liabilities": 1107500, "equity": 2832838, "fixed_assets": 2813246, "liabilities": 2304165, "long_term_liabilities": 1196665, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 62904, "financing_cash_flow": 1989, "investing_cash_flow": -112484, "net_cash_flow": 73787, "operating_cash_flow": 804414, "quarter": 1 }, { "change_in_working_capital": -50314, "financing_cash_flow": -27920, "investing_cash_flow": -114063, "net_cash_flow": 734778, "operating_cash_flow": 768778, "quarter": 2 }, { "change_in_working_capital": -57078, "financing_cash_flow": -106971, "investing_cash_flow": -157066, "net_cash_flow": 359401, "operating_cash_flow": 799555, "quarter": 3 }, { "change_in_working_capital": -85070, "financing_cash_flow": 133428, "investing_cash_flow": -159940, "net_cash_flow": 428757, "operating_cash_flow": 845667, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7897018181050623, "current_ratio": 2.053022918189274, "debt_to_equity_ratio": 0.845787035006716, "profit_margin": 0.17827282228726923, "quarter": 1, "return_on_assets": 0.1407823718789772, "return_on_equity": 0.22778602052178057 }, { "asset_turnover_ratio": 0.7910155152718216, "current_ratio": 1.0060092813056152, "debt_to_equity_ratio": 0.825714571558317, "profit_margin": 0.1885154720632821, "quarter": 2, "return_on_assets": 0.14911866327084777, "return_on_equity": 0.23691906251871203 }, { "asset_turnover_ratio": 0.7923316866606721, "current_ratio": 1.4603246920462616, "debt_to_equity_ratio": 0.8199941122771348, "profit_margin": 0.18532080571279794, "quarter": 3, "return_on_assets": 0.14683554656373593, "return_on_equity": 0.2330236719813275 }, { "asset_turnover_ratio": 0.7936497072105464, "current_ratio": 1.5097598194130926, "debt_to_equity_ratio": 0.8133769033033305, "profit_margin": 0.18307352656540707, "quarter": 4, "return_on_assets": 0.14529625075663752, "return_on_equity": 0.23005127719975516 } ], "income_statement": [ { "depreciation": 217483, "expenses": 2516599, "income_tax": 188789, "marketing_expense": 367173, "net_income": 775720, "net_profit": 586931, "operational_expense": 1577801, "product_revenue": 767292, "quarter": 1, "rd_expense": 296836, "revenue": 3292319, "salaries_expense": 1068996, "service_revenue": 2525027 }, { "depreciation": 131755, "expenses": 2577469, "income_tax": 164663, "marketing_expense": 477280, "net_income": 801686, "net_profit": 637023, "operational_expense": 1376774, "product_revenue": 844442, "quarter": 2, "rd_expense": 442538, "revenue": 3379155, "salaries_expense": 853470, "service_revenue": 2534713 }, { "depreciation": 156810, "expenses": 2639813, "income_tax": 185725, "marketing_expense": 300472, "net_income": 828470, "net_profit": 642745, "operational_expense": 1714008, "product_revenue": 991600, "quarter": 3, "rd_expense": 425117, "revenue": 3468283, "salaries_expense": 1154147, "service_revenue": 2476683 }, { "depreciation": 193969, "expenses": 2703664, "income_tax": 204399, "marketing_expense": 319284, "net_income": 856097, "net_profit": 651698, "operational_expense": 1567908, "product_revenue": 1277379, "quarter": 4, "rd_expense": 312056, "revenue": 3559761, "salaries_expense": 1023927, "service_revenue": 2282382 } ], "market_conditions": { "gdp_growth": [ 0.051898469544382826, 0.05183740945254409, 0.05261349777362198, 0.06330185213786058 ], "inflation_rate": [ 0.008941691086194515, 0.0014539120165074013, 0.007546883546446263, 0.0020682383827007825 ], "interest_rate": [ 0.01477299942205317, 0.011391014409300673, 0.014630880345384387, 0.01638697438171969 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 166759, "billable_hours_per_employee": 130, "client_concentration": 0.25, "client_retention_rate": 0.79, "employee_utilization_rate": 0.77, "gross_billings": 2872361, "net_revenue": 2255608, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 14938 }, { "average_project_size": 187283, "billable_hours_per_employee": 88, "client_concentration": 0.39, "client_retention_rate": 0.73, "employee_utilization_rate": 0.61, "gross_billings": 2863551, "net_revenue": 2288418, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 15155 }, { "average_project_size": 125798, "billable_hours_per_employee": 91, "client_concentration": 0.21, "client_retention_rate": 0.72, "employee_utilization_rate": 0.66, "gross_billings": 2996373, "net_revenue": 2321707, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 15376 }, { "average_project_size": 172909, "billable_hours_per_employee": 91, "client_concentration": 0.23, "client_retention_rate": 0.86, "employee_utilization_rate": 0.64, "gross_billings": 2872545, "net_revenue": 2355479, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 15599 } ], "balance_sheet": [ { "assets": 2267499, "current_assets": 913380, "current_liabilities": 523711, "equity": 1748759, "fixed_assets": 1354119, "liabilities": 974599, "long_term_liabilities": 450888, "quarter": 1 }, { "assets": 2298442, "current_assets": 950404, "current_liabilities": 408471, "equity": 1746112, "fixed_assets": 1348038, "liabilities": 1001256, "long_term_liabilities": 592785, "quarter": 2 }, { "assets": 2329808, "current_assets": 1156373, "current_liabilities": 557054, "equity": 1752160, "fixed_assets": 1173435, "liabilities": 1028643, "long_term_liabilities": 471589, "quarter": 3 }, { "assets": 2361602, "current_assets": 1082426, "current_liabilities": 452319, "equity": 1762946, "fixed_assets": 1279176, "liabilities": 1056778, "long_term_liabilities": 604459, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -22133, "financing_cash_flow": -82021, "investing_cash_flow": -326069, "net_cash_flow": 434987, "operating_cash_flow": 562248, "quarter": 1 }, { "change_in_working_capital": 45756, "financing_cash_flow": -128393, "investing_cash_flow": -135491, "net_cash_flow": 406366, "operating_cash_flow": 539398, "quarter": 2 }, { "change_in_working_capital": -6590, "financing_cash_flow": -108223, "investing_cash_flow": -383089, "net_cash_flow": 200674, "operating_cash_flow": 554416, "quarter": 3 }, { "change_in_working_capital": -5739, "financing_cash_flow": 43923, "investing_cash_flow": -330539, "net_cash_flow": 317410, "operating_cash_flow": 578771, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9947558962539785, "current_ratio": 1.744053495152861, "debt_to_equity_ratio": 0.5573089259297593, "profit_margin": 0.20210027628914243, "quarter": 1, "return_on_assets": 0.20104044147318256, "return_on_equity": 0.2606757134630901 }, { "asset_turnover_ratio": 0.9956387848812369, "current_ratio": 2.3267355577262525, "debt_to_equity_ratio": 0.5734202617014258, "profit_margin": 0.19617307677181353, "quarter": 2, "return_on_assets": 0.19531752378350203, "return_on_equity": 0.25710034636953416 }, { "asset_turnover_ratio": 0.9965228894398165, "current_ratio": 2.075872357078488, "debt_to_equity_ratio": 0.5870713861747786, "profit_margin": 0.19425147100818493, "quarter": 3, "return_on_assets": 0.1935760371670112, "return_on_equity": 0.25739373116610353 }, { "asset_turnover_ratio": 0.9974072684559041, "current_ratio": 2.393058881010968, "debt_to_equity_ratio": 0.5994386668678451, "profit_margin": 0.1944920757094417, "quarter": 4, "return_on_assets": 0.19398780996967313, "return_on_equity": 0.25986161799624036 } ], "income_statement": [ { "depreciation": 106389, "expenses": 1649892, "income_tax": 149857, "marketing_expense": 305937, "net_income": 605716, "net_profit": 455859, "operational_expense": 1011771, "product_revenue": 526264, "quarter": 1, "rd_expense": 226683, "revenue": 2255608, "salaries_expense": 501207, "service_revenue": 1729344 }, { "depreciation": 90472, "expenses": 1682090, "income_tax": 157402, "marketing_expense": 174586, "net_income": 606328, "net_profit": 448926, "operational_expense": 1007729, "product_revenue": 751092, "quarter": 2, "rd_expense": 195985, "revenue": 2288418, "salaries_expense": 750691, "service_revenue": 1537326 }, { "depreciation": 103421, "expenses": 1714918, "income_tax": 155794, "marketing_expense": 262733, "net_income": 606789, "net_profit": 450995, "operational_expense": 974747, "product_revenue": 488132, "quarter": 3, "rd_expense": 291789, "revenue": 2321707, "salaries_expense": 835934, "service_revenue": 1833575 }, { "depreciation": 120649, "expenses": 1748386, "income_tax": 148971, "marketing_expense": 181228, "net_income": 607093, "net_profit": 458122, "operational_expense": 879751, "product_revenue": 733154, "quarter": 4, "rd_expense": 275072, "revenue": 2355479, "salaries_expense": 623004, "service_revenue": 1622325 } ], "market_conditions": { "gdp_growth": [ 0.0387918709527803, 0.04237701733288218, 0.03921172100128206, 0.036310839941169 ], "inflation_rate": [ 0.01154478397129547, 0.005172392573995686, 0.0065306351920004745, 0.011588196612029873 ], "interest_rate": [ 0.018250433146047212, 0.019633043487900934, 0.019037724637050685, 0.0129347674822574 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 178351, "billable_hours_per_employee": 124, "client_concentration": 0.21, "client_retention_rate": 0.74, "employee_utilization_rate": 0.6, "gross_billings": 4615050, "net_revenue": 3631414, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 24049 }, { "average_project_size": 97732, "billable_hours_per_employee": 133, "client_concentration": 0.2, "client_retention_rate": 0.82, "employee_utilization_rate": 0.75, "gross_billings": 4462814, "net_revenue": 3780440, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 25036 }, { "average_project_size": 128296, "billable_hours_per_employee": 125, "client_concentration": 0.37, "client_retention_rate": 0.64, "employee_utilization_rate": 0.62, "gross_billings": 4866973, "net_revenue": 3935583, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 26063 }, { "average_project_size": 129351, "billable_hours_per_employee": 85, "client_concentration": 0.15, "client_retention_rate": 0.88, "employee_utilization_rate": 0.78, "gross_billings": 4568702, "net_revenue": 4097093, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 27133 } ], "balance_sheet": [ { "assets": 5352091, "current_assets": 1616572, "current_liabilities": 1748664, "equity": 2890985, "fixed_assets": 3735519, "liabilities": 3043660, "long_term_liabilities": 1294996, "quarter": 1 }, { "assets": 5523855, "current_assets": 2269502, "current_liabilities": 1523347, "equity": 3137986, "fixed_assets": 3254353, "liabilities": 3070411, "long_term_liabilities": 1547064, "quarter": 2 }, { "assets": 5701131, "current_assets": 2057541, "current_liabilities": 1822032, "equity": 3297988, "fixed_assets": 3643590, "liabilities": 3097398, "long_term_liabilities": 1275366, "quarter": 3 }, { "assets": 5884097, "current_assets": 2842268, "current_liabilities": 1303181, "equity": 3468786, "fixed_assets": 3041829, "liabilities": 3124621, "long_term_liabilities": 1821440, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -56127, "financing_cash_flow": 127020, "investing_cash_flow": -125858, "net_cash_flow": 685798, "operating_cash_flow": 859722, "quarter": 1 }, { "change_in_working_capital": 95515, "financing_cash_flow": 85008, "investing_cash_flow": -428126, "net_cash_flow": 423070, "operating_cash_flow": 902686, "quarter": 2 }, { "change_in_working_capital": -83873, "financing_cash_flow": -87855, "investing_cash_flow": -430055, "net_cash_flow": 715253, "operating_cash_flow": 950995, "quarter": 3 }, { "change_in_working_capital": -66937, "financing_cash_flow": 142015, "investing_cash_flow": -460430, "net_cash_flow": 717520, "operating_cash_flow": 1008442, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6785037847824337, "current_ratio": 0.9244611886560254, "debt_to_equity_ratio": 1.0528107202216546, "profit_margin": 0.16042070664484964, "quarter": 1, "return_on_assets": 0.10884605661600298, "return_on_equity": 0.20150709879158835 }, { "asset_turnover_ratio": 0.684384365628714, "current_ratio": 1.4898128922694567, "debt_to_equity_ratio": 0.9784654870990501, "profit_margin": 0.1810746897186571, "quarter": 2, "return_on_assets": 0.12392468665451935, "return_on_equity": 0.2181469260857123 }, { "asset_turnover_ratio": 0.6903161846307337, "current_ratio": 1.1292562369925445, "debt_to_equity_ratio": 0.9391780685678662, "profit_margin": 0.1764046140050915, "quarter": 3, "return_on_assets": 0.12177496009125206, "return_on_equity": 0.21050864951600795 }, { "asset_turnover_ratio": 0.6962993642015078, "current_ratio": 2.18102320399085, "debt_to_equity_ratio": 0.9007822909801873, "profit_margin": 0.17312518900596105, "quarter": 4, "return_on_assets": 0.12054695903211657, "return_on_equity": 0.20448364355714074 } ], "income_statement": [ { "depreciation": 277168, "expenses": 2800097, "income_tax": 248763, "marketing_expense": 449286, "net_income": 831317, "net_profit": 582554, "operational_expense": 1870316, "product_revenue": 1270827, "quarter": 1, "rd_expense": 557084, "revenue": 3631414, "salaries_expense": 1392403, "service_revenue": 2360587 }, { "depreciation": 218144, "expenses": 2922743, "income_tax": 173155, "marketing_expense": 386618, "net_income": 857697, "net_profit": 684542, "operational_expense": 1781894, "product_revenue": 1101507, "quarter": 2, "rd_expense": 390553, "revenue": 3780440, "salaries_expense": 948618, "service_revenue": 2678933 }, { "depreciation": 256740, "expenses": 3050761, "income_tax": 190567, "marketing_expense": 475877, "net_income": 884822, "net_profit": 694255, "operational_expense": 1903036, "product_revenue": 1192637, "quarter": 3, "rd_expense": 537379, "revenue": 3935583, "salaries_expense": 1323995, "service_revenue": 2742946 }, { "depreciation": 299132, "expenses": 3184387, "income_tax": 203396, "marketing_expense": 604173, "net_income": 912706, "net_profit": 709310, "operational_expense": 1726199, "product_revenue": 1208364, "quarter": 4, "rd_expense": 502908, "revenue": 4097093, "salaries_expense": 1559544, "service_revenue": 2888729 } ], "market_conditions": { "gdp_growth": [ 0.03807444397145992, 0.030472864800517425, 0.03655431005352901, 0.04233641814164165 ], "inflation_rate": [ 0.005467360775649989, 0.0024483452501789468, 0.009680760968234977, 0.006739347206670807 ], "interest_rate": [ 0.012119355913778843, 0.015384926912524265, 0.010482140938533963, 0.012621124370507572 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 61862, "billable_hours_per_employee": 136, "client_concentration": 0.39, "client_retention_rate": 0.74, "employee_utilization_rate": 0.66, "gross_billings": 2792648, "net_revenue": 2534193, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 16783 }, { "average_project_size": 112021, "billable_hours_per_employee": 155, "client_concentration": 0.35, "client_retention_rate": 0.85, "employee_utilization_rate": 0.66, "gross_billings": 3121855, "net_revenue": 2635630, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 17455 }, { "average_project_size": 83402, "billable_hours_per_employee": 111, "client_concentration": 0.16, "client_retention_rate": 0.8, "employee_utilization_rate": 0.61, "gross_billings": 3174400, "net_revenue": 2741128, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 18153 }, { "average_project_size": 196609, "billable_hours_per_employee": 119, "client_concentration": 0.31, "client_retention_rate": 0.88, "employee_utilization_rate": 0.64, "gross_billings": 3236725, "net_revenue": 2850849, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 18880 } ], "balance_sheet": [ { "assets": 3762105, "current_assets": 1321421, "current_liabilities": 636999, "equity": 2667278, "fixed_assets": 2440684, "liabilities": 1567691, "long_term_liabilities": 930692, "quarter": 1 }, { "assets": 3893168, "current_assets": 1590801, "current_liabilities": 825349, "equity": 2811033, "fixed_assets": 2302367, "liabilities": 1587866, "long_term_liabilities": 762517, "quarter": 2 }, { "assets": 4028798, "current_assets": 1971096, "current_liabilities": 661600, "equity": 2959291, "fixed_assets": 2057702, "liabilities": 1608300, "long_term_liabilities": 946700, "quarter": 3 }, { "assets": 4169153, "current_assets": 1921629, "current_liabilities": 910389, "equity": 3085079, "fixed_assets": 2247524, "liabilities": 1628998, "long_term_liabilities": 718609, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -45169, "financing_cash_flow": 139221, "investing_cash_flow": -317767, "net_cash_flow": 20245, "operating_cash_flow": 605627, "quarter": 1 }, { "change_in_working_capital": 81384, "financing_cash_flow": -59292, "investing_cash_flow": -473174, "net_cash_flow": 265807, "operating_cash_flow": 658289, "quarter": 2 }, { "change_in_working_capital": -58584, "financing_cash_flow": 7670, "investing_cash_flow": -120533, "net_cash_flow": 568187, "operating_cash_flow": 710196, "quarter": 3 }, { "change_in_working_capital": 98060, "financing_cash_flow": -180434, "investing_cash_flow": -349085, "net_cash_flow": 548455, "operating_cash_flow": 728442, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.673610385675041, "current_ratio": 2.0744475266052222, "debt_to_equity_ratio": 0.5877493834538432, "profit_margin": 0.18659352306631735, "quarter": 1, "return_on_assets": 0.1256913350371667, "return_on_equity": 0.17728335779022658 }, { "asset_turnover_ratio": 0.6769885091010714, "current_ratio": 1.9274282757960572, "debt_to_equity_ratio": 0.5648692135595704, "profit_margin": 0.19188239623922934, "quarter": 2, "return_on_assets": 0.1299021773527369, "return_on_equity": 0.17990930736138636 }, { "asset_turnover_ratio": 0.6803835784271139, "current_ratio": 2.979286577992745, "debt_to_equity_ratio": 0.543474771490874, "profit_margin": 0.19655886189918895, "quarter": 3, "return_on_assets": 0.13373542183053108, "return_on_equity": 0.18206827243417426 }, { "asset_turnover_ratio": 0.6837957254147305, "current_ratio": 2.1107779202077355, "debt_to_equity_ratio": 0.5280247280539656, "profit_margin": 0.19114446257939302, "quarter": 4, "return_on_assets": 0.13070376644848486, "return_on_equity": 0.17663210569324156 } ], "income_statement": [ { "depreciation": 132763, "expenses": 1893807, "income_tax": 167522, "marketing_expense": 192807, "net_income": 640386, "net_profit": 472864, "operational_expense": 989162, "product_revenue": 636314, "quarter": 1, "rd_expense": 229321, "revenue": 2534193, "salaries_expense": 598199, "service_revenue": 1897879 }, { "depreciation": 152558, "expenses": 1957212, "income_tax": 172687, "marketing_expense": 306924, "net_income": 678418, "net_profit": 505731, "operational_expense": 1178333, "product_revenue": 603351, "quarter": 2, "rd_expense": 250449, "revenue": 2635630, "salaries_expense": 880927, "service_revenue": 2032279 }, { "depreciation": 171403, "expenses": 2022741, "income_tax": 179594, "marketing_expense": 302037, "net_income": 718387, "net_profit": 538793, "operational_expense": 1225465, "product_revenue": 989560, "quarter": 3, "rd_expense": 277687, "revenue": 2741128, "salaries_expense": 951693, "service_revenue": 1751568 }, { "depreciation": 183518, "expenses": 2090464, "income_tax": 215461, "marketing_expense": 244147, "net_income": 760385, "net_profit": 544924, "operational_expense": 1302274, "product_revenue": 950457, "quarter": 4, "rd_expense": 306759, "revenue": 2850849, "salaries_expense": 800988, "service_revenue": 1900392 } ], "market_conditions": { "gdp_growth": [ 0.06896753072030477, 0.05914562922239314, 0.05780021163912812, 0.05829177805182672 ], "inflation_rate": [ 0.013353192114175703, 0.009914774989322903, 0.0123390346410471, 0.010824812580711487 ], "interest_rate": [ 0.015809481201220218, 0.014405340629524838, 0.019829010971892394, 0.021303519425168463 ], "year": 1997 }, "random_event": { "description": "Chambers Ltd New Ad Campaign Launch in 1997", "impact": -0.02, "type": "New Ad Campaign Launch" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 175326, "billable_hours_per_employee": 113, "client_concentration": 0.33, "client_retention_rate": 0.61, "employee_utilization_rate": 0.63, "gross_billings": 685740, "net_revenue": 544490, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 3606 }, { "average_project_size": 125681, "billable_hours_per_employee": 99, "client_concentration": 0.36, "client_retention_rate": 0.86, "employee_utilization_rate": 0.61, "gross_billings": 729062, "net_revenue": 564430, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 3738 }, { "average_project_size": 121475, "billable_hours_per_employee": 116, "client_concentration": 0.13, "client_retention_rate": 0.63, "employee_utilization_rate": 0.71, "gross_billings": 653534, "net_revenue": 585100, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 3875 }, { "average_project_size": 135975, "billable_hours_per_employee": 102, "client_concentration": 0.25, "client_retention_rate": 0.69, "employee_utilization_rate": 0.71, "gross_billings": 678460, "net_revenue": 606527, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 4017 } ], "balance_sheet": [ { "assets": 638700, "current_assets": 274943, "current_liabilities": 120741, "equity": 515671, "fixed_assets": 363757, "liabilities": 274397, "long_term_liabilities": 153656, "quarter": 1 }, { "assets": 660216, "current_assets": 226564, "current_liabilities": 132906, "equity": 532572, "fixed_assets": 433652, "liabilities": 281928, "long_term_liabilities": 149022, "quarter": 2 }, { "assets": 682457, "current_assets": 340018, "current_liabilities": 126481, "equity": 565247, "fixed_assets": 342439, "liabilities": 289666, "long_term_liabilities": 163185, "quarter": 3 }, { "assets": 705447, "current_assets": 255234, "current_liabilities": 167645, "equity": 586349, "fixed_assets": 450213, "liabilities": 297617, "long_term_liabilities": 129972, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 45481, "financing_cash_flow": 166443, "investing_cash_flow": -355409, "net_cash_flow": -442071, "operating_cash_flow": 177462, "quarter": 1 }, { "change_in_working_capital": 44048, "financing_cash_flow": -179638, "investing_cash_flow": -316395, "net_cash_flow": -353939, "operating_cash_flow": 174074, "quarter": 2 }, { "change_in_working_capital": -64026, "financing_cash_flow": -20331, "investing_cash_flow": -440561, "net_cash_flow": 165779, "operating_cash_flow": 202217, "quarter": 3 }, { "change_in_working_capital": 68073, "financing_cash_flow": -30196, "investing_cash_flow": -261504, "net_cash_flow": -259311, "operating_cash_flow": 200622, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8524972600594959, "current_ratio": 2.2771303865298447, "debt_to_equity_ratio": 0.5321164075544291, "profit_margin": 0.27799959595217544, "quarter": 1, "return_on_assets": 0.23699389384687647, "return_on_equity": 0.2935359948494292 }, { "asset_turnover_ratio": 0.8549171786203303, "current_ratio": 1.704693542804689, "debt_to_equity_ratio": 0.5293706766409049, "profit_margin": 0.2733447903194373, "quarter": 2, "return_on_assets": 0.23368715693045913, "return_on_equity": 0.28969604109866837 }, { "asset_turnover_ratio": 0.8573433930635923, "current_ratio": 2.6882931033119597, "debt_to_equity_ratio": 0.5124591550242638, "profit_margin": 0.2947461972312425, "quarter": 3, "return_on_assets": 0.25269870482682427, "return_on_equity": 0.3050984790719809 }, { "asset_turnover_ratio": 0.8597768507060063, "current_ratio": 1.5224671180172389, "debt_to_equity_ratio": 0.5075765457091255, "profit_margin": 0.2943298484651137, "quarter": 4, "return_on_assets": 0.2530579901821115, "return_on_equity": 0.3044586074164022 } ], "income_statement": [ { "depreciation": 26094, "expenses": 335394, "income_tax": 57728, "marketing_expense": 54674, "net_income": 209096, "net_profit": 151368, "operational_expense": 205702, "product_revenue": 125271, "quarter": 1, "rd_expense": 61803, "revenue": 544490, "salaries_expense": 119747, "service_revenue": 419219 }, { "depreciation": 19790, "expenses": 346630, "income_tax": 63516, "marketing_expense": 42834, "net_income": 217800, "net_profit": 154284, "operational_expense": 186667, "product_revenue": 164899, "quarter": 2, "rd_expense": 53374, "revenue": 564430, "salaries_expense": 155615, "service_revenue": 399531 }, { "depreciation": 29761, "expenses": 358243, "income_tax": 54401, "marketing_expense": 54217, "net_income": 226857, "net_profit": 172456, "operational_expense": 230214, "product_revenue": 139000, "quarter": 3, "rd_expense": 36848, "revenue": 585100, "salaries_expense": 161781, "service_revenue": 446100 }, { "depreciation": 22103, "expenses": 370245, "income_tax": 57763, "marketing_expense": 55980, "net_income": 236282, "net_profit": 178519, "operational_expense": 238861, "product_revenue": 223878, "quarter": 4, "rd_expense": 71920, "revenue": 606527, "salaries_expense": 167653, "service_revenue": 382649 } ], "market_conditions": { "gdp_growth": [ 0.04532532839506532, 0.05546108195944666, 0.056988767747068556, 0.05470229016941194 ], "inflation_rate": [ 0.011611640222943137, 0.011943868438965045, 0.013572924183631502, 0.008771209056023204 ], "interest_rate": [ 0.019719164281421567, 0.016607928642972548, 0.01462947710854836, 0.017651105202532064 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 161273, "billable_hours_per_employee": 119, "client_concentration": 0.17, "client_retention_rate": 0.76, "employee_utilization_rate": 0.64, "gross_billings": 1450371, "net_revenue": 1142850, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 7569 }, { "average_project_size": 81594, "billable_hours_per_employee": 125, "client_concentration": 0.34, "client_retention_rate": 0.82, "employee_utilization_rate": 0.67, "gross_billings": 1405153, "net_revenue": 1183682, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 7839 }, { "average_project_size": 77924, "billable_hours_per_employee": 112, "client_concentration": 0.2, "client_retention_rate": 0.73, "employee_utilization_rate": 0.69, "gross_billings": 1466098, "net_revenue": 1225973, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 8119 }, { "average_project_size": 199793, "billable_hours_per_employee": 94, "client_concentration": 0.16, "client_retention_rate": 0.89, "employee_utilization_rate": 0.71, "gross_billings": 1432421, "net_revenue": 1269776, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 8409 } ], "balance_sheet": [ { "assets": 1523544, "current_assets": 464141, "current_liabilities": 368085, "equity": 975461, "fixed_assets": 1059403, "liabilities": 718291, "long_term_liabilities": 350206, "quarter": 1 }, { "assets": 1572668, "current_assets": 540376, "current_liabilities": 335872, "equity": 1017145, "fixed_assets": 1032292, "liabilities": 731062, "long_term_liabilities": 395190, "quarter": 2 }, { "assets": 1623376, "current_assets": 791214, "current_liabilities": 307306, "equity": 1070055, "fixed_assets": 832162, "liabilities": 744060, "long_term_liabilities": 436754, "quarter": 3 }, { "assets": 1675719, "current_assets": 731247, "current_liabilities": 361684, "equity": 1104291, "fixed_assets": 944472, "liabilities": 757289, "long_term_liabilities": 395605, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -64903, "financing_cash_flow": 95041, "investing_cash_flow": -370559, "net_cash_flow": -377083, "operating_cash_flow": 242436, "quarter": 1 }, { "change_in_working_capital": 35080, "financing_cash_flow": -98441, "investing_cash_flow": -216096, "net_cash_flow": -197592, "operating_cash_flow": 223028, "quarter": 2 }, { "change_in_working_capital": -7654, "financing_cash_flow": 83050, "investing_cash_flow": -305534, "net_cash_flow": -176982, "operating_cash_flow": 255499, "quarter": 3 }, { "change_in_working_capital": 86622, "financing_cash_flow": -101380, "investing_cash_flow": -260245, "net_cash_flow": 120682, "operating_cash_flow": 264038, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7501260219593264, "current_ratio": 1.2609614627056251, "debt_to_equity_ratio": 0.7363605515751014, "profit_margin": 0.14893293083081768, "quarter": 1, "return_on_assets": 0.11171846694286479, "return_on_equity": 0.17448980533306815 }, { "asset_turnover_ratio": 0.7526585395010262, "current_ratio": 1.6088748094512195, "debt_to_equity_ratio": 0.7187392161392918, "profit_margin": 0.14829912087874952, "quarter": 2, "return_on_assets": 0.11161859972988578, "return_on_equity": 0.17258011394638917 }, { "asset_turnover_ratio": 0.7551996579966687, "current_ratio": 2.5746780082393443, "debt_to_equity_ratio": 0.6953474354121985, "profit_margin": 0.15558172977708318, "quarter": 3, "return_on_assets": 0.11749526911818334, "return_on_equity": 0.17825158519889164 }, { "asset_turnover_ratio": 0.7577499568841792, "current_ratio": 2.021784209420378, "debt_to_equity_ratio": 0.6857694212847881, "profit_margin": 0.14637306107533926, "quarter": 4, "return_on_assets": 0.11091418071884367, "return_on_equity": 0.16830799128128365 } ], "income_statement": [ { "depreciation": 72228, "expenses": 903403, "income_tax": 69239, "marketing_expense": 125924, "net_income": 239447, "net_profit": 170208, "operational_expense": 567569, "product_revenue": 268169, "quarter": 1, "rd_expense": 130872, "revenue": 1142850, "salaries_expense": 433511, "service_revenue": 874681 }, { "depreciation": 47489, "expenses": 939464, "income_tax": 68679, "marketing_expense": 112348, "net_income": 244218, "net_profit": 175539, "operational_expense": 590734, "product_revenue": 470697, "quarter": 2, "rd_expense": 177451, "revenue": 1183682, "salaries_expense": 431584, "service_revenue": 712985 }, { "depreciation": 64760, "expenses": 976964, "income_tax": 58270, "marketing_expense": 162687, "net_income": 249009, "net_profit": 190739, "operational_expense": 583188, "product_revenue": 250373, "quarter": 3, "rd_expense": 122076, "revenue": 1225973, "salaries_expense": 399321, "service_revenue": 975600 }, { "depreciation": 78177, "expenses": 1015961, "income_tax": 67954, "marketing_expense": 177294, "net_income": 253815, "net_profit": 185861, "operational_expense": 512353, "product_revenue": 420965, "quarter": 4, "rd_expense": 191056, "revenue": 1269776, "salaries_expense": 312042, "service_revenue": 848811 } ], "market_conditions": { "gdp_growth": [ 0.040405773093282325, 0.03313349847200255, 0.03998928571622543, 0.024555652817566703 ], "inflation_rate": [ 0.00819223669685491, 0.002403893078219952, 0.0050187156130670684, 0.0015083509910839591 ], "interest_rate": [ 0.012453499569003847, 0.015982119528843104, 0.01680624410028325, 0.01036857207745245 ], "year": 1999 }, "random_event": null, "year": 1999 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Excellent", "founding_year": 1994, "industry": "Advertising", "location": "Lake Rayport", "name": "Chambers Ltd", "num_employees": 151, "region": "North America", "revenue_size": "Small", "website": "www.chambersltd.com" }

[ { "advertising_kpis": [ { "average_project_size": 149516, "billable_hours_per_employee": 103, "client_concentration": 0.32, "client_retention_rate": 0.79, "employee_utilization_rate": 0.65, "gross_billings": 97542205, "net_revenue": 85866963, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 91251 }, { "average_project_size": 193347, "billable_hours_per_employee": 125, "client_concentration": 0.17, "client_retention_rate": 0.8, "employee_utilization_rate": 0.62, "gross_billings": 111221593, "net_revenue": 85995712, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 91388 }, { "average_project_size": 89903, "billable_hours_per_employee": 131, "client_concentration": 0.1, "client_retention_rate": 0.67, "employee_utilization_rate": 0.65, "gross_billings": 97524056, "net_revenue": 86124655, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 91525 }, { "average_project_size": 99053, "billable_hours_per_employee": 130, "client_concentration": 0.31, "client_retention_rate": 0.71, "employee_utilization_rate": 0.68, "gross_billings": 101799358, "net_revenue": 86253791, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 91662 } ], "balance_sheet": [ { "assets": 118638502, "current_assets": 58921620, "current_liabilities": 30227011, "equity": 85016022, "fixed_assets": 59716882, "liabilities": 55957192, "long_term_liabilities": 25730181, "quarter": 1 }, { "assets": 121458338, "current_assets": 48800622, "current_liabilities": 25955565, "equity": 85589282, "fixed_assets": 72657716, "liabilities": 56715785, "long_term_liabilities": 30760220, "quarter": 2 }, { "assets": 124345196, "current_assets": 59937432, "current_liabilities": 34352257, "equity": 89324869, "fixed_assets": 64407764, "liabilities": 57484663, "long_term_liabilities": 23132406, "quarter": 3 }, { "assets": 127300669, "current_assets": 61563941, "current_liabilities": 25228254, "equity": 89487650, "fixed_assets": 65736728, "liabilities": 58263964, "long_term_liabilities": 33035710, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -886, "financing_cash_flow": 81232, "investing_cash_flow": -140407, "net_cash_flow": 26345011, "operating_cash_flow": 26479541, "quarter": 1 }, { "change_in_working_capital": 70748, "financing_cash_flow": -191416, "investing_cash_flow": -161478, "net_cash_flow": 24257809, "operating_cash_flow": 24280899, "quarter": 2 }, { "change_in_working_capital": -75008, "financing_cash_flow": 176270, "investing_cash_flow": -370184, "net_cash_flow": 27754736, "operating_cash_flow": 27850994, "quarter": 3 }, { "change_in_working_capital": -72856, "financing_cash_flow": 18565, "investing_cash_flow": -441938, "net_cash_flow": 23254017, "operating_cash_flow": 23728922, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7237697842813289, "current_ratio": 1.9493035550223605, "debt_to_equity_ratio": 0.6581958398382837, "profit_margin": 0.2601083259460335, "quarter": 1, "return_on_assets": 0.18825854695973826, "return_on_equity": 0.26271179801849587 }, { "asset_turnover_ratio": 0.7080264180792594, "current_ratio": 1.8801602662088073, "debt_to_equity_ratio": 0.6626505524371614, "profit_margin": 0.24241591255154676, "quarter": 2, "return_on_assets": 0.17163687024928664, "return_on_equity": 0.2435670508370429 }, { "asset_turnover_ratio": 0.6926255116442134, "current_ratio": 1.744788763078944, "debt_to_equity_ratio": 0.643546009566496, "profit_margin": 0.2608351348403079, "quarter": 3, "return_on_assets": 0.18066106872355567, "return_on_equity": 0.2514902764648891 }, { "asset_turnover_ratio": 0.6775596049695544, "current_ratio": 2.440277515836015, "debt_to_equity_ratio": 0.6510838534702833, "profit_margin": 0.23710198430582605, "quarter": 4, "return_on_assets": 0.16065072682375298, "return_on_equity": 0.22853371387001448 } ], "income_statement": [ { "depreciation": 4144829, "expenses": 57668384, "income_tax": 5863867, "marketing_expense": 8796359, "net_income": 28198579, "net_profit": 22334712, "operational_expense": 30222823, "product_revenue": 32581578, "quarter": 1, "rd_expense": 7692610, "revenue": 85866963, "salaries_expense": 27260851, "service_revenue": 53285385 }, { "depreciation": 3434170, "expenses": 57821451, "income_tax": 7327532, "marketing_expense": 6193987, "net_income": 28174261, "net_profit": 20846729, "operational_expense": 31665301, "product_revenue": 30727581, "quarter": 2, "rd_expense": 6496331, "revenue": 85995712, "salaries_expense": 18697844, "service_revenue": 55268131 }, { "depreciation": 5386658, "expenses": 57974926, "income_tax": 5685393, "marketing_expense": 9164946, "net_income": 28149729, "net_profit": 22464336, "operational_expense": 32914202, "product_revenue": 26663409, "quarter": 3, "rd_expense": 7879342, "revenue": 86124655, "salaries_expense": 22477866, "service_revenue": 59461246 }, { "depreciation": 3277977, "expenses": 58128807, "income_tax": 7674039, "marketing_expense": 9928622, "net_income": 28124984, "net_profit": 20450945, "operational_expense": 34583371, "product_revenue": 28976626, "quarter": 4, "rd_expense": 9950798, "revenue": 86253791, "salaries_expense": 21889281, "service_revenue": 57277165 } ], "market_conditions": { "gdp_growth": [ -0.009328606216119825, 0.0027554284693313783, -0.005473643822941755, -0.010759174603134834 ], "inflation_rate": [ 0.024441743203442404, 0.020597079837038183, 0.02638125163018928, 0.02277921874867682 ], "interest_rate": [ 0.043957703526650654, 0.04211138835093055, 0.04783896027230855, 0.04648317780160154 ], "year": 1997 }, "random_event": { "description": "Davis and Sons Partnership with Major Brand in 1997", "impact": 0.01, "type": "Partnership with Major Brand" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 147917, "billable_hours_per_employee": 114, "client_concentration": 0.18, "client_retention_rate": 0.82, "employee_utilization_rate": 0.72, "gross_billings": 29690480, "net_revenue": 24517650, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 26055 }, { "average_project_size": 97314, "billable_hours_per_employee": 156, "client_concentration": 0.22, "client_retention_rate": 0.6, "employee_utilization_rate": 0.72, "gross_billings": 31501312, "net_revenue": 24362958, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 25890 }, { "average_project_size": 107913, "billable_hours_per_employee": 148, "client_concentration": 0.18, "client_retention_rate": 0.71, "employee_utilization_rate": 0.79, "gross_billings": 29631843, "net_revenue": 24209243, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 25727 }, { "average_project_size": 140226, "billable_hours_per_employee": 150, "client_concentration": 0.12, "client_retention_rate": 0.63, "employee_utilization_rate": 0.78, "gross_billings": 31091368, "net_revenue": 24056498, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 25565 } ], "balance_sheet": [ { "assets": 29817177, "current_assets": 11970988, "current_liabilities": 7397533, "equity": 20511689, "fixed_assets": 17846189, "liabilities": 15022647, "long_term_liabilities": 7625114, "quarter": 1 }, { "assets": 30356490, "current_assets": 12444578, "current_liabilities": 8344896, "equity": 20916428, "fixed_assets": 17911912, "liabilities": 15170750, "long_term_liabilities": 6825854, "quarter": 2 }, { "assets": 30905558, "current_assets": 15137530, "current_liabilities": 6770329, "equity": 22003454, "fixed_assets": 15768028, "liabilities": 15320314, "long_term_liabilities": 8549985, "quarter": 3 }, { "assets": 31464557, "current_assets": 14368488, "current_liabilities": 6619123, "equity": 22344324, "fixed_assets": 17096069, "liabilities": 15471352, "long_term_liabilities": 8852229, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 9312, "financing_cash_flow": 114517, "investing_cash_flow": -481787, "net_cash_flow": 6380563, "operating_cash_flow": 6792842, "quarter": 1 }, { "change_in_working_capital": 32187, "financing_cash_flow": -197845, "investing_cash_flow": -247334, "net_cash_flow": 6353733, "operating_cash_flow": 6866265, "quarter": 2 }, { "change_in_working_capital": -27233, "financing_cash_flow": -192737, "investing_cash_flow": -365569, "net_cash_flow": 7205122, "operating_cash_flow": 7528350, "quarter": 3 }, { "change_in_working_capital": 19788, "financing_cash_flow": 76130, "investing_cash_flow": -454188, "net_cash_flow": 7308164, "operating_cash_flow": 7616318, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8222659710542014, "current_ratio": 1.6182405674972995, "debt_to_equity_ratio": 0.732394441042861, "profit_margin": 0.2331854398769866, "quarter": 1, "return_on_assets": 0.19174045215615146, "return_on_equity": 0.2787268761728983 }, { "asset_turnover_ratio": 0.8025617586222913, "current_ratio": 1.4912801789261365, "debt_to_equity_ratio": 0.7253030966855335, "profit_margin": 0.23522135530504956, "quarter": 2, "return_on_assets": 0.18877966457913942, "return_on_equity": 0.2739802417506469 }, { "asset_turnover_ratio": 0.7833297492962269, "current_ratio": 2.2358632793177406, "debt_to_equity_ratio": 0.6962685949215064, "profit_margin": 0.2651140310335189, "quarter": 3, "return_on_assets": 0.20767170746439848, "return_on_equity": 0.29169102269125563 }, { "asset_turnover_ratio": 0.7645586111382404, "current_ratio": 2.170754040980958, "debt_to_equity_ratio": 0.6924063578741518, "profit_margin": 0.26400846041680714, "quarter": 4, "return_on_assets": 0.20184994182501917, "return_on_equity": 0.28423858336461644 } ], "income_statement": [ { "depreciation": 1075683, "expenses": 16441300, "income_tax": 2359191, "marketing_expense": 2683252, "net_income": 8076350, "net_profit": 5717159, "operational_expense": 9890906, "product_revenue": 6943856, "quarter": 1, "rd_expense": 1737955, "revenue": 24517650, "salaries_expense": 5005417, "service_revenue": 17573794 }, { "depreciation": 1135577, "expenses": 16252930, "income_tax": 2379340, "marketing_expense": 2524794, "net_income": 8110028, "net_profit": 5730688, "operational_expense": 11131524, "product_revenue": 7103629, "quarter": 2, "rd_expense": 1990163, "revenue": 24362958, "salaries_expense": 8087907, "service_revenue": 17259329 }, { "depreciation": 1110140, "expenses": 16066719, "income_tax": 1724314, "marketing_expense": 2993185, "net_income": 8142524, "net_profit": 6418210, "operational_expense": 10563746, "product_revenue": 5819109, "quarter": 3, "rd_expense": 2778067, "revenue": 24209243, "salaries_expense": 5461418, "service_revenue": 18390134 }, { "depreciation": 1265199, "expenses": 15882641, "income_tax": 1822738, "marketing_expense": 2222481, "net_income": 8173857, "net_profit": 6351119, "operational_expense": 9566251, "product_revenue": 6939578, "quarter": 4, "rd_expense": 2487060, "revenue": 24056498, "salaries_expense": 7107580, "service_revenue": 17116920 } ], "market_conditions": { "gdp_growth": [ 0.012950906461099405, 0.016882565805135197, 0.010241054938012344, 0.007654432761286746 ], "inflation_rate": [ 0.02667165564579097, 0.029581755749865254, 0.02955163535400093, 0.030517055488019463 ], "interest_rate": [ 0.046983145894762296, 0.053320086394607676, 0.05336925982769034, 0.04670396084923796 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 119126, "billable_hours_per_employee": 158, "client_concentration": 0.39, "client_retention_rate": 0.66, "employee_utilization_rate": 0.77, "gross_billings": 103644027, "net_revenue": 86659568, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 92093 }, { "average_project_size": 121457, "billable_hours_per_employee": 154, "client_concentration": 0.14, "client_retention_rate": 0.87, "employee_utilization_rate": 0.71, "gross_billings": 112501300, "net_revenue": 87540376, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 93029 }, { "average_project_size": 54221, "billable_hours_per_employee": 111, "client_concentration": 0.28, "client_retention_rate": 0.84, "employee_utilization_rate": 0.67, "gross_billings": 113458072, "net_revenue": 88430138, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 93975 }, { "average_project_size": 153944, "billable_hours_per_employee": 138, "client_concentration": 0.34, "client_retention_rate": 0.67, "employee_utilization_rate": 0.75, "gross_billings": 114924093, "net_revenue": 89328942, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 94930 } ], "balance_sheet": [ { "assets": 123855303, "current_assets": 56973132, "current_liabilities": 28045175, "equity": 87112691, "fixed_assets": 66882171, "liabilities": 52277020, "long_term_liabilities": 24231845, "quarter": 1 }, { "assets": 125691477, "current_assets": 50949678, "current_liabilities": 24198759, "equity": 88528676, "fixed_assets": 74741799, "liabilities": 53003276, "long_term_liabilities": 28804517, "quarter": 2 }, { "assets": 127554872, "current_assets": 42401017, "current_liabilities": 21706205, "equity": 88990231, "fixed_assets": 85153855, "liabilities": 53739620, "long_term_liabilities": 32033415, "quarter": 3 }, { "assets": 129445893, "current_assets": 48085972, "current_liabilities": 27969319, "equity": 90973789, "fixed_assets": 81359921, "liabilities": 54486195, "long_term_liabilities": 26516876, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -45947, "financing_cash_flow": -177115, "investing_cash_flow": -358698, "net_cash_flow": 19895779, "operating_cash_flow": 19894153, "quarter": 1 }, { "change_in_working_capital": 43428, "financing_cash_flow": 54613, "investing_cash_flow": -108440, "net_cash_flow": 21941765, "operating_cash_flow": 22388156, "quarter": 2 }, { "change_in_working_capital": -30871, "financing_cash_flow": -188749, "investing_cash_flow": -115994, "net_cash_flow": 19004769, "operating_cash_flow": 19136894, "quarter": 3 }, { "change_in_working_capital": -58876, "financing_cash_flow": 85188, "investing_cash_flow": -421047, "net_cash_flow": 20075741, "operating_cash_flow": 20409164, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6996839529753522, "current_ratio": 2.031477143572825, "debt_to_equity_ratio": 0.6001079681948983, "profit_margin": 0.17925785182774048, "quarter": 1, "return_on_assets": 0.1254238423687034, "return_on_equity": 0.1783254290698011 }, { "asset_turnover_ratio": 0.696470262657507, "current_ratio": 2.105466565454865, "debt_to_equity_ratio": 0.5987130768791799, "profit_margin": 0.1809505022002647, "quarter": 2, "return_on_assets": 0.12602664379542616, "return_on_equity": 0.1789304405727247 }, { "asset_turnover_ratio": 0.6932713475656187, "current_ratio": 1.95340535114268, "debt_to_equity_ratio": 0.6038822396134694, "profit_margin": 0.1716041537784324, "quarter": 3, "return_on_assets": 0.1189682429378315, "return_on_equity": 0.17052409943738656 }, { "asset_turnover_ratio": 0.690087108441517, "current_ratio": 1.7192400000872385, "debt_to_equity_ratio": 0.5989219048576728, "profit_margin": 0.17927102506150805, "quarter": 4, "return_on_assets": 0.12371262331204282, "return_on_equity": 0.17602972434181013 } ], "income_statement": [ { "depreciation": 4359745, "expenses": 66698448, "income_tax": 4426712, "marketing_expense": 9391496, "net_income": 19961120, "net_profit": 15534408, "operational_expense": 35394274, "product_revenue": 21298897, "quarter": 1, "rd_expense": 11471600, "revenue": 86659568, "salaries_expense": 32124766, "service_revenue": 65360671 }, { "depreciation": 6547681, "expenses": 66871755, "income_tax": 4828146, "marketing_expense": 9655410, "net_income": 20668621, "net_profit": 15840475, "operational_expense": 46582364, "product_revenue": 29587854, "quarter": 2, "rd_expense": 8164403, "revenue": 87540376, "salaries_expense": 24584417, "service_revenue": 57952522 }, { "depreciation": 3961915, "expenses": 67045512, "income_tax": 6209647, "marketing_expense": 7208111, "net_income": 21384626, "net_profit": 15174979, "operational_expense": 34506717, "product_revenue": 18973031, "quarter": 3, "rd_expense": 12923242, "revenue": 88430138, "salaries_expense": 20227895, "service_revenue": 69457107 }, { "depreciation": 4395073, "expenses": 67219721, "income_tax": 6095130, "marketing_expense": 13420247, "net_income": 22109221, "net_profit": 16014091, "operational_expense": 43220007, "product_revenue": 22943619, "quarter": 4, "rd_expense": 12648071, "revenue": 89328942, "salaries_expense": 29468129, "service_revenue": 66385323 } ], "market_conditions": { "gdp_growth": [ -0.008015770761859038, -0.013917250193547174, -0.0022544925008985677, -0.000907598939400232 ], "inflation_rate": [ 0.03458635659336803, 0.0413492891380054, 0.041596808536840904, 0.03485006880041662 ], "interest_rate": [ 0.05869140410061885, 0.0524776075996702, 0.05493098578722184, 0.055507739201673977 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 121078, "billable_hours_per_employee": 81, "client_concentration": 0.11, "client_retention_rate": 0.76, "employee_utilization_rate": 0.76, "gross_billings": 53305141, "net_revenue": 47188649, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 50147 }, { "average_project_size": 194435, "billable_hours_per_employee": 86, "client_concentration": 0.14, "client_retention_rate": 0.86, "employee_utilization_rate": 0.72, "gross_billings": 58350728, "net_revenue": 46438298, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 49350 }, { "average_project_size": 85654, "billable_hours_per_employee": 124, "client_concentration": 0.19, "client_retention_rate": 0.7, "employee_utilization_rate": 0.76, "gross_billings": 50518236, "net_revenue": 45699878, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 48565 }, { "average_project_size": 180782, "billable_hours_per_employee": 101, "client_concentration": 0.29, "client_retention_rate": 0.72, "employee_utilization_rate": 0.71, "gross_billings": 51968382, "net_revenue": 44973201, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 47793 } ], "balance_sheet": [ { "assets": 57775616, "current_assets": 26264531, "current_liabilities": 15285908, "equity": 34413905, "fixed_assets": 31511085, "liabilities": 30599463, "long_term_liabilities": 15313555, "quarter": 1 }, { "assets": 59473798, "current_assets": 20413376, "current_liabilities": 16824692, "equity": 36060922, "fixed_assets": 39060422, "liabilities": 30923918, "long_term_liabilities": 14099226, "quarter": 2 }, { "assets": 61221894, "current_assets": 21676372, "current_liabilities": 17952663, "equity": 37045008, "fixed_assets": 39545522, "liabilities": 31251814, "long_term_liabilities": 13299151, "quarter": 3 }, { "assets": 63021372, "current_assets": 24071229, "current_liabilities": 13976277, "equity": 38913144, "fixed_assets": 38950143, "liabilities": 31583186, "long_term_liabilities": 17606909, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -52346, "financing_cash_flow": -27938, "investing_cash_flow": -193744, "net_cash_flow": 9472155, "operating_cash_flow": 10023923, "quarter": 1 }, { "change_in_working_capital": -94277, "financing_cash_flow": -139289, "investing_cash_flow": -318094, "net_cash_flow": 9415062, "operating_cash_flow": 9744566, "quarter": 2 }, { "change_in_working_capital": 6495, "financing_cash_flow": 186486, "investing_cash_flow": -175083, "net_cash_flow": 9353051, "operating_cash_flow": 9301483, "quarter": 3 }, { "change_in_working_capital": -77235, "financing_cash_flow": 77836, "investing_cash_flow": -329805, "net_cash_flow": 10392898, "operating_cash_flow": 10917782, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8167571765915919, "current_ratio": 1.7182185709870816, "debt_to_equity_ratio": 0.8891598613990479, "profit_margin": 0.15337908911102752, "quarter": 1, "return_on_assets": 0.125273471770513, "return_on_equity": 0.2103147550386973 }, { "asset_turnover_ratio": 0.7808194459012018, "current_ratio": 1.2132986446349212, "debt_to_equity_ratio": 0.8575465153109507, "profit_margin": 0.161742404943437, "quarter": 2, "return_on_assets": 0.12629161500666225, "return_on_equity": 0.2082875751207914 }, { "asset_turnover_ratio": 0.746462989204483, "current_ratio": 1.207418197511979, "debt_to_equity_ratio": 0.8436174180337604, "profit_margin": 0.15481284216995064, "quarter": 3, "return_on_assets": 0.1155620569334232, "return_on_equity": 0.19098195362786802 }, { "asset_turnover_ratio": 0.7136182468385487, "current_ratio": 1.7222919236646497, "debt_to_equity_ratio": 0.8116328508434065, "profit_margin": 0.16620916087338325, "quarter": 4, "return_on_assets": 0.11860988999097005, "return_on_equity": 0.19209339651404164 } ], "income_statement": [ { "depreciation": 2786171, "expenses": 37563840, "income_tax": 2387057, "marketing_expense": 6080449, "net_income": 9624809, "net_profit": 7237752, "operational_expense": 18908254, "product_revenue": 18160542, "quarter": 1, "rd_expense": 7247841, "revenue": 47188649, "salaries_expense": 16007680, "service_revenue": 29028107 }, { "depreciation": 2233524, "expenses": 36644965, "income_tax": 2282291, "marketing_expense": 5767742, "net_income": 9793333, "net_profit": 7511042, "operational_expense": 18589407, "product_revenue": 13040894, "quarter": 2, "rd_expense": 5200734, "revenue": 46438298, "salaries_expense": 14798132, "service_revenue": 33397404 }, { "depreciation": 2226555, "expenses": 35748568, "income_tax": 2876382, "marketing_expense": 3719739, "net_income": 9951310, "net_profit": 7074928, "operational_expense": 21277087, "product_revenue": 11673402, "quarter": 3, "rd_expense": 6207371, "revenue": 45699878, "salaries_expense": 15079452, "service_revenue": 34026476 }, { "depreciation": 3442824, "expenses": 34874098, "income_tax": 2624145, "marketing_expense": 4268487, "net_income": 10099103, "net_profit": 7474958, "operational_expense": 21193270, "product_revenue": 17558215, "quarter": 4, "rd_expense": 6335797, "revenue": 44973201, "salaries_expense": 15324310, "service_revenue": 27414986 } ], "market_conditions": { "gdp_growth": [ -0.018624688534164366, -0.020529663046819514, -0.017167019626675484, -0.013073898666746754 ], "inflation_rate": [ 0.020461054271300703, 0.022242539665650183, 0.023390312507581033, 0.027619532830930126 ], "interest_rate": [ 0.0601829088261346, 0.053941037477457245, 0.05797908420035303, 0.05713318349372644 ], "year": 2000 }, "random_event": { "description": "Davis and Sons Technology Adoption in 2000", "impact": 0.03, "type": "Technology Adoption" }, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 124514, "billable_hours_per_employee": 110, "client_concentration": 0.4, "client_retention_rate": 0.78, "employee_utilization_rate": 0.62, "gross_billings": 107303156, "net_revenue": 91188949, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 96906 }, { "average_project_size": 181013, "billable_hours_per_employee": 80, "client_concentration": 0.25, "client_retention_rate": 0.88, "employee_utilization_rate": 0.75, "gross_billings": 100949870, "net_revenue": 88814575, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 94383 }, { "average_project_size": 123877, "billable_hours_per_employee": 131, "client_concentration": 0.21, "client_retention_rate": 0.68, "employee_utilization_rate": 0.79, "gross_billings": 100157591, "net_revenue": 86502025, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 91926 }, { "average_project_size": 185269, "billable_hours_per_employee": 99, "client_concentration": 0.11, "client_retention_rate": 0.87, "employee_utilization_rate": 0.67, "gross_billings": 97827408, "net_revenue": 84249689, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 89532 } ], "balance_sheet": [ { "assets": 120081591, "current_assets": 38747820, "current_liabilities": 28010361, "equity": 79114257, "fixed_assets": 81333771, "liabilities": 58352446, "long_term_liabilities": 30342085, "quarter": 1 }, { "assets": 121786340, "current_assets": 50366113, "current_liabilities": 31802123, "equity": 77612103, "fixed_assets": 71420227, "liabilities": 59054556, "long_term_liabilities": 27252433, "quarter": 2 }, { "assets": 123515290, "current_assets": 50295382, "current_liabilities": 32451571, "equity": 77844382, "fixed_assets": 73219908, "liabilities": 59765113, "long_term_liabilities": 27313542, "quarter": 3 }, { "assets": 125268785, "current_assets": 43258562, "current_liabilities": 27509585, "equity": 78748125, "fixed_assets": 82010223, "liabilities": 60484220, "long_term_liabilities": 32974635, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -43512, "financing_cash_flow": 161804, "investing_cash_flow": -445564, "net_cash_flow": 22573977, "operating_cash_flow": 22828635, "quarter": 1 }, { "change_in_working_capital": 79818, "financing_cash_flow": 78548, "investing_cash_flow": -321300, "net_cash_flow": 18892143, "operating_cash_flow": 19253648, "quarter": 2 }, { "change_in_working_capital": -12324, "financing_cash_flow": -1928, "investing_cash_flow": -496638, "net_cash_flow": 19218155, "operating_cash_flow": 19466040, "quarter": 3 }, { "change_in_working_capital": 9508, "financing_cash_flow": 144724, "investing_cash_flow": -241727, "net_cash_flow": 17646298, "operating_cash_flow": 17687531, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7593915790139723, "current_ratio": 1.383338829513836, "debt_to_equity_ratio": 0.7375718133837749, "profit_margin": 0.19064932966822548, "quarter": 1, "return_on_assets": 0.14477749549470909, "return_on_equity": 0.21974689087960467 }, { "asset_turnover_ratio": 0.729265490694605, "current_ratio": 1.5837342997509947, "debt_to_equity_ratio": 0.7608936456727632, "profit_margin": 0.1675436604859056, "quarter": 2, "return_on_assets": 0.12218380977702425, "return_on_equity": 0.1917267851896759 }, { "asset_turnover_ratio": 0.7003345496739716, "current_ratio": 1.5498596970852352, "debt_to_equity_ratio": 0.7677511397033122, "profit_margin": 0.16293497175355143, "quarter": 3, "return_on_assets": 0.11410899006916472, "return_on_equity": 0.1810561615095101 }, { "asset_turnover_ratio": 0.6725513383082625, "current_ratio": 1.5724905337539625, "debt_to_equity_ratio": 0.7680718747271761, "profit_margin": 0.1657401963822086, "quarter": 4, "return_on_assets": 0.11146879088832864, "return_on_equity": 0.17731926950641683 } ], "income_statement": [ { "depreciation": 5443523, "expenses": 69373970, "income_tax": 4429867, "marketing_expense": 8237393, "net_income": 21814979, "net_profit": 17385112, "operational_expense": 35264265, "product_revenue": 18685162, "quarter": 1, "rd_expense": 8400853, "revenue": 91188949, "salaries_expense": 31442054, "service_revenue": 72503787 }, { "depreciation": 4373329, "expenses": 67908457, "income_tax": 6025799, "marketing_expense": 9770679, "net_income": 20906118, "net_profit": 14880319, "operational_expense": 40311062, "product_revenue": 27176133, "quarter": 2, "rd_expense": 9563293, "revenue": 88814575, "salaries_expense": 23163966, "service_revenue": 61638442 }, { "depreciation": 5371835, "expenses": 66473903, "income_tax": 5933917, "marketing_expense": 9674099, "net_income": 20028122, "net_profit": 14094205, "operational_expense": 40762202, "product_revenue": 19581147, "quarter": 3, "rd_expense": 7961094, "revenue": 86502025, "salaries_expense": 26013591, "service_revenue": 66920878 }, { "depreciation": 3723971, "expenses": 65069653, "income_tax": 5216476, "marketing_expense": 8769690, "net_income": 19180036, "net_profit": 13963560, "operational_expense": 34198964, "product_revenue": 32059091, "quarter": 4, "rd_expense": 8666183, "revenue": 84249689, "salaries_expense": 26688511, "service_revenue": 52190598 } ], "market_conditions": { "gdp_growth": [ -0.008607867989297347, -0.0002919903850773578, 0.0021506165012961324, -0.010427918388254404 ], "inflation_rate": [ 0.0361044146085277, 0.03748946745461328, 0.04284628347308138, 0.03574269924110281 ], "interest_rate": [ 0.04343118774926118, 0.04805332555310905, 0.04349634994357828, 0.044906723289971626 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 133917, "billable_hours_per_employee": 113, "client_concentration": 0.3, "client_retention_rate": 0.68, "employee_utilization_rate": 0.72, "gross_billings": 86839468, "net_revenue": 70728815, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 75163 }, { "average_project_size": 105770, "billable_hours_per_employee": 87, "client_concentration": 0.33, "client_retention_rate": 0.63, "employee_utilization_rate": 0.69, "gross_billings": 83739228, "net_revenue": 71602574, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 76092 }, { "average_project_size": 54835, "billable_hours_per_employee": 86, "client_concentration": 0.38, "client_retention_rate": 0.76, "employee_utilization_rate": 0.75, "gross_billings": 92014441, "net_revenue": 72487127, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 77032 }, { "average_project_size": 94272, "billable_hours_per_employee": 147, "client_concentration": 0.28, "client_retention_rate": 0.86, "employee_utilization_rate": 0.63, "gross_billings": 88925974, "net_revenue": 73382607, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 77984 } ], "balance_sheet": [ { "assets": 100571301, "current_assets": 41470916, "current_liabilities": 22715579, "equity": 68476562, "fixed_assets": 59100385, "liabilities": 52214343, "long_term_liabilities": 29498764, "quarter": 1 }, { "assets": 103834168, "current_assets": 50701835, "current_liabilities": 23165487, "equity": 68942682, "fixed_assets": 53132333, "liabilities": 53689316, "long_term_liabilities": 30523829, "quarter": 2 }, { "assets": 107202892, "current_assets": 43490359, "current_liabilities": 29587048, "equity": 72131520, "fixed_assets": 63712533, "liabilities": 55205955, "long_term_liabilities": 25618907, "quarter": 3 }, { "assets": 110680909, "current_assets": 39013002, "current_liabilities": 31003953, "equity": 75447373, "fixed_assets": 71667907, "liabilities": 56765437, "long_term_liabilities": 25761484, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 35148, "financing_cash_flow": 142288, "investing_cash_flow": -250743, "net_cash_flow": 23746379, "operating_cash_flow": 24199438, "quarter": 1 }, { "change_in_working_capital": -97038, "financing_cash_flow": -57531, "investing_cash_flow": -303676, "net_cash_flow": 22217355, "operating_cash_flow": 22773972, "quarter": 2 }, { "change_in_working_capital": 93117, "financing_cash_flow": 81297, "investing_cash_flow": -152535, "net_cash_flow": 23353837, "operating_cash_flow": 23462191, "quarter": 3 }, { "change_in_working_capital": 42632, "financing_cash_flow": 105320, "investing_cash_flow": -313011, "net_cash_flow": 24349809, "operating_cash_flow": 24608132, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7032703594040213, "current_ratio": 1.8256596497056052, "debt_to_equity_ratio": 0.7625140847462523, "profit_margin": 0.28446120580416906, "quarter": 1, "return_on_assets": 0.20005313444239922, "return_on_equity": 0.29381737944145037 }, { "asset_turnover_ratio": 0.6895858596372632, "current_ratio": 2.188679866734509, "debt_to_equity_ratio": 0.7787529356632804, "profit_margin": 0.26253008725636034, "quarter": 2, "return_on_assets": 0.18103703590132297, "return_on_equity": 0.27265881533300373 }, { "asset_turnover_ratio": 0.6761676448057017, "current_ratio": 1.469912070984574, "debt_to_equity_ratio": 0.7653513332312974, "profit_margin": 0.2777677062576918, "quarter": 3, "return_on_assets": 0.18781753574334542, "return_on_equity": 0.2791370956829968 }, { "asset_turnover_ratio": 0.6630105197274807, "current_ratio": 1.2583234789447655, "debt_to_equity_ratio": 0.7523845396180991, "profit_margin": 0.2934196791345938, "quarter": 4, "return_on_assets": 0.1945403339612977, "return_on_equity": 0.28538967155291145 } ], "income_statement": [ { "depreciation": 4079834, "expenses": 45026813, "income_tax": 5582398, "marketing_expense": 5740417, "net_income": 25702002, "net_profit": 20119604, "operational_expense": 31013009, "product_revenue": 16328403, "quarter": 1, "rd_expense": 6828220, "revenue": 70728815, "salaries_expense": 15015019, "service_revenue": 54400412 }, { "depreciation": 3976142, "expenses": 45439865, "income_tax": 7364879, "marketing_expense": 7162442, "net_income": 26162709, "net_profit": 18797830, "operational_expense": 30806709, "product_revenue": 19880508, "quarter": 2, "rd_expense": 5623982, "revenue": 71602574, "salaries_expense": 15685116, "service_revenue": 51722066 }, { "depreciation": 3327608, "expenses": 45856707, "income_tax": 6495837, "marketing_expense": 5869978, "net_income": 26630420, "net_profit": 20134583, "operational_expense": 30314003, "product_revenue": 18886815, "quarter": 3, "rd_expense": 7928249, "revenue": 72487127, "salaries_expense": 21780316, "service_revenue": 53600312 }, { "depreciation": 3076231, "expenses": 46277373, "income_tax": 5573333, "marketing_expense": 5038373, "net_income": 27105234, "net_profit": 21531901, "operational_expense": 29084876, "product_revenue": 26283424, "quarter": 4, "rd_expense": 6803803, "revenue": 73382607, "salaries_expense": 21670154, "service_revenue": 47099183 } ], "market_conditions": { "gdp_growth": [ -0.01728171464856155, -0.012422000384387498, -0.010594889020005683, -0.027137264732845376 ], "inflation_rate": [ 0.021739904169596, 0.028454426002124444, 0.03030288217079689, 0.026692191961760037 ], "interest_rate": [ 0.06059017709587969, 0.06009053360814059, 0.05821607039228006, 0.0629039472764318 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 191803, "billable_hours_per_employee": 151, "client_concentration": 0.14, "client_retention_rate": 0.88, "employee_utilization_rate": 0.77, "gross_billings": 72929150, "net_revenue": 58463476, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 62129 }, { "average_project_size": 65695, "billable_hours_per_employee": 144, "client_concentration": 0.32, "client_retention_rate": 0.84, "employee_utilization_rate": 0.68, "gross_billings": 68015441, "net_revenue": 57224250, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 60812 }, { "average_project_size": 124585, "billable_hours_per_employee": 108, "client_concentration": 0.3, "client_retention_rate": 0.64, "employee_utilization_rate": 0.66, "gross_billings": 71260886, "net_revenue": 56011292, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 59523 }, { "average_project_size": 53705, "billable_hours_per_employee": 99, "client_concentration": 0.39, "client_retention_rate": 0.8, "employee_utilization_rate": 0.67, "gross_billings": 66405962, "net_revenue": 54824045, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 58261 } ], "balance_sheet": [ { "assets": 79604599, "current_assets": 24781571, "current_liabilities": 19191763, "equity": 53481268, "fixed_assets": 54823028, "liabilities": 37698991, "long_term_liabilities": 18507228, "quarter": 1 }, { "assets": 81025901, "current_assets": 25625951, "current_liabilities": 19793380, "equity": 53873354, "fixed_assets": 55399950, "liabilities": 38148052, "long_term_liabilities": 18354672, "quarter": 2 }, { "assets": 82472579, "current_assets": 25282943, "current_liabilities": 22234444, "equity": 54084894, "fixed_assets": 57189636, "liabilities": 38602462, "long_term_liabilities": 16368018, "quarter": 3 }, { "assets": 83945087, "current_assets": 29147248, "current_liabilities": 21271045, "equity": 56136014, "fixed_assets": 54797839, "liabilities": 39062284, "long_term_liabilities": 17791239, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 73071, "financing_cash_flow": 94803, "investing_cash_flow": -491918, "net_cash_flow": 14752246, "operating_cash_flow": 14866661, "quarter": 1 }, { "change_in_working_capital": -72635, "financing_cash_flow": -55082, "investing_cash_flow": -411656, "net_cash_flow": 13029281, "operating_cash_flow": 13318156, "quarter": 2 }, { "change_in_working_capital": -39160, "financing_cash_flow": 167374, "investing_cash_flow": -398717, "net_cash_flow": 12742139, "operating_cash_flow": 13259279, "quarter": 3 }, { "change_in_working_capital": -52186, "financing_cash_flow": -43128, "investing_cash_flow": -244087, "net_cash_flow": 12948195, "operating_cash_flow": 13447603, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7344233465707176, "current_ratio": 1.291260787245028, "debt_to_equity_ratio": 0.7049008449089128, "profit_margin": 0.19799814845083794, "quarter": 1, "return_on_assets": 0.14541446280007014, "return_on_equity": 0.21644326009622658 }, { "asset_turnover_ratio": 0.7062463890404626, "current_ratio": 1.2946728148502176, "debt_to_equity_ratio": 0.708106126082293, "profit_margin": 0.19214764719502658, "quarter": 2, "return_on_assets": 0.13570358199410829, "return_on_equity": 0.20409913591049111 }, { "asset_turnover_ratio": 0.6791504846720023, "current_ratio": 1.137107048865265, "debt_to_equity_ratio": 0.7137383314461151, "profit_margin": 0.18236995854335944, "quarter": 3, "return_on_assets": 0.12385664573433552, "return_on_equity": 0.1888656192984311 }, { "asset_turnover_ratio": 0.6530941471297779, "current_ratio": 1.3702781410128182, "debt_to_equity_ratio": 0.695850688650605, "profit_margin": 0.2052605020297207, "quarter": 4, "return_on_assets": 0.1340544325125305, "return_on_equity": 0.20046330685324398 } ], "income_statement": [ { "depreciation": 3291001, "expenses": 43020371, "income_tax": 3867445, "marketing_expense": 7514298, "net_income": 15443105, "net_profit": 11575660, "operational_expense": 25030187, "product_revenue": 15016551, "quarter": 1, "rd_expense": 8468075, "revenue": 58463476, "salaries_expense": 14567581, "service_revenue": 43446925 }, { "depreciation": 2322651, "expenses": 42232286, "income_tax": 3996459, "marketing_expense": 6802633, "net_income": 14991964, "net_profit": 10995505, "operational_expense": 23569991, "product_revenue": 18529831, "quarter": 2, "rd_expense": 5063956, "revenue": 57224250, "salaries_expense": 14011017, "service_revenue": 38694419 }, { "depreciation": 3044502, "expenses": 41458639, "income_tax": 4337876, "marketing_expense": 5548191, "net_income": 14552653, "net_profit": 10214777, "operational_expense": 28893314, "product_revenue": 21292775, "quarter": 3, "rd_expense": 7102563, "revenue": 56011292, "salaries_expense": 15004836, "service_revenue": 34718517 }, { "depreciation": 2194392, "expenses": 40699164, "income_tax": 2871670, "marketing_expense": 6300551, "net_income": 14124881, "net_profit": 11253211, "operational_expense": 22025814, "product_revenue": 19369575, "quarter": 4, "rd_expense": 7147580, "revenue": 54824045, "salaries_expense": 17187160, "service_revenue": 35454470 } ], "market_conditions": { "gdp_growth": [ 0.0015824036366369441, 0.007305963930972782, -0.00589761314207476, -0.007721738091317745 ], "inflation_rate": [ 0.03358690467418053, 0.030427111223067127, 0.032068454103487416, 0.03136737393432574 ], "interest_rate": [ 0.060830736724087106, 0.05846506130739432, 0.061152096705332774, 0.05878767944671612 ], "year": 2003 }, "random_event": { "description": "Davis and Sons Expansion to New Market in 2003", "impact": 0.02, "type": "Expansion to New Market" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 80874, "billable_hours_per_employee": 147, "client_concentration": 0.31, "client_retention_rate": 0.85, "employee_utilization_rate": 0.74, "gross_billings": 96099608, "net_revenue": 79036105, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 83992 }, { "average_project_size": 110490, "billable_hours_per_employee": 150, "client_concentration": 0.38, "client_retention_rate": 0.7, "employee_utilization_rate": 0.73, "gross_billings": 98055481, "net_revenue": 79003621, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 83957 }, { "average_project_size": 196808, "billable_hours_per_employee": 100, "client_concentration": 0.17, "client_retention_rate": 0.61, "employee_utilization_rate": 0.7, "gross_billings": 88601249, "net_revenue": 78971151, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 83923 }, { "average_project_size": 106884, "billable_hours_per_employee": 117, "client_concentration": 0.19, "client_retention_rate": 0.84, "employee_utilization_rate": 0.76, "gross_billings": 96722380, "net_revenue": 78938694, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 83888 } ], "balance_sheet": [ { "assets": 94848319, "current_assets": 32189837, "current_liabilities": 19868377, "equity": 68441509, "fixed_assets": 62658482, "liabilities": 42893567, "long_term_liabilities": 23025190, "quarter": 1 }, { "assets": 97199762, "current_assets": 36150276, "current_liabilities": 25612405, "equity": 70174998, "fixed_assets": 61049486, "liabilities": 43545517, "long_term_liabilities": 17933112, "quarter": 2 }, { "assets": 99609500, "current_assets": 35449887, "current_liabilities": 24839409, "equity": 72084128, "fixed_assets": 64159613, "liabilities": 44207376, "long_term_liabilities": 19367967, "quarter": 3 }, { "assets": 102078979, "current_assets": 50590797, "current_liabilities": 18177221, "equity": 73424004, "fixed_assets": 51488182, "liabilities": 44879295, "long_term_liabilities": 26702074, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 94854, "financing_cash_flow": -32543, "investing_cash_flow": -473750, "net_cash_flow": 19181042, "operating_cash_flow": 19651306, "quarter": 1 }, { "change_in_working_capital": 99365, "financing_cash_flow": 160784, "investing_cash_flow": -339303, "net_cash_flow": 20515046, "operating_cash_flow": 20870166, "quarter": 2 }, { "change_in_working_capital": 40577, "financing_cash_flow": 14605, "investing_cash_flow": -212540, "net_cash_flow": 20501291, "operating_cash_flow": 20883364, "quarter": 3 }, { "change_in_working_capital": -92684, "financing_cash_flow": -18107, "investing_cash_flow": -144864, "net_cash_flow": 20303080, "operating_cash_flow": 20435831, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8332894650457643, "current_ratio": 1.6201543286600613, "debt_to_equity_ratio": 0.6267186043487147, "profit_margin": 0.2085977921103273, "quarter": 1, "return_on_assets": 0.1738223425973422, "return_on_equity": 0.24088827439500202 }, { "asset_turnover_ratio": 0.8127964449131059, "current_ratio": 1.4114362161616607, "debt_to_equity_ratio": 0.6205275132319918, "profit_margin": 0.20911387086928585, "quarter": 2, "return_on_assets": 0.16996701082457383, "return_on_equity": 0.2354222083483351 }, { "asset_turnover_ratio": 0.7928074229867633, "current_ratio": 1.4271630617298503, "debt_to_equity_ratio": 0.6132747558519401, "profit_margin": 0.21124174826830117, "quarter": 3, "return_on_assets": 0.16747402607181042, "return_on_equity": 0.23142409380328496 }, { "asset_turnover_ratio": 0.7733099877497795, "current_ratio": 2.7831975525851833, "debt_to_equity_ratio": 0.6112346447355281, "profit_margin": 0.20553063621751838, "quarter": 4, "return_on_assets": 0.15893889377557352, "return_on_equity": 0.22096751901462633 } ], "income_statement": [ { "depreciation": 3164549, "expenses": 56130471, "income_tax": 6418877, "marketing_expense": 7853151, "net_income": 22905634, "net_profit": 16486757, "operational_expense": 35445050, "product_revenue": 20390908, "quarter": 1, "rd_expense": 10518670, "revenue": 79036105, "salaries_expense": 25544104, "service_revenue": 58645197 }, { "depreciation": 4349413, "expenses": 56142797, "income_tax": 6340071, "marketing_expense": 7284216, "net_income": 22860824, "net_profit": 16520753, "operational_expense": 33666301, "product_revenue": 19907544, "quarter": 2, "rd_expense": 10040483, "revenue": 79003621, "salaries_expense": 18096949, "service_revenue": 59096077 }, { "depreciation": 4201360, "expenses": 56155126, "income_tax": 6134021, "marketing_expense": 9419372, "net_income": 22816025, "net_profit": 16682004, "operational_expense": 39218541, "product_revenue": 19576345, "quarter": 3, "rd_expense": 10783512, "revenue": 78971151, "salaries_expense": 23441146, "service_revenue": 59394806 }, { "depreciation": 4211511, "expenses": 56167458, "income_tax": 6546916, "marketing_expense": 10854419, "net_income": 22771236, "net_profit": 16224320, "operational_expense": 36094306, "product_revenue": 26842609, "quarter": 4, "rd_expense": 10828768, "revenue": 78938694, "salaries_expense": 26293295, "service_revenue": 52096085 } ], "market_conditions": { "gdp_growth": [ -0.008919328036992547, 0.0007499677319717044, -0.0078495327280432, -0.013096421502308987 ], "inflation_rate": [ 0.03711557230221365, 0.035958531323766155, 0.030695270909002634, 0.031726134089625546 ], "interest_rate": [ 0.04241985278570623, 0.047616957999520704, 0.04368186074593516, 0.04251221652556818 ], "year": 2004 }, "random_event": { "description": "Davis and Sons Senior Leadership Change in 2004", "impact": -0.09, "type": "Senior Leadership Change" }, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 106163, "billable_hours_per_employee": 80, "client_concentration": 0.27, "client_retention_rate": 0.78, "employee_utilization_rate": 0.61, "gross_billings": 62448563, "net_revenue": 51223286, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 54435 }, { "average_project_size": 87808, "billable_hours_per_employee": 104, "client_concentration": 0.26, "client_retention_rate": 0.79, "employee_utilization_rate": 0.74, "gross_billings": 61208395, "net_revenue": 51430860, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 54656 }, { "average_project_size": 112476, "billable_hours_per_employee": 113, "client_concentration": 0.15, "client_retention_rate": 0.89, "employee_utilization_rate": 0.64, "gross_billings": 65654993, "net_revenue": 51639277, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 54877 }, { "average_project_size": 198127, "billable_hours_per_employee": 155, "client_concentration": 0.34, "client_retention_rate": 0.65, "employee_utilization_rate": 0.76, "gross_billings": 60258449, "net_revenue": 51848537, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 55099 } ], "balance_sheet": [ { "assets": 63103795, "current_assets": 23544907, "current_liabilities": 16941600, "equity": 39543334, "fixed_assets": 39558888, "liabilities": 37670646, "long_term_liabilities": 20729046, "quarter": 1 }, { "assets": 64765171, "current_assets": 28819943, "current_liabilities": 21440630, "equity": 39711576, "fixed_assets": 35945228, "liabilities": 38456921, "long_term_liabilities": 17016291, "quarter": 2 }, { "assets": 66470288, "current_assets": 23165044, "current_liabilities": 16223395, "equity": 40222245, "fixed_assets": 43305244, "liabilities": 39259607, "long_term_liabilities": 23036212, "quarter": 3 }, { "assets": 68220296, "current_assets": 25899115, "current_liabilities": 19547920, "equity": 41654067, "fixed_assets": 42321181, "liabilities": 40079047, "long_term_liabilities": 20531127, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -40610, "financing_cash_flow": 125867, "investing_cash_flow": -297379, "net_cash_flow": 16633425, "operating_cash_flow": 16731566, "quarter": 1 }, { "change_in_working_capital": -13050, "financing_cash_flow": -103691, "investing_cash_flow": -288004, "net_cash_flow": 16233932, "operating_cash_flow": 16697390, "quarter": 2 }, { "change_in_working_capital": 56581, "financing_cash_flow": -182503, "investing_cash_flow": -140927, "net_cash_flow": 14847240, "operating_cash_flow": 15286325, "quarter": 3 }, { "change_in_working_capital": -68456, "financing_cash_flow": 162169, "investing_cash_flow": -404529, "net_cash_flow": 15104805, "operating_cash_flow": 15360440, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8117306732503172, "current_ratio": 1.389768793974595, "debt_to_equity_ratio": 0.9526421317939453, "profit_margin": 0.27546426834076987, "quarter": 1, "return_on_assets": 0.22360279599665916, "return_on_equity": 0.3568284100678005 }, { "asset_turnover_ratio": 0.7941129345586071, "current_ratio": 1.3441742616704826, "debt_to_equity_ratio": 0.9684058119476295, "profit_margin": 0.26060863069371193, "quarter": 2, "return_on_assets": 0.20695268449148385, "return_on_equity": 0.33751684899133694 }, { "asset_turnover_ratio": 0.7768775877727504, "current_ratio": 1.4278789365604425, "debt_to_equity_ratio": 0.976067024602928, "profit_margin": 0.25197029772512114, "quarter": 3, "return_on_assets": 0.19575007708707384, "return_on_equity": 0.3234917394590978 }, { "asset_turnover_ratio": 0.7600163007208295, "current_ratio": 1.3249038772411592, "debt_to_equity_ratio": 0.9621880859796955, "profit_margin": 0.26062100845777, "quarter": 4, "return_on_assets": 0.19807621473820636, "return_on_equity": 0.32440572969741466 } ], "income_statement": [ { "depreciation": 2621381, "expenses": 32762771, "income_tax": 4350330, "marketing_expense": 3811619, "net_income": 18460515, "net_profit": 14110185, "operational_expense": 17824862, "product_revenue": 10536394, "quarter": 1, "rd_expense": 5178595, "revenue": 51223286, "salaries_expense": 14715924, "service_revenue": 40686892 }, { "depreciation": 3294064, "expenses": 32949155, "income_tax": 5078379, "marketing_expense": 4554424, "net_income": 18481705, "net_profit": 13403326, "operational_expense": 20858559, "product_revenue": 17303937, "quarter": 2, "rd_expense": 4075378, "revenue": 51430860, "salaries_expense": 10835073, "service_revenue": 34126923 }, { "depreciation": 2274761, "expenses": 33136599, "income_tax": 5491114, "marketing_expense": 6279093, "net_income": 18502678, "net_profit": 13011564, "operational_expense": 19342131, "product_revenue": 19747395, "quarter": 3, "rd_expense": 3877694, "revenue": 51639277, "salaries_expense": 13057956, "service_revenue": 31891882 }, { "depreciation": 1847622, "expenses": 33325110, "income_tax": 5010609, "marketing_expense": 4966931, "net_income": 18523427, "net_profit": 13512818, "operational_expense": 20182848, "product_revenue": 19106975, "quarter": 4, "rd_expense": 3441512, "revenue": 51848537, "salaries_expense": 11587634, "service_revenue": 32741562 } ], "market_conditions": { "gdp_growth": [ -0.008310033398798588, -0.0097318441512642, -0.021489819200412447, -0.020965228885045727 ], "inflation_rate": [ 0.02900717672604143, 0.0272963947126159, 0.030898563180963602, 0.025269077752994737 ], "interest_rate": [ 0.044412628082358345, 0.04137504289842369, 0.041474575487846145, 0.043689046002888005 ], "year": 2005 }, "random_event": null, "year": 2005 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Average", "founding_year": 1997, "industry": "Advertising", "location": "Benjaminfurt", "name": "Davis and Sons", "num_employees": 941, "region": "Middle East & Africa", "revenue_size": "Large", "website": "www.davisandsons.com" }

[ { "advertising_kpis": [ { "average_project_size": 142181, "billable_hours_per_employee": 99, "client_concentration": 0.27, "client_retention_rate": 0.83, "employee_utilization_rate": 0.77, "gross_billings": 810768, "net_revenue": 679037, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 718 }, { "average_project_size": 55902, "billable_hours_per_employee": 150, "client_concentration": 0.19, "client_retention_rate": 0.81, "employee_utilization_rate": 0.72, "gross_billings": 760179, "net_revenue": 663680, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 702 }, { "average_project_size": 60325, "billable_hours_per_employee": 158, "client_concentration": 0.36, "client_retention_rate": 0.77, "employee_utilization_rate": 0.68, "gross_billings": 798673, "net_revenue": 648672, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 686 }, { "average_project_size": 164978, "billable_hours_per_employee": 106, "client_concentration": 0.14, "client_retention_rate": 0.71, "employee_utilization_rate": 0.8, "gross_billings": 747557, "net_revenue": 634002, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 670 } ], "balance_sheet": [ { "assets": 735366, "current_assets": 362026, "current_liabilities": 180322, "equity": 462073, "fixed_assets": 373340, "liabilities": 413984, "long_term_liabilities": 233662, "quarter": 1 }, { "assets": 754049, "current_assets": 264331, "current_liabilities": 228284, "equity": 471293, "fixed_assets": 489718, "liabilities": 418275, "long_term_liabilities": 189991, "quarter": 2 }, { "assets": 773207, "current_assets": 344342, "current_liabilities": 245703, "equity": 480680, "fixed_assets": 428865, "liabilities": 422609, "long_term_liabilities": 176906, "quarter": 3 }, { "assets": 792851, "current_assets": 290413, "current_liabilities": 194722, "equity": 493235, "fixed_assets": 502438, "liabilities": 426989, "long_term_liabilities": 232267, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -69009, "financing_cash_flow": -98845, "investing_cash_flow": -382847, "net_cash_flow": -452321, "operating_cash_flow": 174237, "quarter": 1 }, { "change_in_working_capital": 4954, "financing_cash_flow": 47073, "investing_cash_flow": -121719, "net_cash_flow": 18270, "operating_cash_flow": 162217, "quarter": 2 }, { "change_in_working_capital": 63669, "financing_cash_flow": -129543, "investing_cash_flow": -306404, "net_cash_flow": -480775, "operating_cash_flow": 166840, "quarter": 3 }, { "change_in_working_capital": -36554, "financing_cash_flow": 113012, "investing_cash_flow": -125517, "net_cash_flow": -339256, "operating_cash_flow": 151207, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9234000484112673, "current_ratio": 2.0076640676123825, "debt_to_equity_ratio": 0.895927699735756, "profit_margin": 0.2071919497759327, "quarter": 1, "return_on_assets": 0.1913210564535211, "return_on_equity": 0.30447786388730785 }, { "asset_turnover_ratio": 0.880155003189448, "current_ratio": 1.1579041895183193, "debt_to_equity_ratio": 0.8875052249874282, "profit_margin": 0.20419328592092575, "quarter": 2, "return_on_assets": 0.17972174222099624, "return_on_equity": 0.2875472370690844 }, { "asset_turnover_ratio": 0.8389370504923003, "current_ratio": 1.4014562296756654, "debt_to_equity_ratio": 0.8791898976450029, "profit_margin": 0.2005358640422278, "quarter": 3, "return_on_assets": 0.16823696629751153, "return_on_equity": 0.2706207872181077 }, { "asset_turnover_ratio": 0.799648357635924, "current_ratio": 1.4914236706689536, "debt_to_equity_ratio": 0.8656907964763246, "profit_margin": 0.20090315172507342, "quarter": 4, "return_on_assets": 0.16065187532083583, "return_on_equity": 0.2582399870244407 } ], "income_statement": [ { "depreciation": 33546, "expenses": 491059, "income_tax": 47287, "marketing_expense": 76730, "net_income": 187978, "net_profit": 140691, "operational_expense": 284598, "product_revenue": 172653, "quarter": 1, "rd_expense": 66584, "revenue": 679037, "salaries_expense": 243797, "service_revenue": 506384 }, { "depreciation": 26698, "expenses": 480987, "income_tax": 47174, "marketing_expense": 52998, "net_income": 182693, "net_profit": 135519, "operational_expense": 324341, "product_revenue": 260005, "quarter": 2, "rd_expense": 69142, "revenue": 663680, "salaries_expense": 155264, "service_revenue": 403675 }, { "depreciation": 36758, "expenses": 471123, "income_tax": 47467, "marketing_expense": 55290, "net_income": 177549, "net_profit": 130082, "operational_expense": 294500, "product_revenue": 227018, "quarter": 3, "rd_expense": 53129, "revenue": 648672, "salaries_expense": 189801, "service_revenue": 421654 }, { "depreciation": 23834, "expenses": 461461, "income_tax": 45168, "marketing_expense": 48455, "net_income": 172541, "net_profit": 127373, "operational_expense": 282967, "product_revenue": 225305, "quarter": 4, "rd_expense": 69554, "revenue": 634002, "salaries_expense": 173650, "service_revenue": 408697 } ], "market_conditions": { "gdp_growth": [ 0.03512132543815765, 0.03713450864199384, 0.03170547317540024, 0.04067016331297505 ], "inflation_rate": [ 0.001646488377961942, 0.009691473561635057, 0.009473611385268702, 0.007079825965042056 ], "interest_rate": [ 0.014393787662241607, 0.02154696455419802, 0.019107885803798783, 0.022284445132964344 ], "year": 2010 }, "random_event": { "description": "Howard-Kline Data Privacy Regulation Impact in 2010", "impact": 0, "type": "Data Privacy Regulation Impact" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 114717, "billable_hours_per_employee": 92, "client_concentration": 0.18, "client_retention_rate": 0.72, "employee_utilization_rate": 0.65, "gross_billings": 3679077, "net_revenue": 3053505, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 3228 }, { "average_project_size": 78294, "billable_hours_per_employee": 118, "client_concentration": 0.32, "client_retention_rate": 0.63, "employee_utilization_rate": 0.75, "gross_billings": 3669015, "net_revenue": 3042353, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 3216 }, { "average_project_size": 178637, "billable_hours_per_employee": 143, "client_concentration": 0.28, "client_retention_rate": 0.8, "employee_utilization_rate": 0.76, "gross_billings": 3668486, "net_revenue": 3031242, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 3204 }, { "average_project_size": 139213, "billable_hours_per_employee": 106, "client_concentration": 0.19, "client_retention_rate": 0.89, "employee_utilization_rate": 0.7, "gross_billings": 3864271, "net_revenue": 3020172, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 3193 } ], "balance_sheet": [ { "assets": 4305035, "current_assets": 1741396, "current_liabilities": 1034713, "equity": 3300915, "fixed_assets": 2563639, "liabilities": 1766622, "long_term_liabilities": 731909, "quarter": 1 }, { "assets": 4411064, "current_assets": 1637233, "current_liabilities": 913528, "equity": 3379580, "fixed_assets": 2773831, "liabilities": 1792614, "long_term_liabilities": 879086, "quarter": 2 }, { "assets": 4519705, "current_assets": 1923275, "current_liabilities": 766259, "equity": 3427956, "fixed_assets": 2596430, "liabilities": 1818987, "long_term_liabilities": 1052728, "quarter": 3 }, { "assets": 4631021, "current_assets": 1683448, "current_liabilities": 789131, "equity": 3541308, "fixed_assets": 2947573, "liabilities": 1845749, "long_term_liabilities": 1056618, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 63531, "financing_cash_flow": -182775, "investing_cash_flow": -144011, "net_cash_flow": 813797, "operating_cash_flow": 932552, "quarter": 1 }, { "change_in_working_capital": 91135, "financing_cash_flow": -26197, "investing_cash_flow": -421106, "net_cash_flow": 665309, "operating_cash_flow": 889617, "quarter": 2 }, { "change_in_working_capital": 22429, "financing_cash_flow": -143073, "investing_cash_flow": -232636, "net_cash_flow": 780908, "operating_cash_flow": 871108, "quarter": 3 }, { "change_in_working_capital": -6511, "financing_cash_flow": -110543, "investing_cash_flow": -299521, "net_cash_flow": 545484, "operating_cash_flow": 883348, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7092869163665336, "current_ratio": 1.682974892554747, "debt_to_equity_ratio": 0.535191605963801, "profit_margin": 0.2497136896779275, "quarter": 1, "return_on_assets": 0.1771186529261667, "return_on_equity": 0.2309971629078604 }, { "asset_turnover_ratio": 0.6897095576033356, "current_ratio": 1.7922088868649895, "debt_to_equity_ratio": 0.5304250824066896, "profit_margin": 0.2501780694087767, "quarter": 2, "return_on_assets": 0.17255020557398396, "return_on_equity": 0.22521437575083295 }, { "asset_turnover_ratio": 0.6706725328312356, "current_ratio": 2.5099542060843656, "debt_to_equity_ratio": 0.5306331236456944, "profit_margin": 0.23991420018593038, "quarter": 3, "return_on_assets": 0.16090386430087805, "return_on_equity": 0.21214916410829077 }, { "asset_turnover_ratio": 0.6521611540953928, "current_ratio": 2.1332934582471097, "debt_to_equity_ratio": 0.5212054416051922, "profit_margin": 0.25032878922127616, "quarter": 4, "return_on_assets": 0.16325471208184977, "return_on_equity": 0.21349060855480517 } ], "income_statement": [ { "depreciation": 170050, "expenses": 2028892, "income_tax": 262111, "marketing_expense": 398582, "net_income": 1024613, "net_profit": 762502, "operational_expense": 1279041, "product_revenue": 1042883, "quarter": 1, "rd_expense": 386037, "revenue": 3053505, "salaries_expense": 1011459, "service_revenue": 2010622 }, { "depreciation": 128487, "expenses": 2014845, "income_tax": 266378, "marketing_expense": 212633, "net_income": 1027508, "net_profit": 761130, "operational_expense": 1291831, "product_revenue": 794585, "quarter": 2, "rd_expense": 257801, "revenue": 3042353, "salaries_expense": 880733, "service_revenue": 2247768 }, { "depreciation": 143870, "expenses": 2000895, "income_tax": 303109, "marketing_expense": 306745, "net_income": 1030347, "net_profit": 727238, "operational_expense": 1090444, "product_revenue": 635761, "quarter": 3, "rd_expense": 237796, "revenue": 3031242, "salaries_expense": 716416, "service_revenue": 2395481 }, { "depreciation": 127312, "expenses": 1987042, "income_tax": 277094, "marketing_expense": 384213, "net_income": 1033130, "net_profit": 756036, "operational_expense": 1309262, "product_revenue": 900106, "quarter": 4, "rd_expense": 345950, "revenue": 3020172, "salaries_expense": 694641, "service_revenue": 2120066 } ], "market_conditions": { "gdp_growth": [ 0.048406312016085945, 0.05627329261133002, 0.04244932622402641, 0.06012439327868892 ], "inflation_rate": [ 0.0020388020047990003, 0.0046961728921719546, 0.00044156169808716103, 0.008935811439017883 ], "interest_rate": [ 0.011083857161477792, 0.013141658032417163, 0.017243816850972177, 0.011684560598433303 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 81764, "billable_hours_per_employee": 116, "client_concentration": 0.36, "client_retention_rate": 0.73, "employee_utilization_rate": 0.64, "gross_billings": 4524593, "net_revenue": 3577213, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 3781 }, { "average_project_size": 140992, "billable_hours_per_employee": 159, "client_concentration": 0.34, "client_retention_rate": 0.67, "employee_utilization_rate": 0.71, "gross_billings": 4357893, "net_revenue": 3559835, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 3763 }, { "average_project_size": 181714, "billable_hours_per_employee": 127, "client_concentration": 0.38, "client_retention_rate": 0.66, "employee_utilization_rate": 0.73, "gross_billings": 4001690, "net_revenue": 3542543, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 3745 }, { "average_project_size": 138415, "billable_hours_per_employee": 160, "client_concentration": 0.36, "client_retention_rate": 0.67, "employee_utilization_rate": 0.7, "gross_billings": 4507071, "net_revenue": 3525334, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 3727 } ], "balance_sheet": [ { "assets": 3753352, "current_assets": 1323696, "current_liabilities": 1008231, "equity": 2680873, "fixed_assets": 2429656, "liabilities": 2125347, "long_term_liabilities": 1117116, "quarter": 1 }, { "assets": 3828512, "current_assets": 1651877, "current_liabilities": 948209, "equity": 2647214, "fixed_assets": 2176635, "liabilities": 2146303, "long_term_liabilities": 1198094, "quarter": 2 }, { "assets": 3905177, "current_assets": 1523318, "current_liabilities": 886881, "equity": 2762608, "fixed_assets": 2381859, "liabilities": 2167466, "long_term_liabilities": 1280585, "quarter": 3 }, { "assets": 3983377, "current_assets": 1530753, "current_liabilities": 1033333, "equity": 2892800, "fixed_assets": 2452624, "liabilities": 2188837, "long_term_liabilities": 1155504, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 2301, "financing_cash_flow": -26830, "investing_cash_flow": -195512, "net_cash_flow": 840004, "operating_cash_flow": 1252210, "quarter": 1 }, { "change_in_working_capital": -88491, "financing_cash_flow": -75562, "investing_cash_flow": -136053, "net_cash_flow": 685785, "operating_cash_flow": 1083321, "quarter": 2 }, { "change_in_working_capital": -1865, "financing_cash_flow": -118275, "investing_cash_flow": -482981, "net_cash_flow": 939094, "operating_cash_flow": 1173955, "quarter": 3 }, { "change_in_working_capital": -13699, "financing_cash_flow": 70472, "investing_cash_flow": -140129, "net_cash_flow": 1435366, "operating_cash_flow": 1293207, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9530715477791585, "current_ratio": 1.3128896056558468, "debt_to_equity_ratio": 0.792781679699113, "profit_margin": 0.2943263372910699, "quarter": 1, "return_on_assets": 0.2805140578341706, "return_on_equity": 0.39273326263497005 }, { "asset_turnover_ratio": 0.9298220823129195, "current_ratio": 1.742102215861693, "debt_to_equity_ratio": 0.8107780481668653, "profit_margin": 0.27108138439000684, "quarter": 2, "return_on_assets": 0.2520574573097851, "return_on_equity": 0.36453607452967535 }, { "asset_turnover_ratio": 0.9071401885241053, "current_ratio": 1.7176126222119992, "debt_to_equity_ratio": 0.7845724040471902, "profit_margin": 0.2893110965766682, "quarter": 3, "return_on_assets": 0.26244572269067445, "return_on_equity": 0.3709889350932163 }, { "asset_turnover_ratio": 0.8850113860676506, "current_ratio": 1.4813743488304352, "debt_to_equity_ratio": 0.7566499585176991, "profit_margin": 0.3115336022062023, "quarter": 4, "return_on_assets": 0.2757107850951592, "return_on_equity": 0.3796529314159292 } ], "income_statement": [ { "depreciation": 199342, "expenses": 2225075, "income_tax": 299270, "marketing_expense": 315232, "net_income": 1352138, "net_profit": 1052868, "operational_expense": 1472073, "product_revenue": 1031136, "quarter": 1, "rd_expense": 331995, "revenue": 3577213, "salaries_expense": 979919, "service_revenue": 2546077 }, { "depreciation": 118316, "expenses": 2199439, "income_tax": 395391, "marketing_expense": 240053, "net_income": 1360396, "net_profit": 965005, "operational_expense": 1189885, "product_revenue": 1174051, "quarter": 2, "rd_expense": 339925, "revenue": 3559835, "salaries_expense": 1022221, "service_revenue": 2385784 }, { "depreciation": 149058, "expenses": 2174099, "income_tax": 343547, "marketing_expense": 283504, "net_income": 1368444, "net_profit": 1024897, "operational_expense": 1127039, "product_revenue": 1351149, "quarter": 3, "rd_expense": 408377, "revenue": 3542543, "salaries_expense": 906866, "service_revenue": 2191394 }, { "depreciation": 194947, "expenses": 2149051, "income_tax": 278023, "marketing_expense": 320925, "net_income": 1376283, "net_profit": 1098260, "operational_expense": 1088162, "product_revenue": 1080779, "quarter": 4, "rd_expense": 383782, "revenue": 3525334, "salaries_expense": 742259, "service_revenue": 2444555 } ], "market_conditions": { "gdp_growth": [ 0.034652991777040426, 0.046708756320922, 0.0464891002894095, 0.03395348303686807 ], "inflation_rate": [ 0.007053984759248604, 0.005681775975076883, 0.0014094535663989024, 0.002201851830569361 ], "interest_rate": [ 0.017518022676849328, 0.01759476387961264, 0.017707988597599325, 0.01939023857918092 ], "year": 2012 }, "random_event": { "description": "Howard-Kline Partnership with Major Brand in 2012", "impact": -0.02, "type": "Partnership with Major Brand" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 154678, "billable_hours_per_employee": 149, "client_concentration": 0.23, "client_retention_rate": 0.89, "employee_utilization_rate": 0.7, "gross_billings": 1644454, "net_revenue": 1278564, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 1352 }, { "average_project_size": 141593, "billable_hours_per_employee": 152, "client_concentration": 0.15, "client_retention_rate": 0.66, "employee_utilization_rate": 0.74, "gross_billings": 1463667, "net_revenue": 1254310, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 1326 }, { "average_project_size": 115517, "billable_hours_per_employee": 154, "client_concentration": 0.36, "client_retention_rate": 0.72, "employee_utilization_rate": 0.71, "gross_billings": 1513530, "net_revenue": 1230517, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 1301 }, { "average_project_size": 136247, "billable_hours_per_employee": 143, "client_concentration": 0.28, "client_retention_rate": 0.68, "employee_utilization_rate": 0.77, "gross_billings": 1389044, "net_revenue": 1207175, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 1276 } ], "balance_sheet": [ { "assets": 1773260, "current_assets": 735503, "current_liabilities": 421114, "equity": 1260131, "fixed_assets": 1037757, "liabilities": 774210, "long_term_liabilities": 353096, "quarter": 1 }, { "assets": 1795399, "current_assets": 816270, "current_liabilities": 348578, "equity": 1268799, "fixed_assets": 979129, "liabilities": 786030, "long_term_liabilities": 437452, "quarter": 2 }, { "assets": 1817814, "current_assets": 625530, "current_liabilities": 349010, "equity": 1277478, "fixed_assets": 1192284, "liabilities": 798031, "long_term_liabilities": 449021, "quarter": 3 }, { "assets": 1840510, "current_assets": 903014, "current_liabilities": 453760, "equity": 1292721, "fixed_assets": 937496, "liabilities": 810215, "long_term_liabilities": 356455, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -7336, "financing_cash_flow": -147695, "investing_cash_flow": -112623, "net_cash_flow": -22903, "operating_cash_flow": 329134, "quarter": 1 }, { "change_in_working_capital": -35044, "financing_cash_flow": 193337, "investing_cash_flow": -122591, "net_cash_flow": -155175, "operating_cash_flow": 336959, "quarter": 2 }, { "change_in_working_capital": -51456, "financing_cash_flow": 93690, "investing_cash_flow": -340649, "net_cash_flow": 143778, "operating_cash_flow": 324601, "quarter": 3 }, { "change_in_working_capital": -13082, "financing_cash_flow": 87943, "investing_cash_flow": -319097, "net_cash_flow": 198044, "operating_cash_flow": 320966, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7210245536469553, "current_ratio": 1.746565063142047, "debt_to_equity_ratio": 0.6143885040523565, "profit_margin": 0.2041986165729678, "quarter": 1, "return_on_assets": 0.14723221636984987, "return_on_equity": 0.20718560213184184 }, { "asset_turnover_ratio": 0.6986246511221182, "current_ratio": 2.341714049653162, "debt_to_equity_ratio": 0.6195071086909747, "profit_margin": 0.2068308472387209, "quarter": 2, "return_on_assets": 0.1444971284934435, "return_on_equity": 0.20446895055875675 }, { "asset_turnover_ratio": 0.6769212911772051, "current_ratio": 1.792298214950861, "debt_to_equity_ratio": 0.6246925583062879, "profit_margin": 0.20942010553287765, "quarter": 3, "return_on_assets": 0.1417609282357821, "return_on_equity": 0.201721673484788 }, { "asset_turnover_ratio": 0.6558915735312495, "current_ratio": 1.990069640338505, "debt_to_equity_ratio": 0.6267516347301545, "profit_margin": 0.21738853107461636, "quarter": 4, "return_on_assets": 0.14258330571417704, "return_on_equity": 0.20300281344543797 } ], "income_statement": [ { "depreciation": 68053, "expenses": 917034, "income_tax": 100449, "marketing_expense": 154191, "net_income": 361530, "net_profit": 261081, "operational_expense": 492367, "product_revenue": 412407, "quarter": 1, "rd_expense": 98998, "revenue": 1278564, "salaries_expense": 275270, "service_revenue": 866157 }, { "depreciation": 77529, "expenses": 893241, "income_tax": 101639, "marketing_expense": 102949, "net_income": 361069, "net_profit": 259430, "operational_expense": 462058, "product_revenue": 419691, "quarter": 2, "rd_expense": 163207, "revenue": 1254310, "salaries_expense": 427957, "service_revenue": 834619 }, { "depreciation": 66906, "expenses": 870065, "income_tax": 102757, "marketing_expense": 151698, "net_income": 360452, "net_profit": 257695, "operational_expense": 539137, "product_revenue": 460319, "quarter": 3, "rd_expense": 105386, "revenue": 1230517, "salaries_expense": 411174, "service_revenue": 770198 }, { "depreciation": 58540, "expenses": 847491, "income_tax": 97258, "marketing_expense": 159388, "net_income": 359684, "net_profit": 262426, "operational_expense": 507553, "product_revenue": 392557, "quarter": 4, "rd_expense": 137400, "revenue": 1207175, "salaries_expense": 259170, "service_revenue": 814618 } ], "market_conditions": { "gdp_growth": [ 0.05189323772127978, 0.0643555911994025, 0.05931914729496368, 0.05614124259599117 ], "inflation_rate": [ 0.007826596632837829, 0.011010550864164768, 0.0028534829975537827, 0.002316408596657823 ], "interest_rate": [ 0.011266305431692842, 0.010105957898277819, 0.008351962512781091, 0.012133904437883498 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 110862, "billable_hours_per_employee": 158, "client_concentration": 0.34, "client_retention_rate": 0.62, "employee_utilization_rate": 0.8, "gross_billings": 3634161, "net_revenue": 2957824, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 3127 }, { "average_project_size": 59998, "billable_hours_per_employee": 107, "client_concentration": 0.31, "client_retention_rate": 0.84, "employee_utilization_rate": 0.7, "gross_billings": 3725244, "net_revenue": 2953571, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 3122 }, { "average_project_size": 166074, "billable_hours_per_employee": 96, "client_concentration": 0.33, "client_retention_rate": 0.89, "employee_utilization_rate": 0.67, "gross_billings": 3621607, "net_revenue": 2949325, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 3118 }, { "average_project_size": 50962, "billable_hours_per_employee": 146, "client_concentration": 0.1, "client_retention_rate": 0.89, "employee_utilization_rate": 0.62, "gross_billings": 3705602, "net_revenue": 2945085, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 3113 } ], "balance_sheet": [ { "assets": 4176769, "current_assets": 2056095, "current_liabilities": 1204774, "equity": 2501018, "fixed_assets": 2120674, "liabilities": 2210214, "long_term_liabilities": 1005440, "quarter": 1 }, { "assets": 4311637, "current_assets": 2111974, "current_liabilities": 1207923, "equity": 2592174, "fixed_assets": 2199663, "liabilities": 2233410, "long_term_liabilities": 1025487, "quarter": 2 }, { "assets": 4450860, "current_assets": 1949655, "current_liabilities": 1352455, "equity": 2727610, "fixed_assets": 2501205, "liabilities": 2256850, "long_term_liabilities": 904395, "quarter": 3 }, { "assets": 4594578, "current_assets": 1730373, "current_liabilities": 1328310, "equity": 2826520, "fixed_assets": 2864205, "liabilities": 2280536, "long_term_liabilities": 952226, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -96294, "financing_cash_flow": -113621, "investing_cash_flow": -226386, "net_cash_flow": 858022, "operating_cash_flow": 756154, "quarter": 1 }, { "change_in_working_capital": 69266, "financing_cash_flow": -94886, "investing_cash_flow": -257589, "net_cash_flow": 320317, "operating_cash_flow": 718652, "quarter": 2 }, { "change_in_working_capital": 8092, "financing_cash_flow": -186957, "investing_cash_flow": -348650, "net_cash_flow": 441079, "operating_cash_flow": 742296, "quarter": 3 }, { "change_in_working_capital": 21074, "financing_cash_flow": -80577, "investing_cash_flow": -202064, "net_cash_flow": 176047, "operating_cash_flow": 679357, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7081607816951333, "current_ratio": 1.7066229848917722, "debt_to_equity_ratio": 0.8837257468758721, "profit_margin": 0.18069465931711962, "quarter": 1, "return_on_assets": 0.1279608711901472, "return_on_equity": 0.21369818210024877 }, { "asset_turnover_ratio": 0.6850231130310831, "current_ratio": 1.7484342958946886, "debt_to_equity_ratio": 0.8615972538880492, "profit_margin": 0.17400868304841835, "quarter": 2, "return_on_assets": 0.1191999697562666, "return_on_equity": 0.1982687118997413 }, { "asset_turnover_ratio": 0.6626416018477328, "current_ratio": 1.441567371927347, "debt_to_equity_ratio": 0.827409343711161, "profit_margin": 0.18092275351139667, "quarter": 3, "return_on_assets": 0.11988694319749442, "return_on_equity": 0.19562914052962116 }, { "asset_turnover_ratio": 0.6409914033454215, "current_ratio": 1.3026876256295594, "debt_to_equity_ratio": 0.806835260320111, "profit_margin": 0.1740112764147724, "quarter": 4, "return_on_assets": 0.11153973226703301, "return_on_equity": 0.18131058687007345 } ], "income_statement": [ { "depreciation": 221691, "expenses": 2220087, "income_tax": 203274, "marketing_expense": 242153, "net_income": 737737, "net_profit": 534463, "operational_expense": 1434263, "product_revenue": 974024, "quarter": 1, "rd_expense": 436275, "revenue": 2957824, "salaries_expense": 1102249, "service_revenue": 1983800 }, { "depreciation": 204705, "expenses": 2232801, "income_tax": 206823, "marketing_expense": 306083, "net_income": 720770, "net_profit": 513947, "operational_expense": 1315380, "product_revenue": 952395, "quarter": 2, "rd_expense": 410077, "revenue": 2953571, "salaries_expense": 1085290, "service_revenue": 2001176 }, { "depreciation": 208696, "expenses": 2245589, "income_tax": 170136, "marketing_expense": 436807, "net_income": 703736, "net_profit": 533600, "operational_expense": 1485634, "product_revenue": 762173, "quarter": 3, "rd_expense": 400555, "revenue": 2949325, "salaries_expense": 802711, "service_revenue": 2187152 }, { "depreciation": 166879, "expenses": 2258450, "income_tax": 174157, "marketing_expense": 413404, "net_income": 686635, "net_profit": 512478, "operational_expense": 1142096, "product_revenue": 917774, "quarter": 4, "rd_expense": 291444, "revenue": 2945085, "salaries_expense": 944323, "service_revenue": 2027311 } ], "market_conditions": { "gdp_growth": [ 0.03493574950559284, 0.03618542702305883, 0.03392579048799599, 0.024546467963817112 ], "inflation_rate": [ 0.009473911134670202, 0.010318495558001961, 0.003946164715366413, 0.010188450369991645 ], "interest_rate": [ 0.016077657243524605, 0.013901888548225827, 0.015648814838395878, 0.018388727758457346 ], "year": 2014 }, "random_event": { "description": "Howard-Kline Award Nomination in 2014", "impact": 0.07, "type": "Award Nomination" }, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 163740, "billable_hours_per_employee": 128, "client_concentration": 0.1, "client_retention_rate": 0.7, "employee_utilization_rate": 0.64, "gross_billings": 2789607, "net_revenue": 2197135, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 2323 }, { "average_project_size": 52531, "billable_hours_per_employee": 138, "client_concentration": 0.35, "client_retention_rate": 0.79, "employee_utilization_rate": 0.69, "gross_billings": 2753869, "net_revenue": 2161710, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 2285 }, { "average_project_size": 184551, "billable_hours_per_employee": 111, "client_concentration": 0.12, "client_retention_rate": 0.74, "employee_utilization_rate": 0.76, "gross_billings": 2574668, "net_revenue": 2126857, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 2248 }, { "average_project_size": 172897, "billable_hours_per_employee": 89, "client_concentration": 0.18, "client_retention_rate": 0.73, "employee_utilization_rate": 0.74, "gross_billings": 2337545, "net_revenue": 2092566, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 2212 } ], "balance_sheet": [ { "assets": 2712651, "current_assets": 1166248, "current_liabilities": 647689, "equity": 1648940, "fixed_assets": 1546403, "liabilities": 1589497, "long_term_liabilities": 941808, "quarter": 1 }, { "assets": 2751877, "current_assets": 1320964, "current_liabilities": 920227, "equity": 1603369, "fixed_assets": 1430913, "liabilities": 1623923, "long_term_liabilities": 703696, "quarter": 2 }, { "assets": 2791671, "current_assets": 1119986, "current_liabilities": 875835, "equity": 1643552, "fixed_assets": 1671685, "liabilities": 1659094, "long_term_liabilities": 783259, "quarter": 3 }, { "assets": 2832040, "current_assets": 1312899, "current_liabilities": 965573, "equity": 1620709, "fixed_assets": 1519141, "liabilities": 1695028, "long_term_liabilities": 729455, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -31971, "financing_cash_flow": 73947, "investing_cash_flow": -449510, "net_cash_flow": 489030, "operating_cash_flow": 641180, "quarter": 1 }, { "change_in_working_capital": -65354, "financing_cash_flow": 102736, "investing_cash_flow": -255215, "net_cash_flow": 79893, "operating_cash_flow": 614993, "quarter": 2 }, { "change_in_working_capital": -40492, "financing_cash_flow": -58809, "investing_cash_flow": -445042, "net_cash_flow": 309300, "operating_cash_flow": 651031, "quarter": 3 }, { "change_in_working_capital": -84819, "financing_cash_flow": -24579, "investing_cash_flow": -162402, "net_cash_flow": 524774, "operating_cash_flow": 568120, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8099585976964969, "current_ratio": 1.8006296231679093, "debt_to_equity_ratio": 0.963950780501413, "profit_margin": 0.23930527709949548, "quarter": 1, "return_on_assets": 0.19382736666087896, "return_on_equity": 0.3188630271568402 }, { "asset_turnover_ratio": 0.7855401967457121, "current_ratio": 1.4354762466217574, "debt_to_equity_ratio": 1.0128192574510297, "profit_margin": 0.21992542940542442, "quarter": 2, "return_on_assets": 0.1727602650845223, "return_on_equity": 0.296510036055331 }, { "asset_turnover_ratio": 0.7618580412949807, "current_ratio": 1.2787636940747973, "debt_to_equity_ratio": 1.0094563482019432, "profit_margin": 0.24024887427786634, "quarter": 3, "return_on_assets": 0.1830355367806593, "return_on_equity": 0.31089676505519753 }, { "asset_turnover_ratio": 0.738889987429556, "current_ratio": 1.3597097267632794, "debt_to_equity_ratio": 1.0458558569120058, "profit_margin": 0.2311501763863123, "quarter": 4, "return_on_assets": 0.17079455092442197, "return_on_equity": 0.29844777810205286 } ], "income_statement": [ { "depreciation": 115394, "expenses": 1520812, "income_tax": 150537, "marketing_expense": 254919, "net_income": 676323, "net_profit": 525786, "operational_expense": 1055139, "product_revenue": 573237, "quarter": 1, "rd_expense": 196084, "revenue": 2197135, "salaries_expense": 642464, "service_revenue": 1623898 }, { "depreciation": 139578, "expenses": 1495352, "income_tax": 190943, "marketing_expense": 195456, "net_income": 666358, "net_profit": 475415, "operational_expense": 822571, "product_revenue": 710000, "quarter": 2, "rd_expense": 255053, "revenue": 2161710, "salaries_expense": 645183, "service_revenue": 1451710 }, { "depreciation": 140056, "expenses": 1470319, "income_tax": 145563, "marketing_expense": 180900, "net_income": 656538, "net_profit": 510975, "operational_expense": 793255, "product_revenue": 603800, "quarter": 3, "rd_expense": 265230, "revenue": 2126857, "salaries_expense": 565700, "service_revenue": 1523057 }, { "depreciation": 84423, "expenses": 1445704, "income_tax": 163165, "marketing_expense": 225042, "net_income": 646862, "net_profit": 483697, "operational_expense": 928303, "product_revenue": 719718, "quarter": 4, "rd_expense": 279071, "revenue": 2092566, "salaries_expense": 536553, "service_revenue": 1372848 } ], "market_conditions": { "gdp_growth": [ 0.06379092763811955, 0.04934419118251868, 0.06174960225474431, 0.060604378588049033 ], "inflation_rate": [ 0.010221849225652141, 0.00625335946797639, 0.006713862111868205, 0.0025534690012803934 ], "interest_rate": [ 0.014094984741752324, 0.02014706027227979, 0.022530968691466677, 0.023198811140517535 ], "year": 2015 }, "random_event": { "description": "Howard-Kline Data Privacy Regulation Impact in 2015", "impact": 0.05, "type": "Data Privacy Regulation Impact" }, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 172512, "billable_hours_per_employee": 114, "client_concentration": 0.16, "client_retention_rate": 0.65, "employee_utilization_rate": 0.67, "gross_billings": 795480, "net_revenue": 649887, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 687 }, { "average_project_size": 100337, "billable_hours_per_employee": 154, "client_concentration": 0.38, "client_retention_rate": 0.61, "employee_utilization_rate": 0.65, "gross_billings": 806201, "net_revenue": 641178, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 678 }, { "average_project_size": 141191, "billable_hours_per_employee": 114, "client_concentration": 0.21, "client_retention_rate": 0.84, "employee_utilization_rate": 0.67, "gross_billings": 785994, "net_revenue": 632587, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 669 }, { "average_project_size": 139868, "billable_hours_per_employee": 121, "client_concentration": 0.4, "client_retention_rate": 0.8, "employee_utilization_rate": 0.78, "gross_billings": 693057, "net_revenue": 624110, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 660 } ], "balance_sheet": [ { "assets": 723653, "current_assets": 260802, "current_liabilities": 182826, "equity": 517603, "fixed_assets": 462851, "liabilities": 372918, "long_term_liabilities": 190092, "quarter": 1 }, { "assets": 740280, "current_assets": 226450, "current_liabilities": 172892, "equity": 528584, "fixed_assets": 513830, "liabilities": 379100, "long_term_liabilities": 206208, "quarter": 2 }, { "assets": 757289, "current_assets": 363195, "current_liabilities": 201448, "equity": 539110, "fixed_assets": 394094, "liabilities": 385384, "long_term_liabilities": 183936, "quarter": 3 }, { "assets": 774689, "current_assets": 259569, "current_liabilities": 190784, "equity": 552550, "fixed_assets": 515120, "liabilities": 391773, "long_term_liabilities": 200989, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 70756, "financing_cash_flow": -135913, "investing_cash_flow": -362961, "net_cash_flow": -265379, "operating_cash_flow": 201209, "quarter": 1 }, { "change_in_working_capital": -55248, "financing_cash_flow": -138492, "investing_cash_flow": -220187, "net_cash_flow": -72951, "operating_cash_flow": 206489, "quarter": 2 }, { "change_in_working_capital": 95725, "financing_cash_flow": 191965, "investing_cash_flow": -416949, "net_cash_flow": -126695, "operating_cash_flow": 200262, "quarter": 3 }, { "change_in_working_capital": 89352, "financing_cash_flow": 82822, "investing_cash_flow": -149479, "net_cash_flow": -432792, "operating_cash_flow": 196572, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8980644037957419, "current_ratio": 1.4265038889435857, "debt_to_equity_ratio": 0.7204710946420326, "profit_margin": 0.2567646375446808, "quarter": 1, "return_on_assets": 0.23059118113239357, "return_on_equity": 0.32238607581486195 }, { "asset_turnover_ratio": 0.8661290322580645, "current_ratio": 1.3097772019526641, "debt_to_equity_ratio": 0.7171991585065004, "profit_margin": 0.2610881845602937, "quarter": 2, "return_on_assets": 0.22613605662722214, "return_on_equity": 0.31670273788082876 }, { "asset_turnover_ratio": 0.8353310295012868, "current_ratio": 1.8029218458361462, "debt_to_equity_ratio": 0.7148522564968188, "profit_margin": 0.2643193742520792, "quarter": 3, "return_on_assets": 0.22079417501112522, "return_on_equity": 0.31015006213945207 }, { "asset_turnover_ratio": 0.8056265159309091, "current_ratio": 1.3605386195907414, "debt_to_equity_ratio": 0.7090272373540856, "profit_margin": 0.27180144525804745, "quarter": 4, "return_on_assets": 0.2189704513682265, "return_on_equity": 0.30700208125961453 } ], "income_statement": [ { "depreciation": 34341, "expenses": 425048, "income_tax": 57971, "marketing_expense": 79003, "net_income": 224839, "net_profit": 166868, "operational_expense": 285347, "product_revenue": 143177, "quarter": 1, "rd_expense": 46641, "revenue": 649887, "salaries_expense": 154246, "service_revenue": 506710 }, { "depreciation": 39085, "expenses": 416840, "income_tax": 56934, "marketing_expense": 43570, "net_income": 224338, "net_profit": 167404, "operational_expense": 291523, "product_revenue": 222146, "quarter": 2, "rd_expense": 45287, "revenue": 641178, "salaries_expense": 147745, "service_revenue": 419032 }, { "depreciation": 33057, "expenses": 408790, "income_tax": 56592, "marketing_expense": 73330, "net_income": 223797, "net_profit": 167205, "operational_expense": 259324, "product_revenue": 207022, "quarter": 3, "rd_expense": 77365, "revenue": 632587, "salaries_expense": 148828, "service_revenue": 425565 }, { "depreciation": 26938, "expenses": 400896, "income_tax": 53580, "marketing_expense": 65921, "net_income": 223214, "net_profit": 169634, "operational_expense": 261757, "product_revenue": 247629, "quarter": 4, "rd_expense": 44879, "revenue": 624110, "salaries_expense": 123607, "service_revenue": 376481 } ], "market_conditions": { "gdp_growth": [ 0.048816359168346285, 0.05570643225951157, 0.052784872503759864, 0.0536047990745481 ], "inflation_rate": [ 0.008555590328550824, 0.002150171914896197, 0.003202887280431247, 0.0059767649624819985 ], "interest_rate": [ 0.014885092511499791, 0.01979369707845698, 0.016253254630061706, 0.015819519702442005 ], "year": 2016 }, "random_event": null, "year": 2016 }, { "advertising_kpis": [ { "average_project_size": 109954, "billable_hours_per_employee": 89, "client_concentration": 0.29, "client_retention_rate": 0.9, "employee_utilization_rate": 0.63, "gross_billings": 1117973, "net_revenue": 1003502, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 1061 }, { "average_project_size": 199568, "billable_hours_per_employee": 152, "client_concentration": 0.38, "client_retention_rate": 0.79, "employee_utilization_rate": 0.72, "gross_billings": 1172924, "net_revenue": 978898, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 1035 }, { "average_project_size": 82324, "billable_hours_per_employee": 148, "client_concentration": 0.26, "client_retention_rate": 0.76, "employee_utilization_rate": 0.71, "gross_billings": 1197588, "net_revenue": 954897, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 1009 }, { "average_project_size": 179879, "billable_hours_per_employee": 116, "client_concentration": 0.2, "client_retention_rate": 0.72, "employee_utilization_rate": 0.7, "gross_billings": 1204780, "net_revenue": 931485, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 985 } ], "balance_sheet": [ { "assets": 1474117, "current_assets": 483124, "current_liabilities": 302023, "equity": 924672, "fixed_assets": 990993, "liabilities": 708825, "long_term_liabilities": 406802, "quarter": 1 }, { "assets": 1513657, "current_assets": 741585, "current_liabilities": 354839, "equity": 957506, "fixed_assets": 772072, "liabilities": 715172, "long_term_liabilities": 360333, "quarter": 2 }, { "assets": 1554257, "current_assets": 716375, "current_liabilities": 302953, "equity": 983441, "fixed_assets": 837882, "liabilities": 721576, "long_term_liabilities": 418623, "quarter": 3 }, { "assets": 1595947, "current_assets": 552265, "current_liabilities": 427704, "equity": 1004697, "fixed_assets": 1043682, "liabilities": 728037, "long_term_liabilities": 300333, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 46360, "financing_cash_flow": 59519, "investing_cash_flow": -180730, "net_cash_flow": -111586, "operating_cash_flow": 225272, "quarter": 1 }, { "change_in_working_capital": -58442, "financing_cash_flow": -15177, "investing_cash_flow": -115136, "net_cash_flow": -218764, "operating_cash_flow": 218529, "quarter": 2 }, { "change_in_working_capital": -94954, "financing_cash_flow": 196621, "investing_cash_flow": -471504, "net_cash_flow": -190437, "operating_cash_flow": 204427, "quarter": 3 }, { "change_in_working_capital": -25774, "financing_cash_flow": 109699, "investing_cash_flow": -370452, "net_cash_flow": -195875, "operating_cash_flow": 193246, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6807478646538911, "current_ratio": 1.5996265185101797, "debt_to_equity_ratio": 0.7665691185631229, "profit_margin": 0.15882379905570693, "quarter": 1, "return_on_assets": 0.10811896206339117, "return_on_equity": 0.17236382198228128 }, { "asset_turnover_ratio": 0.6467105823842522, "current_ratio": 2.0899196537021014, "debt_to_equity_ratio": 0.7469112465091603, "profit_margin": 0.16244899877208863, "quarter": 2, "return_on_assets": 0.10505748660363609, "return_on_equity": 0.1660783326684115 }, { "asset_turnover_ratio": 0.6143752288070763, "current_ratio": 2.364640719847633, "debt_to_equity_ratio": 0.7337257649416691, "profit_margin": 0.15788090233815794, "quarter": 3, "return_on_assets": 0.09699811549827345, "return_on_equity": 0.15329846935403343 }, { "asset_turnover_ratio": 0.5836566001251922, "current_ratio": 1.291231786469147, "debt_to_equity_ratio": 0.7246333969345982, "profit_margin": 0.14684831210379126, "quarter": 4, "return_on_assets": 0.0857089865766219, "return_on_equity": 0.13614751512147444 } ], "income_statement": [ { "depreciation": 65892, "expenses": 794496, "income_tax": 49626, "marketing_expense": 136521, "net_income": 209006, "net_profit": 159380, "operational_expense": 472819, "product_revenue": 389068, "quarter": 1, "rd_expense": 156342, "revenue": 1003502, "salaries_expense": 321328, "service_revenue": 614434 }, { "depreciation": 59508, "expenses": 779319, "income_tax": 40558, "marketing_expense": 101424, "net_income": 199579, "net_profit": 159021, "operational_expense": 399992, "product_revenue": 326284, "quarter": 2, "rd_expense": 91693, "revenue": 978898, "salaries_expense": 296699, "service_revenue": 652614 }, { "depreciation": 53667, "expenses": 764432, "income_tax": 39705, "marketing_expense": 138658, "net_income": 190465, "net_profit": 150760, "operational_expense": 528241, "product_revenue": 259393, "quarter": 3, "rd_expense": 107168, "revenue": 954897, "salaries_expense": 347061, "service_revenue": 695504 }, { "depreciation": 56459, "expenses": 749829, "income_tax": 44869, "marketing_expense": 133806, "net_income": 181656, "net_profit": 136787, "operational_expense": 437296, "product_revenue": 201908, "quarter": 4, "rd_expense": 127344, "revenue": 931485, "salaries_expense": 276100, "service_revenue": 729577 } ], "market_conditions": { "gdp_growth": [ 0.03796103488802691, 0.034454455513566094, 0.03468993487964421, 0.03827587710652482 ], "inflation_rate": [ 0.0022062090445150962, 0.009033045293102174, 0.001786137849990572, 0.01122884586688301 ], "interest_rate": [ 0.016628259076953613, 0.01378371467429255, 0.014865418525798915, 0.014073976602636006 ], "year": 2017 }, "random_event": { "description": "Howard-Kline Award Nomination in 2017", "impact": -0.1, "type": "Award Nomination" }, "year": 2017 }, { "advertising_kpis": [ { "average_project_size": 191104, "billable_hours_per_employee": 113, "client_concentration": 0.17, "client_retention_rate": 0.83, "employee_utilization_rate": 0.67, "gross_billings": 2231592, "net_revenue": 1784792, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 1887 }, { "average_project_size": 116591, "billable_hours_per_employee": 80, "client_concentration": 0.19, "client_retention_rate": 0.61, "employee_utilization_rate": 0.62, "gross_billings": 2206954, "net_revenue": 1790181, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 1892 }, { "average_project_size": 195941, "billable_hours_per_employee": 125, "client_concentration": 0.16, "client_retention_rate": 0.89, "employee_utilization_rate": 0.64, "gross_billings": 2119828, "net_revenue": 1795586, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 1898 }, { "average_project_size": 80549, "billable_hours_per_employee": 111, "client_concentration": 0.32, "client_retention_rate": 0.89, "employee_utilization_rate": 0.69, "gross_billings": 2034886, "net_revenue": 1801008, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 1904 } ], "balance_sheet": [ { "assets": 1916390, "current_assets": 952600, "current_liabilities": 431063, "equity": 1315853, "fixed_assets": 963790, "liabilities": 968138, "long_term_liabilities": 537075, "quarter": 1 }, { "assets": 1964065, "current_assets": 927471, "current_liabilities": 579873, "equity": 1357640, "fixed_assets": 1036594, "liabilities": 984005, "long_term_liabilities": 404132, "quarter": 2 }, { "assets": 2012926, "current_assets": 916954, "current_liabilities": 531729, "equity": 1345209, "fixed_assets": 1095972, "liabilities": 1000133, "long_term_liabilities": 468404, "quarter": 3 }, { "assets": 2063003, "current_assets": 1021496, "current_liabilities": 582799, "equity": 1396427, "fixed_assets": 1041507, "liabilities": 1016525, "long_term_liabilities": 433726, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -30903, "financing_cash_flow": -173549, "investing_cash_flow": -137694, "net_cash_flow": 50647, "operating_cash_flow": 435427, "quarter": 1 }, { "change_in_working_capital": -92256, "financing_cash_flow": -49793, "investing_cash_flow": -180920, "net_cash_flow": 123905, "operating_cash_flow": 488382, "quarter": 2 }, { "change_in_working_capital": -52979, "financing_cash_flow": 42743, "investing_cash_flow": -183512, "net_cash_flow": -138193, "operating_cash_flow": 401744, "quarter": 3 }, { "change_in_working_capital": -28512, "financing_cash_flow": -115576, "investing_cash_flow": -305018, "net_cash_flow": -230386, "operating_cash_flow": 463433, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9313302615855854, "current_ratio": 2.209885793955872, "debt_to_equity_ratio": 0.7357493580209947, "profit_margin": 0.20596293573704946, "quarter": 1, "return_on_assets": 0.1918195148169214, "return_on_equity": 0.2793632723412114 }, { "asset_turnover_ratio": 0.9114672885062358, "current_ratio": 1.5994381528369144, "debt_to_equity_ratio": 0.724790813470434, "profit_margin": 0.21091722010232486, "quarter": 2, "return_on_assets": 0.19224414670593895, "return_on_equity": 0.27811496420258686 }, { "asset_turnover_ratio": 0.8920278241723739, "current_ratio": 1.7244761899388599, "debt_to_equity_ratio": 0.7434777792893149, "profit_margin": 0.185129534313589, "quarter": 3, "return_on_assets": 0.16514069568379564, "return_on_equity": 0.24711104371142328 }, { "asset_turnover_ratio": 0.8730030930638492, "current_ratio": 1.7527415112242815, "debt_to_equity_ratio": 0.7279471107333215, "profit_margin": 0.19430729902365787, "quarter": 4, "return_on_assets": 0.16963087305253555, "return_on_equity": 0.25060314645878373 } ], "income_statement": [ { "depreciation": 67826, "expenses": 1309885, "income_tax": 107306, "marketing_expense": 218013, "net_income": 474907, "net_profit": 367601, "operational_expense": 741444, "product_revenue": 384387, "quarter": 1, "rd_expense": 145775, "revenue": 1784792, "salaries_expense": 431589, "service_revenue": 1400405 }, { "depreciation": 110802, "expenses": 1315493, "income_tax": 97108, "marketing_expense": 179242, "net_income": 474688, "net_profit": 377580, "operational_expense": 845089, "product_revenue": 585274, "quarter": 2, "rd_expense": 182898, "revenue": 1790181, "salaries_expense": 620297, "service_revenue": 1204907 }, { "depreciation": 69328, "expenses": 1321125, "income_tax": 142045, "marketing_expense": 183458, "net_income": 474461, "net_profit": 332416, "operational_expense": 826335, "product_revenue": 432676, "quarter": 3, "rd_expense": 212156, "revenue": 1795586, "salaries_expense": 410465, "service_revenue": 1362910 }, { "depreciation": 113484, "expenses": 1326782, "income_tax": 124277, "marketing_expense": 231383, "net_income": 474226, "net_profit": 349949, "operational_expense": 744635, "product_revenue": 387747, "quarter": 4, "rd_expense": 248136, "revenue": 1801008, "salaries_expense": 541745, "service_revenue": 1413261 } ], "market_conditions": { "gdp_growth": [ 0.055986020781347845, 0.04407364371866327, 0.05095168320633974, 0.04397456743877856 ], "inflation_rate": [ 0.011678016100603927, 0.010029567526965821, 0.011618566044027164, 0.010886142459298993 ], "interest_rate": [ 0.01403468546139538, 0.01017322162675005, 0.009203259672086735, 0.01639718078258943 ], "year": 2018 }, "random_event": null, "year": 2018 }, { "advertising_kpis": [ { "average_project_size": 194313, "billable_hours_per_employee": 97, "client_concentration": 0.28, "client_retention_rate": 0.86, "employee_utilization_rate": 0.73, "gross_billings": 3493127, "net_revenue": 2687615, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 2841 }, { "average_project_size": 165373, "billable_hours_per_employee": 106, "client_concentration": 0.24, "client_retention_rate": 0.62, "employee_utilization_rate": 0.73, "gross_billings": 3005118, "net_revenue": 2695076, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 2849 }, { "average_project_size": 107868, "billable_hours_per_employee": 102, "client_concentration": 0.17, "client_retention_rate": 0.63, "employee_utilization_rate": 0.69, "gross_billings": 3000591, "net_revenue": 2702558, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 2857 }, { "average_project_size": 121919, "billable_hours_per_employee": 143, "client_concentration": 0.38, "client_retention_rate": 0.81, "employee_utilization_rate": 0.77, "gross_billings": 3426533, "net_revenue": 2710062, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 2865 } ], "balance_sheet": [ { "assets": 2830970, "current_assets": 1212849, "current_liabilities": 662339, "equity": 2232787, "fixed_assets": 1618121, "liabilities": 1305629, "long_term_liabilities": 643290, "quarter": 1 }, { "assets": 2900530, "current_assets": 1324640, "current_liabilities": 765638, "equity": 2302507, "fixed_assets": 1575890, "liabilities": 1322098, "long_term_liabilities": 556460, "quarter": 2 }, { "assets": 2971799, "current_assets": 1174331, "current_liabilities": 769366, "equity": 2284914, "fixed_assets": 1797468, "liabilities": 1338774, "long_term_liabilities": 569408, "quarter": 3 }, { "assets": 3044818, "current_assets": 1298619, "current_liabilities": 603443, "equity": 2362027, "fixed_assets": 1746199, "liabilities": 1355661, "long_term_liabilities": 752218, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -70559, "financing_cash_flow": -22690, "investing_cash_flow": -462593, "net_cash_flow": 236012, "operating_cash_flow": 820763, "quarter": 1 }, { "change_in_working_capital": -29367, "financing_cash_flow": 165743, "investing_cash_flow": -256066, "net_cash_flow": 777381, "operating_cash_flow": 872976, "quarter": 2 }, { "change_in_working_capital": -2658, "financing_cash_flow": -52873, "investing_cash_flow": -493357, "net_cash_flow": 431974, "operating_cash_flow": 797696, "quarter": 3 }, { "change_in_working_capital": 1298, "financing_cash_flow": -42432, "investing_cash_flow": -499057, "net_cash_flow": 472642, "operating_cash_flow": 796442, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9493618794971335, "current_ratio": 1.8311604782445243, "debt_to_equity_ratio": 0.5847530463049095, "profit_margin": 0.26322445737205663, "quarter": 1, "return_on_assets": 0.24989526558034877, "return_on_equity": 0.31684437431783685 }, { "asset_turnover_ratio": 0.9291667384926203, "current_ratio": 1.7301126642094566, "debt_to_equity_ratio": 0.5741993401105838, "profit_margin": 0.2686658929098845, "quarter": 2, "return_on_assets": 0.24963541145928503, "return_on_equity": 0.3144724424290567 }, { "asset_turnover_ratio": 0.9094013424191878, "current_ratio": 1.5263619655664533, "debt_to_equity_ratio": 0.5859187698092795, "profit_margin": 0.24121184448215358, "quarter": 3, "return_on_assets": 0.21935837517947882, "return_on_equity": 0.28530132862768576 }, { "asset_turnover_ratio": 0.890057139704245, "current_ratio": 2.152016014768586, "debt_to_equity_ratio": 0.5739396713077369, "profit_margin": 0.2482858325750481, "quarter": 4, "return_on_assets": 0.22098857797083438, "return_on_equity": 0.28486973264911875 } ], "income_statement": [ { "depreciation": 113317, "expenses": 1779350, "income_tax": 200819, "marketing_expense": 186833, "net_income": 908265, "net_profit": 707446, "operational_expense": 928654, "product_revenue": 884025, "quarter": 1, "rd_expense": 196676, "revenue": 2687615, "salaries_expense": 651581, "service_revenue": 1803590 }, { "depreciation": 148901, "expenses": 1781285, "income_tax": 189716, "marketing_expense": 323623, "net_income": 913791, "net_profit": 724075, "operational_expense": 1070634, "product_revenue": 580249, "quarter": 2, "rd_expense": 286163, "revenue": 2695076, "salaries_expense": 690630, "service_revenue": 2114827 }, { "depreciation": 145807, "expenses": 1783222, "income_tax": 267447, "marketing_expense": 179323, "net_income": 919336, "net_profit": 651889, "operational_expense": 942786, "product_revenue": 715037, "quarter": 3, "rd_expense": 337059, "revenue": 2702558, "salaries_expense": 583075, "service_revenue": 1987521 }, { "depreciation": 123572, "expenses": 1785161, "income_tax": 252031, "marketing_expense": 297124, "net_income": 924901, "net_profit": 672870, "operational_expense": 1037625, "product_revenue": 646195, "quarter": 4, "rd_expense": 252120, "revenue": 2710062, "salaries_expense": 662836, "service_revenue": 2063867 } ], "market_conditions": { "gdp_growth": [ 0.05239033487083531, 0.039047814246629634, 0.037508012084525436, 0.03893498011582699 ], "inflation_rate": [ 0.007343714886744682, 0.010258212770538186, 0.009299617596298885, 0.011687974629461289 ], "interest_rate": [ 0.018726001652072402, 0.02227998131823427, 0.014223800029167746, 0.0206716227408935 ], "year": 2019 }, "random_event": null, "year": 2019 } ]

{ "advertising_type": "Branding Services", "financial_health": "Poor", "founding_year": 2010, "industry": "Advertising", "location": "Johnsonton", "name": "Howard-Kline", "num_employees": 946, "region": "Asia-Pacific", "revenue_size": "Small", "website": "www.howard-kline.com" }

[{"advertising_kpis":[{"average_project_size":145168,"billable_hours_per_employee":133,"client_conce(...TRUNCATED)

{"advertising_type":"Digital Marketing","financial_health":"Distressed","founding_year":2001,"indust(...TRUNCATED)

[{"advertising_kpis":[{"average_project_size":119810,"billable_hours_per_employee":158,"client_conce(...TRUNCATED)

{"advertising_type":"Digital Marketing","financial_health":"Good","founding_year":1991,"industry":"A(...TRUNCATED)

[{"advertising_kpis":[{"average_project_size":79259,"billable_hours_per_employee":113,"client_concen(...TRUNCATED)

{"advertising_type":"Social Media Campaigns","financial_health":"Poor","founding_year":1994,"industr(...TRUNCATED)

[{"advertising_kpis":[{"average_project_size":178227,"billable_hours_per_employee":143,"client_conce(...TRUNCATED)

{"advertising_type":"Digital Marketing","financial_health":"Good","founding_year":2001,"industry":"A(...TRUNCATED)

[{"advertising_kpis":[{"average_project_size":59466,"billable_hours_per_employee":145,"client_concen(...TRUNCATED)

{"advertising_type":"Social Media Campaigns","financial_health":"Average","founding_year":2006,"indu(...TRUNCATED)

[{"advertising_kpis":[{"average_project_size":53196,"billable_hours_per_employee":101,"client_concen(...TRUNCATED)

{"advertising_type":"Event Marketing","financial_health":"Excellent","founding_year":1998,"industry"(...TRUNCATED)