{
  "docId": "019dd923-622c-750b-8b97-947b05921888",
  "docSlug": "a7cd2c3a1257",
  "documentTitle": "CPI Property Group (CPIPGR)",
  "authorId": "51_Muddy_Waters",
  "authorName": "Muddy Waters Research",
  "documentKindSlug": "research-note",
  "documentKindLabel": "Research note",
  "sourceTypeSlug": "short_seller",
  "sourceTypeLabel": "Short seller",
  "presentationDate": "2024-06-03 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.7777778,
  "pageNumber": 11,
  "pageCount": 18,
  "prevPage": 10,
  "nextPage": 12,
  "slideType": "valuation_table",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 250,
  "notes": "Includes detailed property-level breakdown of 18 units with purchase price, developer, and payment status.",
  "elementsJson": [
    "headline_text",
    "paragraph",
    "data_table",
    "footnote"
  ],
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019dd923-622c-750b-8b97-947b05921888/11",
  "deckHref": "/decks/019dd923-622c-750b-8b97-947b05921888",
  "deckJsonHref": "/decks/019dd923-622c-750b-8b97-947b05921888.json",
  "deckAnchorHref": "/decks/019dd923-622c-750b-8b97-947b05921888#slide-11",
  "components": [
    {
      "bbox": null,
      "kind": "callout",
      "text": "It appears that CPI PG’s debt for equity swap enabled Vitek to pocket approximately ~€118 million in cash. Meanwhile CPI PG apparently assumed over €220 million of Vitek’s liabilities.",
      "attrs": null,
      "subkind": null,
      "toolName": "Visual emphasis",
      "toolSlug": "visual-emphasis",
      "confidence": null,
      "componentId": "019dd953-25b1-715b-8bd5-eb0943e55769",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": null,
      "kind": "metric",
      "text": "Estimated cash invested: €118 million",
      "attrs": null,
      "subkind": "primary",
      "toolName": "Quantification",
      "toolSlug": "quantification",
      "confidence": null,
      "componentId": "019dd953-25b1-715b-8bd5-edcf9b892ed6",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.35,
        "x": 0.03,
        "y": 0.18
      },
      "kind": "paragraph",
      "text": "We estimate that Vitek’s cash investment in the 18 apartments’ progress payments, the 2 land parcels cost with their estimated construction costs at the time at year end, and the 4% property transaction tax, likely amounts to only approximately ~€154 million.",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "7dc25c06-736d-4cff-afe7-3f1a0011392a",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.95,
        "x": 0.03,
        "y": 0.88
      },
      "kind": "source-note",
      "text": "1 dxbinteract.com\n2 €273m (debt offset) - €10.3m (2 land parcels at €3.7m and €5.2m + 4% tax + est. ~€250-500k ea. for construction costs at time of transfer) - €144.2m = €118.5m. The additional construction costs push the assumed liabilities up to over €220m.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "82e3052d-cab0-457b-9d84-4147728e4471",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.75,
        "w": 0.58,
        "x": 0.39,
        "y": 0.18
      },
      "kind": "table",
      "text": "Estimated Cash Invested in Rising Falcon's Portfolio of 18 Apartments: €144m",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "f1114458-fb1e-4d27-90c8-66d43e210157",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.12,
        "w": 0.75,
        "x": 0.03,
        "y": 0.03
      },
      "kind": "title",
      "text": "Vitek’s Cash Investment in the 20 Properties Was Likely Only ~€154m, Leaving Approximately ~€118 million in Cream",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "3c5be8b8-ce8a-4b7a-ad52-f6a2589bca94",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [],
  "arcBeats": [],
  "loops": [
    {
      "to": 18,
      "from": 5,
      "name": "Iceberg",
      "slug": "10-iceberg",
      "bestFor": "Consulting, complex problem solving, organizational change",
      "matchId": "38e5d867-99b9-422b-8158-d17362e57c43",
      "evidence": "The document presents various pieces of evidence to support its claims",
      "position": 1,
      "objective": "To expose the underlying issues with CPI PG's acquisition",
      "structure": "The Symptom (Visible) -> The System (Hidden) -> The Root Cause",
      "confidence": 0.7,
      "description": "Reveal that the visible problem is merely a symptom of a deeper root cause"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}