{
  "docId": "019dd923-622c-750b-8b97-a1171d7d86a0",
  "docSlug": "71e665b79a9a",
  "documentTitle": "e.l.f. Beauty, Inc. (ELF)",
  "authorId": "51_Muddy_Waters",
  "authorName": "Muddy Waters Research",
  "documentKindSlug": "research-note",
  "documentKindLabel": "Research note",
  "sourceTypeSlug": "short_seller",
  "sourceTypeLabel": "Short seller",
  "presentationDate": "2024-11-20 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.7777778,
  "pageNumber": 38,
  "pageCount": 48,
  "prevPage": 37,
  "nextPage": 39,
  "slideType": "appendix_methodology",
  "function": "quantify_opportunity",
  "density": "sparse",
  "nDataPoints": 24,
  "notes": "The methodology assumes international inventory is proportional to international revenue and that gross margins are consistent across regions.",
  "elementsJson": [
    "headline_text",
    "bullet_list",
    "data_table"
  ],
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019dd923-622c-750b-8b97-a1171d7d86a0/38",
  "deckHref": "/decks/019dd923-622c-750b-8b97-a1171d7d86a0",
  "deckJsonHref": "/decks/019dd923-622c-750b-8b97-a1171d7d86a0.json",
  "deckAnchorHref": "/decks/019dd923-622c-750b-8b97-a1171d7d86a0#slide-38",
  "components": [
    {
      "bbox": {
        "h": 0.2,
        "w": 0.94,
        "x": 0.03,
        "y": 0.2
      },
      "kind": "list",
      "text": "We assume that international inventory is proportional at the end of each period to the percentage of international revenue during the period.\nWe assume that the gross margin on international sales is the same as in the U.S.",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "694ed6f8-e172-4b2f-a0d7-0435f5b6e60a",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": null,
      "kind": "metric",
      "text": "Estimated Total U.S. & In-Transit Inventory: 187.7",
      "attrs": null,
      "subkind": "primary",
      "toolName": "Quantification",
      "toolSlug": "quantification",
      "confidence": null,
      "componentId": "019dd953-0f1b-7682-849d-f62ebe14f3bd",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.86,
        "x": 0.07,
        "y": 0.54
      },
      "kind": "table",
      "text": "Reported Inventory, International % of Sales, Estimated International Inventory, Estimated Total U.S. & In-Transit Inventory across Q1 FY24 to Q2 FY25",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "242d367b-90c8-455a-9d87-24268f2304da",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.5,
        "x": 0.03,
        "y": 0.06
      },
      "kind": "title",
      "text": "Step 1: Estimating Total U.S. & In-Transit Inventory",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "699a0832-9d47-42b7-aa54-f50145cabab4",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "db66d18d-c910-4ec6-80fc-22a109e1e394",
      "evidence": "Reported Inventory, International % of Sales, Estimated International Inventory, Estimated Total U.S. & In-Transit Inventory across Q1 FY24 to Q2 FY25",
      "confidence": 0.9
    }
  ],
  "frameworks": [
    {
      "name": "analytical-method",
      "slug": null,
      "matchId": "812a8a20-fdc6-4ec1-8183-791afae5825d",
      "evidence": "The slide explicitly details the assumptions and calculation steps used to derive a specific financial metric.",
      "confidence": 0.9
    }
  ],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}