{
  "docId": "019de070-4831-776f-a9b9-b72e16a97eac",
  "docSlug": "83e38146712aacde95b7fbdfb38079ec",
  "documentTitle": "Embracer Group | Mergers and Acquisitions Presentation Deck | 15 slides",
  "authorId": "embracer-group",
  "authorName": "Embracer Group",
  "documentKindSlug": "conference-presentation",
  "documentKindLabel": "Conference presentation",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2020-09-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.443609,
  "pageNumber": 3,
  "pageCount": 15,
  "prevPage": 2,
  "nextPage": 4,
  "slideType": "valuation_table",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 24,
  "notes": "The slide details a complex earnout structure tied to EBIT performance over a multi-year period.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de070-4831-776f-a9b9-b72e16a97eac/3",
  "deckHref": "/decks/019de070-4831-776f-a9b9-b72e16a97eac",
  "deckJsonHref": "/decks/019de070-4831-776f-a9b9-b72e16a97eac.json",
  "deckAnchorHref": "/decks/019de070-4831-776f-a9b9-b72e16a97eac#slide-3",
  "components": [
    {
      "bbox": {
        "h": 0.45,
        "w": 0.45,
        "x": 0.04,
        "y": 0.26
      },
      "kind": "list",
      "text": "100% of the shares acquired. Upfront Consideration: €50M (€40M cash and €10M shares), implying an “upfront EV” of €45M. Earnout package: A mix of operational and financial targets spanning up to 10 years, capped at €65M.",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "ac6cae9c-e7ef-4d81-965f-ac2daa648f1d",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.2,
        "w": 0.44,
        "x": 0.52,
        "y": 0.26
      },
      "kind": "table",
      "text": "Key financials (estimates) table showing Net sales and Operational EBIT for Jan 2020–Dec 2020, Apr 2021–Mar 2022, and Beyond Mar 2022.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "389b16c5-9444-41b2-bb31-f84ddefd8efe",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.2,
        "w": 0.45,
        "x": 0.04,
        "y": 0.73
      },
      "kind": "table",
      "text": "EBIT (1 Jul 2020–31 Mar 2026) earnout schedule showing Cash, Shares, and Total payouts for EBIT thresholds.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "48f17a2e-de75-4a89-a8e2-25a009fefcfe",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.5,
        "x": 0.04,
        "y": 0.04
      },
      "kind": "title",
      "text": "KOCH MEDIA ACQUIRES VERTIGO GAMES",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "c48f7195-32f7-4799-8930-f78ca50d2b4b",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Valuation: DCF",
      "slug": "dcf",
      "agent": "architect",
      "layer": "slide",
      "matchId": "1386c704-de35-4b20-8c08-f2bb55c33997",
      "evidence": "EBIT (1 Jul 2020–31 Mar 2026) earnout schedule",
      "confidence": 0.7
    }
  ],
  "frameworks": [],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}