{
  "docId": "019de070-6e54-755b-9583-3c87d92aa8a3",
  "docSlug": "79f1018f6d46900ff3a9bada611d4096",
  "documentTitle": "Embracer Group | Mergers and Acquisitions Presentation Deck | 31 slides",
  "authorId": "embracer-group",
  "authorName": "Embracer Group",
  "documentKindSlug": "conference-presentation",
  "documentKindLabel": "Conference presentation",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2020-11-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.7777778,
  "pageNumber": 4,
  "pageCount": 31,
  "prevPage": 3,
  "nextPage": 5,
  "slideType": "valuation_table",
  "function": "present_solution",
  "density": "dense",
  "nDataPoints": 6,
  "notes": "The slide outlines a $31m purchase price with a $74m earnout potential based on EBIT targets.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de070-6e54-755b-9583-3c87d92aa8a3/4",
  "deckHref": "/decks/019de070-6e54-755b-9583-3c87d92aa8a3",
  "deckJsonHref": "/decks/019de070-6e54-755b-9583-3c87d92aa8a3.json",
  "deckAnchorHref": "/decks/019de070-6e54-755b-9583-3c87d92aa8a3#slide-4",
  "components": [
    {
      "bbox": {
        "h": 0.08,
        "w": 0.654,
        "x": 0.173,
        "y": 0.85
      },
      "kind": "callout",
      "text": "A Thinking Ape remains independent in the DECA operating group with continued focus on F2P games",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "44a4482a-9df1-43e4-8281-7a55ccea8a3a",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.18,
        "w": 0.608,
        "x": 0.196,
        "y": 0.22
      },
      "kind": "paragraph",
      "text": "$31m with a corresponding Enterprise Value of $28m on a cash and debt free basis. Paid with $20m in cash and $11m in shares. Acquired from founders: Kenshi Arasaki (CEO), Wilkins Chung (non-active), Eric Diep (non-active) and financial investors",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "2789a15e-d58d-4b7a-b389-507247be4c66",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.58,
        "x": 0.21,
        "y": 0.59
      },
      "kind": "paragraph",
      "text": "Up to $74m in additional consideration paid in cash and shares over ten years, mainly conditioned on cumulative EBIT targets with thresholds in years 3, 5 and 10. Maximum earnout achieved by reaching cumulative EBIT in year 10 of $200m or more",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "ed12f706-16d6-4973-b807-4950e1cac608",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.25,
        "x": 0.038,
        "y": 0.045
      },
      "kind": "title",
      "text": "Deal terms",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "07a5aada-2995-49ab-99f6-b671d42c1cea",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.288,
        "x": 0.356,
        "y": 0.52
      },
      "kind": "title",
      "text": "TEN YEAR ALIGNMENT",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "7f553090-2e5e-4218-8fc5-11de380847ba",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.227,
        "x": 0.386,
        "y": 0.155
      },
      "kind": "title",
      "text": "PURCHASE PRICE",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "bea9d331-e8fa-4610-9e74-a0fa3e33d7cd",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 5,
      "from": 1,
      "beatId": "a2ae4a12-571d-4af2-862a-d3912b31e143",
      "arcName": "The Sequoia Pitch",
      "arcSlug": "sequoia-pitch",
      "beatName": "Problem",
      "beatSlug": "sequoia-pitch-problem",
      "evidence": "The presentation deck starts by introducing Embracer Group and its M&A strategy.",
      "position": 0,
      "confidence": 0.8,
      "parentBeatName": "Complication",
      "parentBeatSlug": "complication"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}