{
  "docId": "019de070-798e-74ce-93b7-6dd33fb7c336",
  "docSlug": "3bbbc4a8a5a8642cb2a048b01779f38a",
  "documentTitle": "Telos | IPO Presentation Deck | 31 slides",
  "authorId": "telos",
  "authorName": "Telos",
  "documentKindSlug": "pitchdeck",
  "documentKindLabel": "Pitch deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2020-11-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.7777778,
  "pageNumber": 22,
  "pageCount": 31,
  "prevPage": 21,
  "nextPage": 23,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "balanced",
  "nDataPoints": 16,
  "notes": "The table details the transition from current debt/equity to a pro forma state, likely following a financing event.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de070-798e-74ce-93b7-6dd33fb7c336/22",
  "deckHref": "/decks/019de070-798e-74ce-93b7-6dd33fb7c336",
  "deckJsonHref": "/decks/019de070-798e-74ce-93b7-6dd33fb7c336.json",
  "deckAnchorHref": "/decks/019de070-798e-74ce-93b7-6dd33fb7c336#slide-22",
  "components": [
    {
      "bbox": {
        "h": 0.08,
        "w": 0.47,
        "x": 0.13,
        "y": 0.89
      },
      "kind": "source-note",
      "text": "Note: Value of common stock reflects market value based on $17.00 per share price, excluding over-allotment option. 1) Debt balances shown as of 10/31/20E. 2) Debt balances shown as of 10/31/20E. 3) Preferred balance shown as of 11/19/20E and includes estimated accrued preferred dividends. 4) Reflects fully diluted shares outstanding.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "703569c6-3c57-42a3-9d55-ad627961a7d8",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.56,
        "w": 0.516,
        "x": 0.242,
        "y": 0.228
      },
      "kind": "table",
      "text": "Cash, Senior Term Loan, Subordinated Debt, Finance Lease Obligations, Total Debt, Preferred Stock, Common Stock, Enterprise Value",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "5ce1c41d-22f0-43d4-8fd3-376c39518c44",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.035,
        "w": 0.262,
        "x": 0.106,
        "y": 0.065
      },
      "kind": "title",
      "text": "Pro Forma Capitalization",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "4c0437f9-f715-4016-9ecd-380d393f155e",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}