{
  "docId": "019de070-b27f-71a7-aa2f-61b85c486ac6",
  "docSlug": "0075ac1b216a88c3e598544a23fd9d60",
  "documentTitle": "Embracer Group | Mergers and Acquisitions Presentation Deck | 19 slides",
  "authorId": "embracer-group",
  "authorName": "Embracer Group",
  "documentKindSlug": "conference-presentation",
  "documentKindLabel": "Conference presentation",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2021-02-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.7777778,
  "pageNumber": 16,
  "pageCount": 19,
  "prevPage": 15,
  "nextPage": 17,
  "slideType": "valuation_reveal",
  "function": "show_valuation_bridge",
  "density": "overcrowded",
  "nDataPoints": 8,
  "notes": "Includes footnotes regarding share pricing and earnout conditions.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de070-b27f-71a7-aa2f-61b85c486ac6/16",
  "deckHref": "/decks/019de070-b27f-71a7-aa2f-61b85c486ac6",
  "deckJsonHref": "/decks/019de070-b27f-71a7-aa2f-61b85c486ac6.json",
  "deckAnchorHref": "/decks/019de070-b27f-71a7-aa2f-61b85c486ac6#slide-16",
  "components": [
    {
      "bbox": {
        "h": 0.3,
        "w": 0.43,
        "x": 0.52,
        "y": 0.12
      },
      "kind": "chart",
      "text": "Financials: Revenue and Adjusted Operational EBIT for 2019 and YTD Sep 2020.",
      "attrs": null,
      "subkind": "bar-grouped",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "fbeb79f8-feec-4a10-8f0d-315e849968e3",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.43,
        "x": 0.52,
        "y": 0.48
      },
      "kind": "diagram",
      "text": "Post Deal Corporate Structure: Gearbox as 7th Operative Group under Embracer Group.",
      "attrs": null,
      "subkind": "org-chart",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "ad056181-7874-47d0-8869-e8399b2c5619",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.2,
        "w": 0.45,
        "x": 0.05,
        "y": 0.12
      },
      "kind": "paragraph",
      "text": "UPFRONT CONSIDERATION: $363m with a corresponding Enterprise Value of $363m on a cash and debt free basis. Paid with $175m in shares and $188m in cash.",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "41510534-29bb-4282-9c42-076015a91a13",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.3,
        "w": 0.45,
        "x": 0.05,
        "y": 0.4
      },
      "kind": "paragraph",
      "text": "UP TO SIX YEARS EARNOUT: Up to $300m million over 6 years conditioned on operational targets and up to $715m over six years conditioned on financial targets. Paid with c.$360m in shares and c.$655m in cash. Randy Pitchford (CEO) and management is retained and incentivized.",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "4b9ec436-9de5-4065-a295-b1a7153c1a7c",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.9,
        "x": 0.05,
        "y": 0.9
      },
      "kind": "source-note",
      "text": "1) The closing consideration shares represent newly issued EMBRAC B shares priced at SEK 197.57... 2) The financial earnout is payable... 3) The earnout consideration shares will be issued...",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "164905e1-3797-4d60-9a18-f6d17f915e88",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.9,
        "x": 0.05,
        "y": 0.03
      },
      "kind": "title",
      "text": "The Transaction – maximum consideration of $1378m",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e12e471c-0cc5-4324-9cc0-b44598d15feb",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Waterfall chart",
      "slug": "waterfall-chart",
      "agent": null,
      "layer": "slide",
      "matchId": "1d7b61cd-8f90-430f-990c-a85f9300473f",
      "evidence": "The slide presents a detailed financial earnout structure with multiple components.",
      "confidence": 0.8
    }
  ],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 16,
      "from": 16,
      "beatId": "d06e318f-486c-4270-8295-6c803a98b97e",
      "arcName": "The Sequoia Pitch",
      "arcSlug": "sequoia-pitch",
      "beatName": "The Ask",
      "beatSlug": "sequoia-pitch-the-ask",
      "evidence": "Slide 16 reveals the transaction details, including the maximum consideration of $1378m.",
      "position": 4,
      "confidence": 0.8,
      "parentBeatName": "Resolution",
      "parentBeatSlug": "resolution"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}