{
  "docId": "019de070-b486-74f9-8f01-576a96d344dd",
  "docSlug": "bd4c215909d2a40284c63f23c0fa5e52",
  "documentTitle": "Embracer Group | Mergers and Acquisitions Presentation Deck | 11 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": 10,
  "pageCount": 11,
  "prevPage": 9,
  "nextPage": 11,
  "slideType": "valuation_table",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 8,
  "notes": "Includes details on upfront price, earn-out conditions, and organizational hierarchy.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de070-b486-74f9-8f01-576a96d344dd/10",
  "deckHref": "/decks/019de070-b486-74f9-8f01-576a96d344dd",
  "deckJsonHref": "/decks/019de070-b486-74f9-8f01-576a96d344dd.json",
  "deckAnchorHref": "/decks/019de070-b486-74f9-8f01-576a96d344dd#slide-10",
  "components": [
    {
      "bbox": {
        "h": 0.35,
        "w": 0.25,
        "x": 0.64,
        "y": 0.45
      },
      "kind": "diagram",
      "text": "Embracer Group -> Saber Interactive -> Aspyr Media, Inc.",
      "attrs": null,
      "subkind": "process",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "bae84862-c80a-4e96-a420-f3e73339a482",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.1,
        "x": 0.62,
        "y": 0.25
      },
      "kind": "metric",
      "text": "40.6m REVENUE",
      "attrs": null,
      "subkind": "big-number",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6dcbdbd9-9062-4358-9194-7c1744b49e21",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.12,
        "x": 0.76,
        "y": 0.25
      },
      "kind": "metric",
      "text": "11.4m OPERATIONAL EBIT",
      "attrs": null,
      "subkind": "big-number",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e69f0694-e339-450f-ba34-f897508919da",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.65,
        "w": 0.42,
        "x": 0.06,
        "y": 0.135
      },
      "kind": "paragraph",
      "text": "Upfront purchase price: $100m ($60m cash, $40m shares). Potential earn-outs: Earn-out 1 ($25m), Earn-out 2 (up to $325m).",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "cde0df06-1c32-48a2-8968-713555c5a342",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.04,
        "w": 0.94,
        "x": 0.03,
        "y": 0.95
      },
      "kind": "source-note",
      "text": "Note: The upfront consideration shares represent newly issued EMBRAC B shares priced at 197.57...",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "959370cc-3feb-4051-b718-79157a017ac4",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.09,
        "w": 0.28,
        "x": 0.06,
        "y": 0.04
      },
      "kind": "title",
      "text": "Transaction",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "768f6c5b-8de8-474e-a228-3c066d142970",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [],
  "arcBeats": [],
  "loops": [
    {
      "to": 10,
      "from": 10,
      "name": "Benchmark Gap",
      "slug": "39-benchmark-gap",
      "bestFor": "Performance improvement, competitive analysis, target setting",
      "matchId": "1b80cc8a-c209-4502-99c7-37c47d83eea5",
      "evidence": "The valuation table on slide 10 implies a benchmark or comparison.",
      "position": 0,
      "objective": "To highlight the valuation and strategic fit of Aspyr Media",
      "structure": "Our Performance -> Industry Average -> Best-in-Class -> The Gap = The Opportunity",
      "confidence": 0.6,
      "description": "Compare performance against best-in-class to quantify the opportunity"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}