{
  "docId": "019de071-633b-7427-bb41-4dc41b504609",
  "docSlug": "6fea79fa97aefec8689ebc03a4c98977",
  "documentTitle": "Embracer Group | Mergers and Acquisitions Presentation Deck | 37 slides",
  "authorId": "embracer-group",
  "authorName": "Embracer Group",
  "documentKindSlug": "conference-presentation",
  "documentKindLabel": "Conference presentation",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2021-08-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.7777778,
  "pageNumber": 4,
  "pageCount": 37,
  "prevPage": 3,
  "nextPage": 5,
  "slideType": "valuation_table",
  "function": "show_valuation_bridge",
  "density": "dense",
  "nDataPoints": 3,
  "notes": "Includes characters from Miraculous: Tales of Ladybug & Cat Noir.",
  "elementsJson": null,
  "metadataConfidence": 0.95,
  "imagePath": null,
  "slideHref": "/slides/019de071-633b-7427-bb41-4dc41b504609/4",
  "deckHref": "/decks/019de071-633b-7427-bb41-4dc41b504609",
  "deckJsonHref": "/decks/019de071-633b-7427-bb41-4dc41b504609.json",
  "deckAnchorHref": "/decks/019de071-633b-7427-bb41-4dc41b504609#slide-4",
  "components": [
    {
      "bbox": {
        "h": 0.9,
        "w": 0.2,
        "x": 0.75,
        "y": 0.05
      },
      "kind": "image",
      "text": "Miraculous characters",
      "attrs": null,
      "subkind": "illustration",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "21bde688-5bb3-43ba-86a8-392330d3a05a",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.7,
        "x": 0.07,
        "y": 0.65
      },
      "kind": "list",
      "text": "The estimated surplus value that will be in the preliminary PPA amounts to approx. SEK 4.5bn. This will be amortized according to Embracer's current accounting principles straight over 5 years.",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "67e85378-fc7a-43cd-9b47-f53af917e36c",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.7,
        "x": 0.07,
        "y": 0.25
      },
      "kind": "list",
      "text": "To achieve the max additional consideration the acquired companies combined must generate an aggregated Operational EBIT exceeding SEK 6bn by the financial year ending March 2029.",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "77c3a916-9958-47e4-9ce8-be62fcd58ee4",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.7,
        "x": 0.07,
        "y": 0.45
      },
      "kind": "list",
      "text": "To achieve the maximum consideration milestone on year five, the acquired companies combined must exceed SEK 1bn in Operational EBIT for the financial year ending March 2026.",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "b0280a02-9d7c-479e-9e05-0d635f0fec7a",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.06,
        "w": 0.4,
        "x": 0.07,
        "y": 0.1
      },
      "kind": "title",
      "text": "Purchase price (2/2)",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "c0854b42-3f57-466a-b127-0278c37deb44",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 5,
      "from": 3,
      "beatId": "f4919e12-ae7e-41af-b947-1a3dd83da819",
      "arcName": "The Sequoia Pitch",
      "arcSlug": "sequoia-pitch",
      "beatName": "Solution",
      "beatSlug": "sequoia-pitch-solution",
      "evidence": "The presentation then dives into the details of each acquisition and the financial impact",
      "position": 1,
      "confidence": 0.8,
      "parentBeatName": "Turn",
      "parentBeatSlug": "turn"
    }
  ],
  "loops": [
    {
      "to": 5,
      "from": 3,
      "name": "Logic Chain",
      "slug": "01-logic-chain",
      "bestFor": "Skeptical audiences, controversial recommendations, rigorous analysis",
      "matchId": "e7d1fc0a-8341-4f79-9bfc-4032623d7090",
      "evidence": "The presentation provides a clear logic chain for the financial impact of the acquisitions",
      "position": 0,
      "objective": "Explain the financial impact of the acquisitions",
      "structure": "Premise 1 (Accepted truth) -> Premise 2 (Observed fact) -> Therefore... (Inevitable conclusion)",
      "confidence": 0.8,
      "description": "Build an airtight chain of logic where each premise leads inevitably to the conclusion"
    }
  ],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}