{
  "docId": "019de074-e68d-7338-8575-34143c095194",
  "docSlug": "a6dcaa8bf899ef1a763248c819f19791",
  "documentTitle": "Embracer Group | Results Presentation Deck | 74 slides",
  "authorId": "embracer-group",
  "authorName": "Embracer Group",
  "documentKindSlug": "conference-presentation",
  "documentKindLabel": "Conference presentation",
  "sourceTypeSlug": "investor_relations",
  "sourceTypeLabel": "Investor relations",
  "presentationDate": "2023-05-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.7777778,
  "pageNumber": 40,
  "pageCount": 74,
  "prevPage": 39,
  "nextPage": 41,
  "slideType": "valuation_table",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 24,
  "notes": "The slide compares financial impacts of earnouts across two accounting frameworks, highlighting specific line items like adjusted EBIT, personnel expenses, and financial net.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de074-e68d-7338-8575-34143c095194/40",
  "deckHref": "/decks/019de074-e68d-7338-8575-34143c095194",
  "deckJsonHref": "/decks/019de074-e68d-7338-8575-34143c095194.json",
  "deckAnchorHref": "/decks/019de074-e68d-7338-8575-34143c095194#slide-40",
  "components": [
    {
      "bbox": {
        "h": 0.07,
        "w": 0.96,
        "x": 0.02,
        "y": 0.85
      },
      "kind": "callout",
      "text": "The present value of obligations as of 2023-03-31 represents managements best estimation for expected outcome for each individual agreement (SEK 8.6 bn in cash and 63-76 million shares to be issued)",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "241d550c-afde-4b0e-9f32-0837da5eb014",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.08,
        "w": 0.96,
        "x": 0.02,
        "y": 0.15
      },
      "kind": "paragraph",
      "text": "As part of the year-end closing, we have performed fair value evaluations on contingent considerations and other balance sheet items relating to earnouts.",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "ceda18b4-312c-4932-93aa-268d460e7167",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.8,
        "x": 0.02,
        "y": 0.93
      },
      "kind": "source-note",
      "text": "1. No impact on PL or BS as of 31/3-2023; 2. Total decrease from Q3 of 2640 MSEK also includes changes in settlement structure; 3. According to the individual VWAP share price in each individual agreement.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "d053869c-6365-4d54-b59e-3d8a9e687158",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.55,
        "w": 0.96,
        "x": 0.02,
        "y": 0.27
      },
      "kind": "table",
      "text": "Comparison table of IFRS vs NON-GAAP impacts on PL/BS",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "2dd28184-ee0b-4bfa-abb7-76865da598c7",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.45,
        "x": 0.02,
        "y": 0.06
      },
      "kind": "title",
      "text": "Earnouts – Fair value evaluation",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "b5a1c4a3-8678-4b6a-a1eb-2a141a78aafb",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "80678b14-dba6-4493-92fa-f21ccc33fcb7",
      "evidence": "The slide contains a table/data with a comparison.",
      "confidence": 0.9
    }
  ],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 74,
      "from": 39,
      "beatId": "4ccaad69-19ce-4a99-9ed1-a52524e861c2",
      "arcName": "Monroe's Motivated Sequence",
      "arcSlug": "monroes-sequence",
      "beatName": "Action",
      "beatSlug": "monroes-sequence-action",
      "evidence": "The document concludes with a call to action and future plans",
      "position": 3,
      "confidence": 0.8,
      "parentBeatName": "Resolution",
      "parentBeatSlug": "resolution"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}