{
  "docId": "019de077-7b26-772c-b0e6-5e67fcdfaed2",
  "docSlug": "99268b63ee1940bbc1b82ae9d6dbc500",
  "documentTitle": "Hexagon Purus | Results Presentation Deck | 29 slides",
  "authorId": "hexagon-purus",
  "authorName": "Hexagon Purus",
  "documentKindSlug": "conference-presentation",
  "documentKindLabel": "Conference presentation",
  "sourceTypeSlug": "investor_relations",
  "sourceTypeLabel": "Investor relations",
  "presentationDate": "2025-02-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.7777778,
  "pageNumber": 20,
  "pageCount": 29,
  "prevPage": 19,
  "nextPage": 21,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 16,
  "notes": "Includes a sensitivity matrix for WACC and EBITDA margin terminal value.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de077-7b26-772c-b0e6-5e67fcdfaed2/20",
  "deckHref": "/decks/019de077-7b26-772c-b0e6-5e67fcdfaed2",
  "deckJsonHref": "/decks/019de077-7b26-772c-b0e6-5e67fcdfaed2.json",
  "deckAnchorHref": "/decks/019de077-7b26-772c-b0e6-5e67fcdfaed2#slide-20",
  "components": [
    {
      "bbox": {
        "h": 0.25,
        "w": 0.92,
        "x": 0.04,
        "y": 0.1
      },
      "kind": "paragraph",
      "text": "Based on the assessment a goodwill impairment of NOK 227 million is recognized in the Company's accounts for the fourth quarter of 2024. The present value of the cash flow in the calculations made is, among other things, sensitive to changes in the discount rate, growth rate, and changes in the EBITDA margin.",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "1ea1e36e-ec0e-483e-bcf3-b76597d6c9ab",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.92,
        "x": 0.04,
        "y": 0.74
      },
      "kind": "source-note",
      "text": "1) Represents headroom in impairment calculation for the CGU after an impairment of NOK 227 million has been recognized. Negative numbers in the table indicate impairment.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "4a020a44-5adf-4d7c-b1b8-375c603843d1",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.92,
        "x": 0.04,
        "y": 0.33
      },
      "kind": "table",
      "text": "CGU Carrying amount HMI Europe 1 569 920 HMI North America 220 826 BVI 386 937 China Cylinder Production Company (CPC) 222 811",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "688dea65-7c59-408c-8266-fb935b60c9a8",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.92,
        "x": 0.04,
        "y": 0.59
      },
      "kind": "table",
      "text": "Sensitivity in headroom (NOK 1000) Change in WACC -2.0% 0.0% 2.0% 2.0% 1 109 492 328 516 -137 025 0.0% 635 653 0 1) -379 955 -2.0% 161 814 -328 516 -622 885",
      "attrs": null,
      "subkind": "scenario",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "e75be3a9-8e5d-41e9-83f8-c3109cdfafc2",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "fef99406-0cd2-4e67-86a9-9a2e94740867",
      "evidence": "table/scenario: Sensitivity in headroom (NOK 1000) Change in WACC -2.0% 0.0% 2.0% 2.0% 1 109 492 328 516 -137 025 0.0% 635 653 0 1) -379 955 -2.0% 161 814 -328 516 -622 885",
      "confidence": 0.9
    }
  ],
  "frameworks": [],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}