{
  "docId": "019de512-2baa-74ab-98e3-2f4916dbcb4e",
  "docSlug": "f720cf2bb6132bdc97e7cedd5b66a9b1",
  "documentTitle": "Neogames | Mergers and Acquisitions Presentation Deck | 16 slides",
  "authorId": "neogames",
  "authorName": "Neogames",
  "documentKindSlug": "deck",
  "documentKindLabel": "Deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2022-01-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.3296399,
  "pageNumber": 16,
  "pageCount": 16,
  "prevPage": 15,
  "nextPage": null,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 16,
  "notes": "Includes footnotes regarding FX rates and specific transaction assumptions.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de512-2baa-74ab-98e3-2f4916dbcb4e/16",
  "deckHref": "/decks/019de512-2baa-74ab-98e3-2f4916dbcb4e",
  "deckJsonHref": "/decks/019de512-2baa-74ab-98e3-2f4916dbcb4e.json",
  "deckAnchorHref": "/decks/019de512-2baa-74ab-98e3-2f4916dbcb4e#slide-16",
  "components": [
    {
      "bbox": {
        "h": 0.1,
        "w": 0.75,
        "x": 0.08,
        "y": 0.83
      },
      "kind": "source-note",
      "text": "Note: USD to EUR fx rate of 0.877x as of 1/14/2022. Note: SEK to USD fx rate of 0.111x as of 1/14/2022. 1. Assumes 7.6mm NeoGames shares are issued at $24.62. 2. Based on a term loan and working capital overfund facility with face amounts of €187.7mm and €13.1mm, respectively. Shown net of OID. 3. Expected balance sheet cash at time of transaction close. 4. Expected pro forma balance sheet cash amount.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "0dd10474-bdc8-4557-a59e-ddd7ec13f097",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.68,
        "w": 0.68,
        "x": 0.16,
        "y": 0.128
      },
      "kind": "table",
      "text": "Sources: NeoGames Equity Issued $187, Term Loan 209, W/C Facility 15, Balance Sheet Cash 137, Total $547. Uses: Acquire Aspire Global Shares $480, Repay Aspire Global Indebtedness 11, Transaction Expenses 23, Cash to Balance Sheet 33, Total $547.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "bfa91186-be19-4acf-8d95-5e81544c717f",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.45,
        "x": 0.09,
        "y": 0.04
      },
      "kind": "title",
      "text": "Transaction Sources and Uses",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "54fda143-d050-487b-ada2-37e1952fd6ae",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "61cbb780-f897-4421-a594-a4c4f6fc5e55",
      "evidence": "table/data: Sources: NeoGames Equity Issued $187, Term Loan 209, W/C Facility 15, Balance Sheet Cash 137, Total $547.",
      "confidence": 0.9
    }
  ],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 16,
      "from": 16,
      "beatId": "1c4e2711-239d-435d-8041-41275a96c408",
      "arcName": "The Consultant's Gambit",
      "arcSlug": "consultants-gambit",
      "beatName": "Impact & Next Steps",
      "beatSlug": "consultants-gambit-impact-next-steps",
      "evidence": "Slide 16 provides information on transaction sources and uses",
      "position": 4,
      "confidence": 0.8,
      "parentBeatName": "Resolution",
      "parentBeatSlug": "resolution"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}