{
  "docId": "019f6b8e-e14e-7357-81fa-22c65bd49d74",
  "docSlug": "jarvis-33-ibd-presentation-2020-gridsum-holding-inc-houlihan-lokey-1",
  "documentTitle": "33 IBD presentation 2020 Gridsum Holding Inc Houlihan Lokey 1",
  "authorId": "33-ibd-presentation-2020-gridsum-holding-inc-houlihan-lokey-1",
  "authorName": null,
  "documentKindSlug": "deck",
  "documentKindLabel": "Deck",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2020-01-01 00:00:00",
  "orientation": null,
  "aspectRatio": null,
  "pageNumber": 14,
  "pageCount": 46,
  "prevPage": 13,
  "nextPage": 15,
  "slideType": "appendix_data",
  "function": "analyze_data",
  "density": "dense",
  "nDataPoints": 120,
  "notes": "The table details the bridge from enterprise value to equity value per ADS, including adjustments for cash, debt, and non-controlling interests.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019f6b8e-e14e-7357-81fa-22c65bd49d74/14",
  "deckHref": "/decks/019f6b8e-e14e-7357-81fa-22c65bd49d74",
  "deckJsonHref": "/decks/019f6b8e-e14e-7357-81fa-22c65bd49d74.json",
  "deckAnchorHref": "/decks/019f6b8e-e14e-7357-81fa-22c65bd49d74#slide-14",
  "components": [
    {
      "bbox": {
        "h": 0.03,
        "w": 0.86,
        "x": 0.07,
        "y": 0.75
      },
      "kind": "paragraph",
      "text": "Source: Company management, Capital IQ, Bloomberg and public filings. Note: No particular weight was attributed to any single analysis.",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "6fa69e15-d85e-4182-aa0a-a889ddf101b7",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.15,
        "w": 0.86,
        "x": 0.07,
        "y": 0.78
      },
      "kind": "paragraph",
      "text": "1. In 2H 2019 following receipt of the 2019 Proposal, the Company entered into certain contracts... 4. Based on (i) 34.7 million ADS equivalents outstanding...",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "c38151cf-300d-4d75-a284-e6556327ef2e",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.55,
        "w": 0.86,
        "x": 0.07,
        "y": 0.19
      },
      "kind": "table",
      "text": "Implied Per ADS Value Reference Ranges table",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "ab64e2d5-34fd-4b60-aec8-a14986d7d412",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.4,
        "x": 0.07,
        "y": 0.11
      },
      "kind": "title",
      "text": "Financial Analyses Summary (cont.)",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "276cab21-e6b1-4fed-b953-c943106f3bc6",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "dcf",
      "slug": null,
      "matchId": "1cef6447-1c09-4875-b43c-984804778bf4",
      "evidence": "Discounted Cash Flow Analysis column",
      "confidence": 1
    }
  ],
  "arcBeats": [
    {
      "to": 40,
      "from": 13,
      "beatId": "97db4816-bd4c-44ff-9789-330e8c3c1e27",
      "arcName": "The Sequoia Pitch",
      "arcSlug": "sequoia-pitch",
      "beatName": "Financials",
      "beatSlug": "sequoia-pitch-financials",
      "evidence": "Pages 13-40 contain financial analyses, summaries, and projections",
      "position": 4,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}