← Every exhibit
Financial Waterfall: Year 1 Underwritten vs. Actual Performance
| Financial / Operational Metric | Pre-Deal Underwritten Target | Year 1 Actual Realization | Variance | Variance Explanation |
|---|---|---|---|---|
| Titan Standalone ARR | \$138,000,000 | \$136,500,000 | -\$1,500,000 | Sales team distracted by integration town halls |
| ApexFlow Standalone ARR | \$40,500,000 | \$37,650,000 | -\$2,850,000 | Severe churn spike from 8.0% to 17.5% |
| Cross-Sell Revenue Synergy ARR | \$4,500,000 | \$2,200,000 | -\$2,300,000 | Sales enablement deficit and compensation confusion |
| Total Combined Ending ARR | \$183,000,000 | \$176,350,000 | -\$6,650,000 | Top-line revenue shortfall |
| Run-Rate Cost Synergies Realized | \$2,500,000 | \$1,100,000 | -\$1,400,000 | Cloud migration delays and duplicate licenses |
| Gross Margin on Incremental Rev | 78.0% | 76.2% | -1.8% | Hosting inefficiencies and dual infrastructure |
| Incremental Net Contribution | \$5,460,000 | \$2,276,400 | -\$3,183,600 | Lower synergy revenue and gross margin compression |
| One-Time Integration Outlay | \$2,200,000 | \$4,200,000 | +\$2,000,000 | Emergency contractors and retention packages |
| Year 1 Net Cash Contribution | +\$3,260,000 | -\$1,923,600 | -\$5,183,600 | Severe net operating cash flow deficit |
| Synergy Realization Rate (SRR) | 100.0% | 31.4% | -68.6% | Integration underperformance threshold |
Swipe or scroll horizontally if the table is wider than your screen.
Reference & Evidence
Source: Table from this essay. Sources and interpretation are given in the article.
Related exhibits
-
Full Three-Year Operational Synergy Trajectory
From the essay What is post-merger integration? M&A operational execution, synergy capture, and governance
-
The four foundational workstreams of post-merger integration
From the essay What is post-merger integration? M&A operational execution, synergy capture, and governance
-
The Integration Archetype Matrix
From the essay What is post-merger integration? M&A operational execution, synergy capture, and governance