← Every exhibit
Full Three-Year Operational Synergy Trajectory
| Multi-Year Performance Metric | Baseline (Close) | Year 1 (Crisis) | Year 2 (Remediation) | Year 3 (Maturity) |
|---|---|---|---|---|
| Combined Enterprise ARR | \$150,000,000 | \$176,350,000 | \$214,500,000 | \$258,000,000 |
| Total Synergies Underwritten (Target) | \$0 | \$7,000,000 | \$12,000,000 | \$15,000,000 |
| Cost Synergies Realized (Run-Rate) | \$0 | \$1,100,000 | \$3,800,000 | \$4,600,000 |
| Cross-Sell ARR Realized (Cumulative) | \$0 | \$2,200,000 | \$7,400,000 | \$11,200,000 |
| Gross Customer Churn Rate (Acquired Base) | 8.0% | 17.5% | 9.2% | 6.8% |
| Key Engineer Voluntary Attrition | 4.0% | 28.0% | 6.5% | 4.5% |
| Annual One-Time Integration Expense | \$0 | \$4,200,000 | \$1,800,000 | \$400,000 |
| Combined Pro Forma EBITDA Margin | 16.0% | 13.8% | 19.5% | 24.2% |
| Cumulative Net Synergy Realization Rate | N/A | 31.4% | 85.0% | 105.3% |
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
-
The four foundational workstreams of post-merger integration
From the essay What is post-merger integration? M&A operational execution, synergy capture, and governance
-
Financial Waterfall: Year 1 Underwritten vs. Actual Performance
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