What this is
Shares vs : cards 47.1→34.3; licensing 18.6→22.0; retail/events 15.6→18.3; residual 0→6.7.
Where it comes from
Our calculation from other figures in the trainer’s notes:
- EstimateSubsidiaries revenue unmodelled residual, TPC year to February 2026¥140bn
- EstimateClosing scenario line split, TPC year to February 2026¥1.09tn
Show the working
- Redteam re-balanced scenario summing to 1,092,861 within each line's range: cards 375,000 (JP 90,000 + ex-JP 285,000) 34.3%
- licensing 240,000 (West 200,000 TCG-OUT-leaning midpoint, JP/Asia 40,000) 2
Where it’s used
Related figures
Built from this one