The values
- Pocket increment $ million at ¥150: 959
- AppMagic first 6 months gross: $894m
- AppMagic / DeNA-increment ratio: 0.93
- DeNA take on increment: 0.231 to 0.227
- Segment take ceiling Q3: 0.296
- Apr 2026 AppMagic $31.4m/month → quarterly gross: ¥14.1bn
Some detail is too fine to show here; it is kept in the trainer’s notes.
Where it comes from
Our calculation from other figures in the trainer’s notes:
- FiledPocket revenue recognition (DeNA share of user spend), Pocket, from Oct 2024
- ReportedRevenue recognition, Dec 2024
Show the working
- 94,600 − 22,100 = 72500
- 93,500 − 22,100 = 71400
- sum 143900 = $959m at ¥150
- AppMagic $894m …
- April) / $959m (5 months) = 0.93, so AppMagic runs low or the baseline moved
- takes (28,033 − 11,300)/72500 = 0.2