What this is
The ≈¥169bn residual already nets out a Western online line of ¥20–80bn, point ¥40bn. Cards bought on pokemoncenter.com are already in the card line at s = 1.0 (PC weight 2–5%,), so only the merchandise counts as new.
The values
- ECDB 2025: $513m
- Grips 2025: $195m
- Spread times: 2.63
- Cards sold via PC already in card line: $46.8–153m
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:
- EstimateSubsidiaries unexplained residual restated CN45, TPC year to February 2026
- EstimateEstimated revenue The Pokémon Company group earns from its shops and events, year to February 2026¥158bn
- EstimateAn estimate of how much of each Western list-price dollar reaches The Pokémon Company in the year to February 2026
Show the working
- GMV: 513 x 149.57 = ¥76.7bn
- 194.9 x 149.57 = ¥29.2bn
- PC cards at MSRP = 2.34 x 0.02 = $46.8m to 3.05 x 0.05 = $152.5m
- Merch net = (GMV − PC cards) x 0.90–1.00: ECDB (513−152.5) x 0.9 = 324.5 → ¥48.5bn to (513−46.8) = 466.2 → ¥69.7bn
- Grips (194.9−152.5) x 0.9 = 38.2 → ¥5.7bn to 148.1 → ¥22.2bn
- Fill = merch − 40: ECDB +8.5 to +29.7
- Grips -34.3 to -17.8
- Point = (19.1 + (−26.1))/2 = −3.5
Where it’s used
Related figures
Built from this one