What this is
Splits the residual model's point into its stated parts and compares the licensing component with each scope/rate case in. The License Global $15.7bn is licensed retail sales, not TPCi revenue.
The value
- Licensing inside residual model point: ¥105bn
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 royalty income The Pokémon Company earned from Western licensed merchandise in 2025
- EstimateLicensed retail sales, 2025$15.7bn
- EstimateForbes 2 1bn caveat, 2015
Show the working
- Model point 354.6 = cards 350.575 x 0.50 x 1.15 = 201.6 + online 40 + events 8 + L → L = 105.0
- Increments: 98.5−105.0 = −6.5
- 111.1−105.0 = 6.1
- 129.4−105.0 = 24.4
- 130.6−105.0 = 25.6
- 144.0−105.0 = 39.0
- 173.8−105.0 = 68.8
- 189.0−105.0 = 84.0
- 204.3−105.0 = 99.3
Where it’s used
Related figures
Built from this one