What this is
ASSUMPTION: IP content (licence income) carries 50-100% contribution margin; everything else (goods and all overhead) earns the remainder of OP. Ceiling: if every won of cost were goods purchases, Korea paid ≤82.5% of its goods selling price.
Normalised from KRW millions so it can sit beside KRW billion rows. Pokémon Korea’s filings use both.
The values
- Goods KRWm: 64,000
- Ip content KRWm: 25,900
- Goods share: 71.2%
- IP share of operating profit if IP margin 100: 69.8%
- Total cost over goods revenue ceiling: 82.5%
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.
Show the working
- 37,099.85 − 25,900 = 11,199.85 → 17.5% of 64,000
- 52,824.7/64,000 = 82.5%
- 2021: 11,600 − 8,684 = 2,916 → 11.8% of 24,716
Related figures
Built from this one