What this is
With G pretax 18,171-22,198 and m_G 0.9-1.0 (licence fee plus 開発運営協力 compensation, which carries some cost): G_rev = 18,171-24,665; B = revenue - G_rev = 19,061-31,766; base pretax 876-4,348 at 1.5-18.5% of B (e.g. 49,937 - 20,245 = 29,692 at 9.5%; 43,726 - 22,495 = 21,231 at 10.7%).
The values
- GO licence revenue: 18,171 to 24,665
- GO margin assumed: 0.9 to 1
- Product base revenue: 19,061 to 31,766
- Product base pretax margin: 0.015 to 0.185
- Blended pretax margin: 45.1 to 52.8%
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:
- EstimateEstimated revenue of the Tokyo parent in years without disclosed sales
- EstimateMain series launch year control and parent GO pretax, year to February 2013-year to February 2017 (parent)
Show the working
- revenue 43,726-49,937 = GO licence G_rev + base B
- pretax = m_G·G_rev + base pretax
- With G pretax 18,171-22,198 and m_G 0.9-1.0 …
Related figures
Built from this one