What this is
Back-out of the 2 non-TPC affiliates uses Q21's O band ¥55–83bn → TPC group 1,102,861 − O = 1,019,861–1,047,861. year to March 2017: 0.32×42,045 = 13,454 < 20,271 pickup (gap 6,817,), so the 166,109 aggregate cannot be read as TPC.
Where it comes from
Our calculation from other figures in the trainer’s notes:
- EstimateOther equity affiliates profit bound, Nintendo year to March 2026¥1.1bn
- EstimateEstimated revenue of The Pokémon Company group for its year to February 2026, after removing Nintendo’s other affiliates from Nintendo’s combined figure¥1.02–1.05tn
- ReportedIn the year to March 2017 Nintendo booked ¥20.3bn of affiliate profit, ¥6.8bn more than 32% of the affiliates’ combined ¥42.0bn profit would give
Show the working
- FY3/26: 0.32×255,139 = 81,644
- 82,792 − 81,644 = 1,148 (matches)
- Back-out of the 2 non-TPC affiliates uses Q21's O band ¥55–83bn → TPC group 1,102,861 − O = 1,019,861–1