What this is
Re-runs (non-Japan floor/max) and (Japan bounds) with Pocket from (low 143.3, high 154.8) and Pocket's Japan share 0.38–0.42 from; other non-Japan items (GO licence, Sleep/UNITE/other, Nintendo royalty, anime) as (min 18.7, max 79.0). Japan max 422.9 (bottom-up ceiling) still binds per.
The values
- Non Japan floor net: ¥76.9bn
- Non Japan floor gross: ¥102bn
- Non Japan max: ¥175bn
- Pocket Japan share used: 0.38 to 0.42
- Japan min: ¥206bn
- Japan max: ¥423bn
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:
- EstimateParent revenue non japan sourced floor, TPC year to February 2026¥60.7bn
- EstimateGeography west by customer floor and bounds, TPC year to February 2026¥543.2bn
- EstimateTCG Pocket players' spending, by TPC's financial year
- EstimateJapan pocket gross by quarter nendo and TPC year, Q3 year to March 2025–Q1 year to March 2027; JTA 年度2024–2026; TPC year to February 2026
- EstimateSplits the year's roughly 10 billion cards between Japan (about 4.8 billion) and the rest of the world (about 5.2 billion), and puts TPC's Japanese card revenue at about ¥100.7bn
- EstimateClosing scenario line shares corrected, TPC year to February 2026¥1.09tn
Show the working
- net 0.70 × 143.3 × (1 − 0.42) + 18.7 = 76.9
- gross 143.3 × 0.58 + 18.7 = 101.8
- max 154.8 × 0.62 + 79.0 = 175.0
- Japan min 531.4 − (175.0 + 100 + 50) = 206.4
- residual 33.7 − (187.1 − 155) = 1.6
- 33.7 − (142.2 − 155) = 46.5
Where it’s used
Related figures
Built from this one