What this is
Rev 1 rejected the flat baseline for 2026 on vendor grounds. Rev 2 rejects it for all of year to March 2026 on DeNA's own 有報: revenue from TPC (¥31.1bn) leaves ¥33.3bn for everything else in the segment.
The values
- Route A year to March 2026 DeNA Pocket revenue: ¥19.4bn
- Filing year to March 2026: ¥31.1bn
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
- route A (12.12 − 11.25)/0.2268 = 3.8
- FY3/26 route A Pocket revenue = 64.356 − 4 × 11.25 = 19.36 vs 31.056
- non-Pocket (64.356 − 31.056)/4 = 8.33
- H2 FY3/25 (55.551 − 35.505)/2 = 10.02
- Q1 FY3/27 12.12 − 4.18 = 7.94