This figure has been replaced. See A test of whether Asmodee's distribution margin can be worked out from its group gross margin.
What this is
ASSUMPTION: segment margins constant across the two years; TCG line includes some own-published TCG.
The values
- Estimate: Asmodee gross margin on distributed card game: 0.33 to 0.36
- Implied s / Asmodee sell price (1 - g): 0.64 to 0.67
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
- Python on A-tier lines: (1,368,762 - 756,727)/1,368,762 = 0.4471
- (1,683,562 - 968,706)/1,683,562 = 0.4246
- Two-period split with constant segment margins: TCG share 695,992/1,368,762 = 0.5085 and 1,020,451/1,683,562 = 0.6061 -> …