What this is
All-publisher TCG (Pokémon, Magic, One Piece, Lorcana…) and whole-group EBITDA: ceilings on Asmodee's Pokémon sales and profit; the Pokémon share and its margin are unsolvable.
The values
- Card game growth: 46.6%
- Adj EBITDA EURm: 285
- Adj EBITDA margin: 17%
- Partner published share: 72%
- Card game ¥ billion at EURJPY 160 172 180: 163, 176, 184
- Card game increment: ¥51.9–58.4bn
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
- 1,020.451/695.992 − 1 = 46.6%
- 1,020.451 × 160/1,000 = 163.3, × 172 = 175.5, × 180 = 183.7
- (1,020.451 − 695.992) × 160 = 51.9, × 180 = 58.4
- 285.4 × 160 = 45.7, × 180 = 51.4
Related figures
Built from this one