What this is
Assembly of the per-partner rows. Bases differ by row (retail kept, take at list, gross revenue, net income), so the rows are not summed into one franchise total.
Where it comes from
Our calculation from other figures in the trainer’s notes:
- EstimateLicensed retail split TPC royalty against licensees against retailers, 2025 LG ↔ TPC year to February 2026
- ReportedAn upper limit on what TV Tokyo earns from the Pokémon anime0.65–0.67%
- EstimateCard channel take at list by tier, TPC year to February 2026
- EstimateTarget Pokémon card floor and channel split, 2025
- EstimateGrading fee pool Pokémon in yen, 2025
- EstimateNintendo’s estimated revenue from selling Pokémon games outside Japan, in its year to March 2026, set against The Pokémon Company’s size
Show the working
- rows from,..8,,,,
- Target 175 × 149.57/1,000 = 26.2
- 250 × 149.57/1,000 = 37.4
Where it’s used
More figures on Card distribution channel (distributors, hobby stores, mass retail) →