What this is
Licence base = all GO player spend (app store + web) instead of app-store gross. Whether TPC's licence reaches the web store is not in any document.
Where it comes from
Our calculation from other figures in the trainer’s notes:
Show the working
- multiplier = 1/(1 − web share): FY2/24 2023 floor 5.4-7.9% → 1.06-1.09
- FY2/25 CY2024 8.1-36.4% → 1.09-1.57
- FY2/26-27 CY2025 floor 26.7-41.2% → 1.36-1.70
- FY2/26 13.6 × 1.36 = 18.5
- 25.6 × 1.70 = 43.5
- /531.4 = 3.5-8.2%
Where it’s used
Related figures
Built from this one