What this is
Supersedes per red-team RT-3: Korea's ₩4,623,724 천원 of sales to The Pokemon Company is intercompany and leaves S; the note does not say which revenue line holds it, so floor and point are bands (floor and ceiling from).
The values
- Non card floor: ¥1.18–1.66bn
- Non card point: ¥1.61–2.09bn
- Non card ceiling: ¥7.22bn
- Was F Q09 D 12 korea non card: 0, 3.1, 7.7
- Residual change at point: ¥1–1.5bn
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:
- EstimateKorea non card floor for Q09 D12, 2025 ≈ year to February 2026
- FiledRp sales to TPC, 2025 (Jan–Dec 2025)4,624 KRW millions
- EstimateTPC subsidiaries external revenue identity, TPC year to February 2026 (Mar 2025–Feb 2026) ↔ Nintendo year to March 2026 (Apr 2025–Mar 2026)¥571.4bn
- EstimatePokémon Korea revenue outside the group, 2025, in yen¥7.2bn
- FiledRevenue line map old to new format, 2021 (bridge for 2022–25)
- EstimateHow much of the subsidiaries’ unexplained revenue remains after adding plausible smaller lines, year to February 2026
Show the working
- point = …
- 4,623.724}) ÷ 9.51 = ¥1.61–2.09bn
- residual at point +(3.1 − 2.09) … +(3.1 − 1.61) = +¥1.0–1.5bn
- IC add 4.6 → 1.11 (−3.5), ceiling 6.3 → 1.11 (−5.2)
Related figures
Built from this one