What this is
S in is the subsidiaries' EXTERNAL revenue; Korea's 매출 등 to The Pokemon Company (₩4,623,724 천원,) is intercompany and is eliminated on consolidation. divides gross revenue lines by 9.51 without removing it.
Normalised from KRW millions so it can sit beside KRW billion rows. Pokémon Korea’s filings use both.
The values
- Revenue KRWm: 73,272
- Sales to TPC KRWm: 4,624
- External revenue max KRWm: 68,648
- External revenue ¥ billion at 9.51: 7.22
- Ip content revenue KRWm: 15,828
- Ceiling non card ¥ billion net of IC: 7.22
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:
- 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
- FiledRp sales to TPC, 2025 (Jan–Dec 2025)4,624 KRW millions
- EstimateKorea non card floor for Q09 D12, 2025 ≈ year to February 2026
- EstimateKorea pnl in ¥, 2020-2025
Show the working
- 73,272.099 − 4,623.724 = 68,648.4 → ÷9.51 = ¥7.22bn
- (15,828.343 − 4,623.724) ÷ 9.51 = ¥1.18bn
- 15,828.343 ÷ 9.51 = ¥1.66bn
Where it’s used
Related figures
Built from this one