What this is
Carry Q35's GO take (not re-derived), aligned to TPC FY. Record the 2016 third-party 50% guess and reject it against the parent P&L ceiling.
The value
- Operator revenue claims: Niantic games 2024 >$1bn; Scopely GO 2025 >$1bn
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:
- EstimateThe most of Pokémon GO’s player spending the Tokyo parent could have booked, years to February 2018–2021
- EstimateAn estimate of what The Pokémon Company earns from licensing Pokémon GO, years to February 2018–2027
- EstimateTPC take if licence reaches web store, TPC year to February 2024-year to February 2027
- EstimateEstimated Pokémon GO app-store spending in The Pokémon Company’s year to February 2026, and its share of profit from the game¥13–26bn
Show the working
- Carried: union FY2/20–23
- FY2/24–25 highs from (30.4, 43.9)
- FY2/26 low widened to 13.1, high 43.5
- 50% × ¥100–111bn ≈ ¥50–56bn > parent GO pretax ceiling
Related figures
Built from this one