About this Chart

(1) Net Revenue = Gross Revenue - Gacha Buyback/Repurchase

(2) Gross Profit = Net Revenue - COGS

(3) COGS = Cost of Cards Redeemed/Burned by User that comes from Gacha machine. This is calculated at 0.85x of the insured value (estimated cost price paid for by CC)