{ "as_of": "2026-10-23", "edited": "2026-10-24", "new_calculations": [ { "id": "v4-us-company-revenue-ratio", "description": "Acushnet全社／Callaway継続事業、2025年・USD", "numerator": "2558730000", "denominator": "2060100000.0", "scale": 1, "formula": "numerator / denominator * scale", "value": "1.242041648463666812290665502", "display_one_decimal": "1.2", "unit": "times" }, { "id": "v4-titleist-share", "description": "Titleist用品部門のAcushnet全社売上比率", "numerator": "1596243000", "denominator": "2558730000", "scale": 100, "formula": "numerator / denominator * scale", "value": "62.38419059455276641146193619", "display_one_decimal": "62.4", "unit": "percent" }, { "id": "v4-footjoy-share", "description": "FootJoy wear部門のAcushnet全社売上比率", "numerator": "569908000", "denominator": "2558730000", "scale": 100, "formula": "numerator / denominator * scale", "value": "22.27308078617126465082286916", "display_one_decimal": "22.3", "unit": "percent" }, { "id": "v4-callaway-equipment-share", "description": "Golf EquipmentのCallaway継続事業売上比率", "numerator": "1375100000.0", "denominator": "2060100000.0", "scale": 100, "formula": "numerator / denominator * scale", "value": "66.74918693267317120528129702", "display_one_decimal": "66.7", "unit": "percent" }, { "id": "v4-mizuno-golf-share", "description": "ミズノ2026/3期ゴルフ商品群／全社。ゴルフは公表丸め値", "numerator": "36400000000", "denominator": "259045000000", "scale": 100, "formula": "numerator / denominator * scale", "value": "14.05161265417205504835067266", "display_one_decimal": "14.1", "unit": "percent" }, { "id": "v4-globeride-golf-share", "description": "グローブライド2026/3期ゴルフ事業／全社", "numerator": "6131000000", "denominator": "126956000000", "scale": 100, "formula": "numerator / denominator * scale", "value": "4.829232174926746274299757396", "display_one_decimal": "4.8", "unit": "percent" }, { "id": "v4-oem-revenue-ratio", "description": "2025年の復盛ゴルフ部門／大田ゴルフ用品部門の外部売上。同通貨TWD・部門定義の差を保持", "numerator": "25011077", "denominator": "4318597", "scale": 1, "formula": "numerator / denominator * scale", "value": "5.791482048452309858965770596", "display_one_decimal": "5.8", "unit": "times" }, { "id": "v4-titleist-cost_of_goods_sold", "description": "Titleist用品部門2025年：売上100に対するcost_of_goods_sold", "numerator": "789578", "denominator": "1596243", "scale": 100, "formula": "numerator / denominator * scale", "value": "49.46477447356072978863493841", "display_one_decimal": "49.5", "unit": "percent" }, { "id": "v4-titleist-advertising_and_promotion", "description": "Titleist用品部門2025年：売上100に対するadvertising_and_promotion", "numerator": "181973", "denominator": "1596243", "scale": 100, "formula": "numerator / denominator * scale", "value": "11.40008131593999159275874663", "display_one_decimal": "11.4", "unit": "percent" }, { "id": "v4-titleist-research_and_development", "description": "Titleist用品部門2025年：売上100に対するresearch_and_development", "numerator": "66914", "denominator": "1596243", "scale": 100, "formula": "numerator / denominator * scale", "value": "4.191968265483388180872210559", "display_one_decimal": "4.2", "unit": "percent" }, { "id": "v4-titleist-selling_general_administrative", "description": "Titleist用品部門2025年：売上100に対するselling_general_administrative", "numerator": "305112", "denominator": "1596243", "scale": 100, "formula": "numerator / denominator * scale", "value": "19.11438296048909846433155854", "display_one_decimal": "19.1", "unit": "percent" }, { "id": "v4-titleist-other_segment_items", "description": "Titleist用品部門2025年：売上100に対するother_segment_items", "numerator": "7742", "denominator": "1596243", "scale": 100, "formula": "numerator / denominator * scale", "value": "0.4850138732010101218924687532", "display_one_decimal": "0.5", "unit": "percent" }, { "id": "v4-titleist-segment_operating_profit", "description": "Titleist用品部門2025年：売上100に対するsegment_operating_profit", "numerator": "244924", "denominator": "1596243", "scale": 100, "formula": "numerator / denominator * scale", "value": "15.34377911132578185151007710", "display_one_decimal": "15.3", "unit": "percent" }, { "id": "v4-titleist-gross_profit", "description": "Titleist用品部門2025年：売上100に対するgross_profit", "numerator": "806665", "denominator": "1596243", "scale": 100, "formula": "numerator / denominator * scale", "value": "50.53522552643927021136506159", "display_one_decimal": "50.5", "unit": "percent" } ], "new_source_values": { "acushnet_2025_titleist_equipment": { "currency": "USD", "unit_multiplier": 1000, "revenue": 1596243, "metrics": { "cost_of_goods_sold": 789578, "advertising_and_promotion": 181973, "research_and_development": 66914, "selling_general_administrative": 305112, "other_segment_items": 7742, "segment_operating_profit": 244924, "gross_profit": 806665 }, "source_url": "https://www.sec.gov/Archives/edgar/data/1672013/000167201326000057/golf-20251231.htm", "locator": "Note 21 Segment Information, 2025 comparison, saved lines3792–3803" }, "fusheng_golf_segment": { "currency": "TWD", "unit_multiplier": 1000, "definition": "Golf Business Segment, external customer revenue; segment profit is company-defined pre-tax measure", "pdf_pages": [ 106, 107 ], "rows": [ { "year": 2024, "external_revenue": 24409843, "intersegment_revenue": 16368, "segment_profit": 3957511 }, { "year": 2025, "external_revenue": 25011077, "intersegment_revenue": 9542, "segment_profit": 3239937 } ] } }, "limitations": [ "社内比率は業界シェアではない。", "企業同士の売上比は同一年・元通貨による開示額比較。対象企業の全順位ではない。", "OEM部門の範囲は各社定義を保持する。ブランド売上と合算しない。", "Acushnet部門費用は全社費用配賦と異なる。製品1個の原価・利益を表さない。" ] }