Weby, according to the graph you included in your post, the number of motherboards for next year looks to be about 10MM. Using $.50 per board is $5,000,000. Then assuming 25% of that 10mm pop for the xtra security at $30 per, that is $75,000,000.
So very roughly, there is a potential for $80mm in revenue in 2004. With 100mm shares outstanding give $.80 eps. With a P/E of say 30 would give a share price of $24.
Not bad.
Keep you fingers crossed and the middle one extened to the bashers.
MIG