We don't have enough data points to figure it out. We should be able to reverse engineer in Q4. The Focalin exclusivity window made it difficult to reverse engineer the Q3 numbers.
It would be great if you could add two more columns: 20 & 30% revenue to the Seroquel monthly sales and 2.5 & 5% revenue to the monthly Focalin sales.
If you projected growth is correct (which I think it's) we are looking at below numbers in Q4.
Seroquel
1,372,500 (6,862,500 x 20%)
2,058,750 (6,862,500 x 30%)
Focalin
19,820,000
495,500 (19,820,000 x 2.5%)
991,000 (19,820,000 x 5%)
The worst case Q4 revenue would be 1,943,000 (1,372,500 + 495,500 + 75,000)
The best case Q4 revenue is 3,124,750 (2,058,750 + 991,000 + 75,000)
There could be the very best case if one more ANDA got approved by the end of November, but I'd not bet on it.
We'll have to wait until February 2018 to confirm the above assumptions.