AMA: This morning I mentioned to another poster that you can save the model to your computer and enter your own assumptions. Feel free to play around with it.
The one that I provided assumes an O/S of 1.5billion, and exponential revenue growth reaching just shy of $250million in sales, annually, at the end of 2012.