I've been waiting for that promise to be fulfilled as well.
In the meantime I constructed my own simple spreadsheet in about an hour. My spreadsheet leads me to the conclusion the company might be able to reach break even this quarter. It all depends on assumptions used, but it is possible nevertheless.
I have it in rough form on my computer at home. I need. A way of posting it. I have had urgent personal matters (taxes) that I have had to focus on, but I appreciate your interest and will try to get to it this weekend.
If anybody knows of any good hosting sites, please help me out.