Projected Bitcoin ATM Earnings

Please find below a 'Forecasted Earnings' example of what the New Deployment of Bitcoin '2 Way' Technology ATM machines 'may' generate for STL Group and it's Shareholders.

I would appreciate some feedback & cross checking of these numbers.
I believe my figures are generally conservative, plus keeps the door open for other Earnings 'in my Notes'.

*Don't think the market's woken up to this, hence the Investor Preso's over this past week in Melbourne, Sydney & Brisbane.