Always liked your enthusiasm... wish my sales team is as excited as you are...
Few questions & comments though..
Where did you get $50M min guaranteed contract? As far as I am aware, it was Digicel only of $20M as minimum. rest is just estimates and no certainty.
I also see you apply all revenue as BUD sales which is not correct. We don't know what revenue splits are in place with Distis and since majority of future sales are driven by Distis, I am assuming they would be operating at least at 40-50% split ratios (considering ground support, sales efforts etc).
I am also intrigued on your annual cost estimates and implied share price based on install.
Do you care to elaborate?