20c next week, page-32

The analyst report made assumptions about possible revenue via different methods, primarily on market competitive pricing and ranges of customer uptake (page 8 for reference).

If you're analysis depends on questions that cannot be answered for another 12 months (like pricing schedules that have not been created yet as far as we know) or technical and commercially sensitive information (like Pearl throughput and capacity) then best to put SAS on pause and come back when the business model is more developed.