estimate patients on board and from Jan 2022 to Jun 2023 Notes: 1, assuming 100k by 2022, 200k by jun 2023. 2, assuming 20k by the end of 2021. The evidence is the C Q1 revenue. RHT failed to aboard the unnamed big client with 5m hardware sale. It did not achieve run rate of $2m for Dec of 2021. I estimate the big client has 25000-50000 patients. That is why when RHT had small contracts without adding more patients to implentation plan of 100k patients. 3, Because of 3 month revenue delay, total $40m USD revenue will be reported later. I estimate total 2022 revenue is $26m USD $33m CA, less than $40m of guidance. 4, I estimate RHT can make even with quartly revenue $4m. 5, assuming $50 USD/M per paitent. 6 It is dynamic numbers, It needs calculus to be precise. But i just make it simple. 7, all numbers are based on 2 important figures
100k patients and
200k . 8, based on my estiamte , next reported revenue in Oct will be $ 4.5m USD, $5.3m CA
| C2022 | Q1 | Q2 | Q3 | Q4 | TOTAL REVENUE | C2023 | Q1 | Q2 | H1 |
| MONTH 1 | 25000 | 430000 | 69000 | 98000 | | | 131000 | 179000 | |
| MONTH 2 | 30000 | 510000 | 79000 | 108000 | | | 146000 | 197000 | |
| MONTH 3 | 35000 | 590000 | 88000 | 116000 | | | 161000 | 215000 | |
| AVERAGE | 30000 | 510000 | 79000 | 108000 | | | 146000 | 197000 | |
| REVENUE | $4500000 | $7650000 | $1185000 | $16200000 | $40200000 | | $24150000 | $29550000 | $53700000 |
| q INCREASE | 5000 | 8000 | 10000 | 10000 | | | 15000 | 18000 | |