GRN revenueEstimate was only mentioned because the backlog has been at about 40 for over 5 qtrs. If GRN is able to maintain a 40 million backlog in a longer term and all new orders are recognized as revenue in equal amounts over 5 qtrs (just an assumption) then the steady state revenue would get to ~ 160 million over 3 years. New orders would have have to rise considerably from the current level. See below.
| | | Year 1 | | | | Year 2 | | | | Year 3 | | |
| Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 |
| 20 | 21 | 21 | 21 | 21 | 22 | 22 | 22 | 22 | 23 | 23 | 23 | 23 |
Backlog Begin Qtr | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 |
New orders in Qtr | 10 | 10 | 3 | 16 | 20 | 13 | 13 | 23 | 26 | 29 | 33 | 35 | 35 |
SALES - Initial BL | 8 | 8 | 8 | 8 | 8 | - | - | - | - | - | - | - | - |
SALES -New Orders | 2 | 2 | 2 | 2 | 2 | - | - | - | - | - | - | - | - |
| - | 2 | 2 | 2 | 2 | 2 | - | - | - | - | - | - | |
| - | - | 1 | 1 | 1 | 1 | 1 | - | - | - | - | - | - |
| - | - | - | 3 | 3 | 3 | 3 | 3 | - | - | - | - | |
| - | - | - | - | 4 | 4 | 4 | 4 | 4 | - | - | - | - |
| - | - | - | - | - | 3 | 3 | 3 | 3 | 3 | - | - | - |
| - | - | - | - | - | - | 3 | 7 | 7 | 7 | 7 | 7 | - |
| - | - | - | - | - | - | - | 7 | 7 | 7 | 7 | 7 | 7 |
| - | - | - | - | - | - | - | - | 7 | 7 | 7 | 7 | 7 |
| - | - | - | - | - | - | - | - | - | 7 | 7 | 7 | 7 |
| - | - | - | - | - | - | - | - | - | - | 7 | 7 | 7 |
| - | - | - | - | - | - | - | - | - | - | - | 8 | 8 |
| - | - | - | - | - | - | - | - | - | - | - | - | 8 |
Rev in Qtr | 10 | 12 | 13 | 16 | 20 | 12 | 13 | 23 | 26 | 29 | 33 | 41 | 43 |
Annual Rev | | | | | 60 | | | | 74 | | | | 147 |
| | | | | | | | | | | | | |
| | | = Entered number to keep backlog at $40 million | | | | |