Hypothetically if this year 1m tests are sold and Japan honours...

Hypothetically if this year 1m tests are sold and Japan honours its commitment and buys 500K @ $AU10 ($AU5M) the revenue per sale is decreased, at best you are looking at $AU16 per test. Therefore I am looking at a 60:40 retail/wholesale mix

On sales of 1.5M ( a reasonable figure for 2008) revenue of $AU26.4M could be expected.

Based on previous performance this should give a small profit, EPS around 3c.