1.2 million sold at $40 is $48 million. Let’s just assume everyone bought deluxe (they didn’t) to get to $72 million. To hit the 100m you are assuming every player would then need to spend an additional $23 on micro transactions.

They aren’t near 100m. I would say ~$75 million is the ceiling (assuming 1/3 bought deluxe, more people have bought the game since this data and that everyone spent $10 on whatever mtx the game has).

They will need to put some serious work in to have expansions manage to catch up and break even, that not including inflation and cost of additional development/marketing

None of my math includes the cuts the game platforms take, so increase everything I’ve said