Indeed, it's my mistake: I forget to change the value to 0.55 USD/day.
If you want to buy an ASIC (Scrypt) for 10K USD and earn something, you have to get at least 300MH/s! 
That turns the profit from +$24600 to -$7800.
That means the buyers of the first batch KnC titan may get some profits if they can receive it soon.
No, "Initial Revenue / 1MH/s / Day" has wrong value ($6.27/day was for 11.4MH/s/day), the correct is $0.55/day.