You forgot taxes and steam royalties around 30%
Taxes are impossible for me to make any assumptions about since I have no idea about the US tax code. I clearly deducted Steams 30% percent though, so 10,37 M before taxes!
I actually lowballed too, since I kind of doubt that there has been no sales whatsoever for the champion and royal editions