Nta if all options are converted and unlisted assets sold:
30.6 million shares as of end of 2017 financial year.
4.5 million options ditto.
$1.76 / $1.80 x ($65.5 million + 35 million) / 35.1 million = $2.80 nta if all options converted and unlisted assets sold.