Cash on hand and at bank = $3.125 million (at the end of March)
Deposits at call = $39.974 million (at the end of March)
Fully diluted MC = $186,239,883.50 with a SP of $1.10
Total amount of options = 37,225,100
If all unlisted options are converted = $48,488,800.00
Still looks good to me