Longreach, in your fully diluted model you missed the options to...

Longreach, in your fully diluted model you missed the options to be issued to OMG which vest 2-4 years out and are currently in the money.

See: GRE Announcement 15/06/2023

This adds:
1) 12.5M oppies ex.P. @ $0.16 if the 5 day VWAP exceeds $0.25 2 yrs out
2) 12.5M " " " @ $0.225 " " " $0.35 3 yrs out
3) 10M " " " @ $0.30 " " " $ 0.45 4 yrs out

So that adds another 35M oppies that won't show up in the financials until they vest.

So FD = 122.288M
Mkt Cap @ $0.50 = 61M
Mkt Cap @ $1.00 = 122M
Mkt Cap @ $5.00 = 610M

Still good considering potential here.