Otsana Shells Market Cap Comparison, page-3

Whoops, missed that @Lefevre.

Updated below:

---

CR8
- 234,426,409 shares (could be 0.52% lower depending on Less Than Marketable Share sale results)
- 75,000,000 options (Some options excluded as way out of the money)
- 309,426,409 total

Market Cap @ 3.8c: $11,758,204

Cash: $2,834,000 (18/04)
Options Cash: $1,500,000

Enterprise Value: $7,424,204

---

OOK
- 252,592,289 shares (Some performance rights excluded as unlikely to be hit)
- 67,500,000 options
- 320,092,289 total

Market Cap @ 3.6c: $11,523,322

Cash: $3,227,000 (18/04)
Options Cash: $1,775,000

Enterprise Value: $6,521,322

---

ASY
- 237,982,218 shares
- 52,000,000 options
- 320,092,289 total

Market Cap @ 2.3c: $7,362,123

Cash: $3,305,000 (29/04)
Options Cash: $1,040,000

Enterprise Value: $3,017,123

---