These are my workings based on today's closing price. Happy to...

These are my workings based on today's closing price. Happy to be corrected.


S04
Shares on issue: 90,800,000 (approx.)
New shares issued: 15,000,000
Plus Performance Shares: 22,500,000
Total No. Shares: 128,300,000
Current Share Price: 27.5c
Current Fully Diluted Market Cap: $35M
Cash:$1m
E/V $34m


RWD
Shares on issue: 119,756,762 (approx.)
Total options on issue (25-50c): 22,856,434
Total No. Shares: 142,613,196
Current Share Price: 45c
Current Fully Diluted Market Cap: $64M
Cash (existing):$5m
Cash (assume all options converted): $7.68m
Total Cash: $12.68m
E/V $51.32m