176m shares on issue plus options.
However the 33 m held by Dovedale are for the benefit of OXX via a trust arrangement.
Therefore as I see it these should subtracted from the 176.
I.E 176 - 33 = 143m shares on issue + options when doing your calculations.
Makes things look a bit healthier again.