Your numbers are about right. Usual discussion about whether to consider diluted/undiluted, subtract cash and use EV instead of market cap etc. I don't think pusssycat included the latest issue.
In any case there seems plenty of room for further upside imo. Shouldn't be an immediate need for further cash. I would think next step to sink an appraisal well, or more preliminary work needed?
