presentation confusion

presentation figures are confusing
Cash and market cap seem to get the SPP and Placement figures mixed up.

Cash assumes only Cash on hand of $10m plus Placement of $11m - $21m

Whereas Market Cap assumes SPP and Placement:
ie pre-placement shares of 632m
plus placement of 95m shares plus SPP of 95m shares (assumed) = 822m shares
822 @ 11.5c = $95m.

But if we add assumed placement of $11m is successful, and add to cash, we have $32m !!