You forgot the 19000plus subscribers - means $200.000plus per month plus VOD plus podcasts plus advertisments on GNF TV plus.... - so try it again my friend :-)
CashFreeze till the end of December...remember that was to the end of the year release...nothing to do with today. Dilution has already taken place as OS numbers are released every month