Schedule of calculation of basic and diluted earnings per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period from July 25, 2022 to December 31, 2022 |
|
|
|
|
|
Year Ended December 31, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Numerator |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income/(loss) |
|
|
551,586 |
|
|
|
551,586 |
|
|
|
9,291,912 |
|
|
|
9,291,912 |
|
|
|
(2,748,367 |
) |
|
|
(2,748,367 |
) |
Less: Cumulative dividends on Series A Perpetual Convertible Preferred Shares |
|
|
— |
|
|
|
— |
|
|
|
(404,167 |
) |
|
|
— |
|
|
|
(762,500 |
) |
|
|
(762,500 |
) |
Less: Down round deemed dividend on Series A Perpetual Convertible Preferred Shares (Note 8) |
|
|
— |
|
|
|
— |
|
|
|
(171,968 |
) |
|
|
— |
|
|
|
(4,578,000 |
) |
|
|
(4,578,000 |
) |
Less: Undistributed earnings allocated to non-vested shares |
|
|
— |
|
|
|
— |
|
|
|
(188,369 |
) |
|
|
(75,554 |
) |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income/(loss) attributable to common shareholders |
|
|
551,586 |
|
|
|
551,586 |
|
|
|
8,527,408 |
|
|
|
9,216,358 |
|
|
|
(8,088,867 |
) |
|
|
(8,088,867 |
) |
Denominator |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares outstanding, basic |
|
|
2,122 |
|
|
|
2,122 |
|
|
|
3,615 |
|
|
|
3,615 |
|
|
|
314,341 |
|
|
|
314,341 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Series A Perpetual Convertible Preferred Shares (Note 8) |
|
|
— |
|
|
|
2,857 |
|
|
|
— |
|
|
|
6,127 |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of dilutive shares |
|
|
— |
|
|
|
2,857 |
|
|
|
— |
|
|
|
6,127 |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares outstanding, diluted |
|
|
— |
|
|
|
4,979 |
|
|
|
— |
|
|
|
9,742 |
|
|
|
— |
|
|
|
314,341 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings/(loss) per share |
|
|
259.94 |
|
|
|
110.78 |
|
|
|
2,358.90 |
|
|
|
946.04 |
|
|
|
(25.73 |
) |
|
|
(25.73 |
) |
|