EARNINGS PER SHARE |
NOTE
16 — EARNINGS PER SHARE
The
components of basic and diluted Earnings Per Share (“EPS”) were as follows:
SCHEDULE OF COMPONENTS OF BASIC AND DILUTED EARNINGS PER SHARE
| |
2024 | | |
2023 | |
| |
Years ended | |
| |
December 31, | |
| |
2024 | | |
2023 | |
| |
| | |
| |
Basic Earnings (Loss) Per Share Numerator | |
| | | |
| | |
Net Income (Loss) | |
$ | 1,229,601 | | |
$ | (2,097,013 | ) |
Income (Loss) Available to Common Stockholders | |
| 1,229,601 | | |
| (2,097,013 | ) |
| |
| | | |
| | |
Diluted Earnings (Loss) Per Share Numerator | |
| | | |
| | |
Add back interest for subordinated convertible promissory note | |
| 286,667 | | |
| 286,667 | |
| |
| | | |
| | |
Income (Loss) Available to Common Stockholders on Converted Basis | |
$ | 1,516,268 | | |
$ | (1,810,346 | ) |
| |
| | | |
| | |
Original Shares: | |
| | | |
| | |
Basic Weighted Average Shares Outstanding | |
| 14,968,215 | | |
| 14,782,442 | |
| |
| | | |
| | |
Dilutive Shares: | |
| | | |
| | |
Additions from Potential Events | |
| | | |
| | |
- Conversion of Subordinated Convertible Promissory Note | |
| 1,736,533 | | |
| 1,736,533 | |
- Conversion of Series A Convertible Preferred Stock | |
| 8,877,927 | | |
| 2,106,075 | |
- Conversion of Series B Convertible Preferred Stock | |
| 54,426,230 | | |
| 16,767,123 | |
- Conversion of Series C Convertible Preferred Stock | |
| 36,045 | | |
| 36,045 | |
- Conversion of Convertible Preferred Stock | |
| 36,045 | | |
| 36,045 | |
- Exercise of Investor and Placement Agent Warrants | |
| 9,450,840 | | |
| 7,450,840 | |
Diluted Weighted Average Shares Outstanding: | |
| 89,495,790 | | |
| 42,879,058 | |
| |
| | | |
| | |
Earnings (loss) Per Share | |
| | | |
| | |
- Basic | |
$ | 0.08 | | |
$ | (0.14 | ) |
- Diluted | |
$ | 0.02 | | |
$ | (0.14 | ) |
|