EARNINGS PER SHARE |
10.
EARNINGS PER SHARE
The
following tables provide a reconciliation of the data used in the calculation of basic and diluted ordinary shares outstanding for the three-month period ended June 30, 2025, the three-month period ended June 30, 2024, the six-month period ended June 30, 2025,
and the six-month period ended June 30, 2024, respectively.
SCHEDULE OF RECONCILIATION OF BASIC AND DILUTED COMMON SHARES OUTSTANDING
Date | |
Transaction
Detail | |
Change
in Shares | | |
Three-month period
ended June
30, 2025, Weighted
Average Ordinary Shares Outstanding | |
April 1, 2025 | |
Beginning Balance | |
| | | |
| 96,352,966 | |
April 22, 2025 | |
Settlement of liability-classified
share-based compensation | |
| 100,001 | | |
| 75,825 | |
June
30, 2025 | |
Ending Balance | |
| | | |
| 96,428,791 | |
Date | |
Transaction
Detail | |
Change
in Shares | | |
Three-month
period ended June 30, 2024, Weighted
Average Ordinary Shares Outstanding | |
April 1, 2024 | |
Beginning Balance | |
| | | |
| 95,487,677 | |
April 1, 2024 | |
Restricted Stock Issuance | |
| 1,774 | | |
| 1,774 | |
April 23, 2024 | |
Restricted Stock Issuance | |
| 1,333 | | |
| 996 | |
May 2, 2024 | |
Return of shares from
W.D. Van Gonten Engineering | |
| (82,331 | ) | |
| (53,379 | ) |
June
30, 2024 | |
Ending Balance | |
| | | |
| 95,437,068 | |
Date | |
Transaction
Detail | |
Change
in Shares | | |
Six-month period
ended June
30, 2025, Weighted
Average Ordinary Shares Outstanding | |
January 1, 2025 | |
Beginning Balance | |
| | | |
| 96,045,856 | |
January 6, 2025 | |
Settlement of liability-classified
share-based compensation | |
| 61,353 | | |
| 59,319 | |
February 17, 2025 | |
Equity-classified Restricted Stock Issuance | |
| 666 | | |
| 489 | |
February 27, 2025 | |
Equity-classified Restricted Stock Issuance | |
| 1,000 | | |
| 680 | |
March 17, 2025 | |
Equity-classified Restricted Stock Issuance | |
| 12,430 | | |
| 7,211 | |
March 18, 2025 | |
Equity-classified Restricted Stock Issuance | |
| 231,661 | | |
| 133,109 | |
April 22,
2025 | |
Settlement of liability-classified
share-based compensation | |
| 100,001 | | |
| 38,122 | |
June
30, 2025 | |
Ending Balance | |
| | | |
| 96,284,786 | |
Date | |
Transaction
Detail | |
Change
in Shares | | |
Six-month
period ended June 30, 2024, Weighted
Average Ordinary Shares Outstanding | |
January 1, 2024 | |
Beginning Balance | |
| | | |
| 94,996,397 | |
January 9, 2024 | |
Restricted Stock Issuance | |
| 333 | | |
| 317 | |
March 17, 2024 | |
Restricted Stock Issuance | |
| 12,751 | | |
| 7,356 | |
March 18, 2024 | |
Restricted Stock Issuance | |
| 242,455 | | |
| 138,546 | |
March 19, 2024 | |
Restricted Stock Issuance | |
| 235,741 | | |
| 133,414 | |
April 1, 2024 | |
Restricted Stock Issuance | |
| 1,774 | | |
| 906 | |
April 23, 2024 | |
Restricted Stock Issuance | |
| 1,333 | | |
| 498 | |
May 2, 2024 | |
Return of shares from
W.D. Van Gonten Engineering | |
| (82,331 | ) | |
| (26,690 | ) |
June
30, 2024 | |
Ending Balance | |
| | | |
| 95,250,744 | |
The
following tables provide the computation of basic and diluted earnings per share (“EPS”), for the three-month period
ended June 30, 2025, the three-month period ended June 30, 2024, the six-month period ended June 30, 2025, and the six-month period ended
June 30, 2024, respectively.
SCHEDULE OF BASIC AND DILUTED EARNINGS PER COMMON SHARE
| |
For
the three-month period ended | |
| |
June
30, 2025 | | |
June
30, 2024 | |
| |
Net
income to Ordinary Shareholders | | |
Weighted-average
ordinary shares outstanding | | |
EPS | | |
Net
income to Ordinary Shareholders | | |
Weighted-average
ordinary shares outstanding | | |
EPS | |
| |
| | |
| | |
| | |
| | |
| | |
| |
Basic EPS -
ordinary shares | |
$ | 15,201 | | |
| 96,428,791 | | |
$ | 0.16 | | |
$ | 18,873 | | |
| 95,437,068 | | |
$ | 0.20 | |
Restricted
stock units | |
| | | |
| - | | |
| | | |
| | | |
| 88,611 | | |
| | |
Antidilution sequencing - subtotal | |
| 15,201 | | |
| 96,428,791 | | |
| 0.16 | | |
| 18,873 | | |
| 95,525,679 | | |
| 0.20 | |
35,540,380 warrants
@ $5.75 per half share | |
| | | |
| - | | |
| | | |
| | | |
| - | | |
| | |
May 30, 2025, tender
offer to exchange 35,540,380 warrants at a maximum of 0.10 ordinary shares per warrant | |
| | | |
| 1,210,716 | | |
| | | |
| | | |
| - | | |
| | |
Diluted
EPS - ordinary shares | |
$ | 15,201 | | |
| 97,639,507 | | |
$ | 0.16 | | |
$ | 18,873 | | |
| 95,525,679 | | |
$ | 0.20 | |
| |
For the six-month
period ended | |
| |
June
30, 2025 | | |
June
30, 2024 | |
| |
| | |
| | |
| | |
| | |
| | |
| |
| |
Net
income to Ordinary Shareholders | | |
Weighted-average
ordinary shares outstanding | | |
EPS | | |
Net
loss to Ordinary Shareholders | | |
Weighted-average
ordinary shares outstanding | | |
EPS | |
| |
| | |
| | |
| | |
| | |
| | |
| |
Basic EPS -
ordinary shares | |
$ | 25,592 | | |
| 96,284,786 | | |
$ | 0.27 | | |
$ | 28,855 | | |
| 95,250,744 | | |
$ | 0.30 | |
Restricted
stock units | |
| | | |
| 258,726 | | |
| | | |
| | | |
| 233,276 | | |
| | |
Antidilution sequencing - subtotal | |
| 25,592 | | |
| 96,543,512 | | |
| 0.27 | | |
| 28,855 | | |
| 95,484,020 | | |
| 0.30 | |
35,540,380 warrants
@ $5.75 per half share | |
| | | |
| - | | |
| | | |
| | | |
| - | | |
| | |
May 30, 2025, tender
offer to exchange 35,540,380 warrants at a maximum of 0.10 ordinary shares per warrant | |
| | | |
| 608,703 | | |
| | | |
| | | |
| - | | |
| | |
Diluted
EPS - ordinary shares | |
$ | 25,592 | | |
| 97,152,215 | | |
$ | 0.26 | | |
$ | 28,855 | | |
| 95,484,020 | | |
$ | 0.30 | |
Prior to the announcement
of the exchange offer on May 30, 2025, potentially dilutive warrants had no impact on the determination of dilutive earnings
per share as these potential ordinary shares were antidilutive for the three-month period ended June 30, 2025 , the three-month
period ended June 30, 2024, the six-month period ended June 30, 2025 , and the six-month period ended June 30, 2024, respectively,.
In
addition to the warrants, the Company also had 2,364,667 restricted stock units excluded from dilutive ordinary shares for the three-month
period ended June 30, 2025, as they were assumed repurchased through the impact of unrecognized share-based compensation cost.
|