Earnings Per Share |
Note
11 - Earnings Per Share
Basic
net income (loss) per common share is calculated by dividing the net income attributable to common stockholders by the
weighted-average number of common shares outstanding during the period, without consideration for potentially dilutive securities.
Diluted net income per share is computed by dividing the net income (attributable to common stockholders) by the weighted average
number of common shares and potentially dilutive securities outstanding for the period. For the Company’s diluted income per
share calculation, the Company uses the “if-converted method” method for preferred stock and convertible debt and the
“treasury stock method” method for warrants and options. If the Company has a net loss, dilutive securities have been excluded from the computation of diluted net loss
per share.
Schedule of Earning Per Shares, Basic and Diluted
For The Three Months Ended June 30. | |
2025 | | |
2024 | |
Net (loss) income | |
$ | (930,715 | ) | |
$ | 941,527 | |
Weighted average shares outstanding – basic | |
| 2,826,468 | | |
| 2,771,550 | |
Basic net (loss) income per share | |
$ | (0.33 | ) | |
$ | 0.34 | |
Net (loss) income | |
$ | (930,715 | ) | |
$ | 941,527 | |
Weighted average shares outstanding – diluted | |
| 2,826,468 | | |
| 2,824,273 | |
Diluted net (loss) income per share | |
$ | (0.33 | ) | |
$ | 0.33 | |
For the Six Months Ended June 30, | |
2025 | | |
2024 | |
Net (loss) income | |
$ | (1,757,914 | ) | |
$ | 2,991,203 | |
Weighted average shares outstanding – basic | |
| 2,806,841 | | |
| 2,766,086 | |
Basic net (loss) income per share | |
$ | (0.63 | ) | |
$ | 1.08 | |
Net (loss) income | |
$ | (1,757,914 | ) | |
$ | 2,991,203 | |
Weighted average shares outstanding – diluted | |
| 2,806,841 | | |
| 2,818,809 | |
Diluted net (loss) income per share | |
$ | (0.63 | ) | |
$ | 1.06 | |
Schedule of Weighted Average Shares Outstanding - Basic And Diluted
| |
2025 | | |
2024 | | |
2025 | | |
2024 | |
Weighted Average Shares Calculation – Basic | |
Three Months Ended June 30, | | |
Six Months Ended June 30, | |
| |
2025 | | |
2024 | | |
2025 | | |
2024 | |
Weighed average shares | |
| 2,826,468 | | |
| 2,771,550 | | |
| 2,806,841 | | |
| 2,766,086 | |
| |
2025 | | |
2024 | | |
2025 | | |
2024 | |
Weighted Average Shares Calculation – Diluted | |
Three Months Ended June 30, | | |
Six Months Ended June 30, | |
| |
2025 | | |
2024 | | |
2025 | | |
2024 | |
Shares used in computation of basic (loss) income per share | |
| 2,826,468 | | |
| 2,771,550 | | |
| 2,806,841 | | |
| 2,766,086 | |
Shares to be issued to Abaca shareholders | |
| - | | |
| 37,500 | | |
| - | | |
| 37,500 | |
Restricted stock | |
| - | | |
| 10,783 | | |
| - | | |
| 10,783 | |
Conversion of preferred stock | |
| - | | |
| 4,440 | | |
| - | | |
| 4,440 | |
Total | |
| 2,826,468 | | |
| 2,824,273 | | |
| 2,806,841 | | |
| 2,818,809 | |
Certain
share-based equity awards and warrants were excluded from the computation of dilutive earnings per share because inclusion of these awards
would have had an anti-dilutive effect. The following table reflects the awards that were excluded.
Schedule
of Share-based equity awards and Warrants Excluded from Computation of Earnings
| |
2025 | | |
2024 | | |
2025 | | |
2024 | |
| |
Three Months Ended June 30, | | |
Six Months Ended June 30, | |
| |
2025 | | |
2024 | | |
2025 | | |
2024 | |
Shares to be issued to Abaca shareholders | |
| 37,500 | | |
| - | | |
| 37,500 | | |
| - | |
Stock options | |
| 160,841 | | |
| 114,204 | | |
| 160,841 | | |
| 114,204 | |
Restricted stock | |
| 1,448 | | |
| - | | |
| 1,448 | | |
| - | |
Conversion of preferred stock | |
| 4,440 | | |
| - | | |
| 4,440 | | |
| - | |
Warrants | |
| 639,329 | | |
| 639,329 | | |
| 639,329 | | |
| 639,329 | |
Total | |
| 843,558 | | |
| 753,533 | | |
| 843,558 | | |
| 753,533 | |
Excluded
from the computation of income (loss) per share is the Series A Convertible Preferred Stock. The shareholders are entitled to receive
dividends on shares of Series A Convertible Preferred Stock equal (on an as-if-converted-to-Common-Stock basis) to and in the
same form as dividends actually paid on shares of the Common Stock when, as and if such dividends are paid on shares of the Common Stock.
No other dividends shall be paid on shares of Series A Convertible Preferred Stock.
|
Note 14. Earnings
Per Share
Basic net income (loss) per common share is calculated
by dividing the net income (loss) attributable to common stockholders by the weighted-average number of common shares outstanding during
the period, without consideration for potentially dilutive securities. Diluted net income (loss) per share is computed by dividing the
net income (loss) attributable to common stockholders by the weighted average number of common shares and potentially dilutive securities
outstanding for the period. For the Company’s diluted earnings per share calculation, the Company uses the “if-converted”
method for preferred stock and convertible debt and the “treasury stock” method for Warrants and Options.
Schedule of Earning Per Shares, Basic and Diluted
For year Ended December 31 | |
2024 | | |
2023 | |
Net loss | |
$ | (48,319,475 | ) | |
$ | (17,279,847 | ) |
Weighted average shares outstanding - basic | |
| 2,772,867 | | |
| 2,128,728 | |
Basic net loss per share | |
$ | (17.43 | ) | |
$ | (8.12 | ) |
Weighted average shares outstanding - diluted | |
| 2,772,867 | | |
| 2,128,728 | |
Diluted net loss per share | |
$ | (17.43 | ) | |
$ | (8.12 | ) |
Schedule of Weighted Average Shares Outstanding - Basic And Diluted
Weighted average shares calculation - basic | |
December 31, 2024 | | |
December 31, 2023 | |
Company public shares | |
| 196,330 | | |
| 196,330 | |
Company initial stockholders | |
| 170,159 | | |
| 170,159 | |
PCCU stockholders | |
| 1,129,307 | | |
| 998,896 | |
Issuance of Equity for Marketing Services | |
| 3,939 | | |
| - | |
Shares issued for Abaca acquisition
| |
| 396,790 | | |
| 157,762 | |
Restricted stock units issued | |
| 65,404 | | |
| 49,980 | |
Conversion of Preferred stock | |
| 810,938 | | |
| 555,601 | |
Grand total | |
| 2,772,867 | | |
| 2,128,728 | |
Certain
share-based equity awards and warrants were excluded from the computation of dilutive earnings/ (loss) per share because inclusion of
these awards would have had an anti-dilutive effect. The following table reflects the awards excluded.
Schedule
of Share-based equity awards and Warrants Excluded from Computation of Earnings
For year Ended December 31 | |
2024 | | |
2023 | |
Warrants | |
| 601,829 | | |
| 639,329 | |
Share based payments | |
| 113,673 | | |
| 132,164 | |
Shares to be issued to Abaca shareholders | |
| 37,500 | | |
| 37,500 | |
Conversion of preferred stock | |
| 4,440 | | |
| 44,040 | |
Grand total | |
| 757,442 | | |
| 853,033 | |
The holders of Series A Convertible Preferred Stock
shall be entitled to receive, and the Company shall pay, dividends on shares of Series A Convertible Preferred Stock equal (on an as-if-converted-to-Class-A-Common-Stock
basis) to and in the same form as dividends actually paid on shares of the Class A Common Stock when, as and if such dividends are paid
on shares of the Class A Common Stock. No other dividends shall be paid on shares of Series A Convertible Preferred Stock.
|