v3.25.4
EARNINGS PER SHARE
12 Months Ended
Dec. 31, 2025
Net earnings per share (Note 16):  
EARNINGS PER SHARE

16. EARNINGS PER SHARE

 

Under ASC 260, Earnings per Share, the Company applies the treasury stock method, reverse treasury stock method, if-converted method or contingently issuable share method, as applicable, to allocate earnings and determine the impact of potentially dilutive shares as none of its potentially dilutive securities participates in dividends.

 

Years ended December 31, 2025, 2024, and 2023

 

The following tables provides a reconciliation of the data used in the calculation of basic and diluted ordinary shares outstanding for the years ended December 31, 2025, 2024, and 2023 (in US$ thousands except shares and per share amounts):

 

Date  Transaction Detail 

Change in

Shares

  

Year ended

December 31, 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    60,344 
February 17, 2025  Equity-classified Restricted Stock Issuance   666    578 
February 27, 2025  Equity-classified Restricted Stock Issuance   1,000    841 
March 17, 2025  Equity-classified Restricted Stock Issuance   12,430    9,842 
March 18, 2025  Equity-classified Restricted Stock Issuance   231,661    182,790 
April 22, 2025  Settlement of liability-classified share-based compensation   100,001    69,316 
July 1, 2025  Warrant exchange (Note 15)   3,543,571    1,776,640 
August 14, 2025  Equity-classified Restricted Stock Issuance   777,245    295,992 
September 5, 2025  Equity-classified Restricted Stock Issuance   1,977    634 
September 12, 2025  Equity-classified Restricted Stock Issuance   1,999    602 
October 3, 2025  Equity-classified Restricted Stock Issuance   1,499    366 
October 3, 2025  Equity-classified Restricted Stock Issuance   333    81 
October 20, 2025  Equity-classified Restricted Stock Issuance   1,166    230 
November 21, 2025  Equity-classified Restricted Stock Issuance   666    73 
December 1, 2025  Equity-classified Restricted Stock Issuance   3,250    267 
December 12, 2025  Equity-classified Restricted Stock Issuance   2,500    130 
December 31, 2025  Ending Balance        98,444,582 

 

 

Date  Transaction Detail 

Change in

Shares

  

Year ended
December 31,
2024,

Weighted Average
Ordinary Shares
Outstanding

 
January 1, 2024  Beginning Balance        94,996,397 
January 9, 2024  Equity-classified Restricted Stock Issuance   333    325 
March 17, 2024  Equity-classified Restricted Stock Issuance   12,751    10,068 
March 18, 2024  Equity-classified Restricted Stock Issuance   242,455    190,784 
March 19, 2024  Equity-classified Restricted Stock Issuance   235,741    184,857 
April 1, 2024  Equity-classified Restricted Stock Issuance   1,774    1,343 
April 23, 2024  Equity-classified Restricted Stock Issuance   1,333    918 
May 2, 2024  Return of shares from W.D. Van Gonten Engineering   (82,331)   (54,662)
August 14, 2024  Equity-classified Restricted Stock Issuance   38,758    14,720 
October 1, 2024  Settlement of liability-classified share-based compensation   118,647    29,500 
October 3, 2024  Settlement of liability-classified share-based compensation   30,000    7,295 
October 21, 2024  Settlement of liability-classified share-based compensation   449,998    90,982 
December 31, 2024  Ending Balance        95,472,527 

 

Date  Transaction Detail  Change in
Shares
  

Year ended
December 31, 2023,

Weighted Average
Ordinary Shares
Outstanding

 
January 1, 2023  Beginning Balance        94,012,752 
January 23, 2023  Equity-classified Restricted Stock Issuance   500    468 
February 2, 2023  Equity-classified Restricted Stock Issuance   22,440    20,411 
February 24, 2023  Equity-classified Restricted Stock Issuance   250    212 
March 1, 2023  Equity-classified Restricted Stock Issuance   333    278 
March 16, 2023  Equity-classified Restricted Stock Issuance   247,286    196,474 
March 17, 2023  Equity-classified Restricted Stock Issuance   578,436    457,995 
April 12, 2023  Equity-classified Restricted Stock Issuance   666    480 
June 1, 2023  Equity-classified Restricted Stock Issuance   40,000    23,342 
June 22, 2023  Equity-classified Restricted Stock Issuance   1,484    781 
August 14, 2023  Equity-classified Restricted Stock Issuance   92,250    35,131 
December 31, 2023  Ending Balance        94,748,324 

 

   December 31, 2025   December 31, 2024   December 31, 2023 
    Net income to Ordinary Shareholders    Weighted-average ordinary shares outstanding   EPS   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  $

51,132

    

98,444,582

   $0.52   $76,310    95,472,527   $0.80   $12,580    94,748,324   $0.13 
Restricted stock units        

660,902

              263,397              -      
Antidilution sequencing - subtotal   

51,132

    

99,105,484

    0.52    76,310    95,735,924    0.80    12,580    94,748,324    0.13 
35,540,380 warrants @ $5.75 per half share                       -              -      
Diluted EPS - ordinary shares  $

51,132

    

99,105,484

   $0.52   $76,310    95,735,924   $0.80   $12,580    94,748,324   $0.13 

 

 

Prior to the announcement of the exchange offer on May 30, 2025 (Note 15), potentially dilutive warrants had no impact on the determination of dilutive earnings per share as these potential ordinary shares were antidilutive for the years ended December 31, 2024, and 2023, respectively.

 

In addition to the warrants, the Company also had 2,020,879, 1,068,135, and 1,245,868 weighted average restricted stock units excluded from dilutive ordinary shares for the years ended December 31, 2025, 2024, and 2023, respectively, as they were assumed repurchased through the impact of unrecognized share-based compensation cost.