| 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):
SCHEDULE OF RECONCILIATION OF BASIC AND DILUTED COMMON SHARES OUTSTANDING
| 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 | |
SCHEDULE OF BASIC AND DILUTED EARNINGS PER COMMON SHARE
| | |
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.
|