| EARNINGS PER SHARE |
NOTE
11 – EARNINGS PER SHARE
The
Company computes basic and diluted net income (loss) per share in accordance with ASC 260, Earnings Per Share. Basic EPS is calculated
by dividing net income (loss) available to common stockholders by the weighted-average number of common shares outstanding during the
period. The Company applies the two-class method as it has multiple classes of equity including the Series B 4% Convertible Preferred
Stock, issued on June 16, 2025.
The
Series B Preferred Stock is not a participating security and does not share in undistributed earnings beyond its fixed 4% cumulative
dividend. Under the two-class method, income available to common shareholders is reduced by the cumulative preferred dividend, whether
declared or not.
The
Series B Preferred is convertible at the option of the holder into 1,000 shares of Common Stock per preferred share (plus accrued dividends),
and is considered a potentially dilutive security. For the three and six months ended June 30, 2026 and 2025, the assumed conversion
of the Series B Preferred Stock was anti-dilutive and excluded in the diluted EPS computation. As of June 30, 2026 and December 31, 2025,
Series B Preferred Stock dividends accrued were $524,625 and $223,875, respectively.
NOTE
11 – EARNINGS PER SHARE (Continued)
The
following table sets forth the calculation of earnings per share, with no dividends declared yet, for the three and six months ended
June 30, 2026 and 2025, as presented in the accompanying Unaudited Condensed Consolidated Statements of Operations:
SCHEDULE OF CALCULATION OF EARNINGS PER SHARE
For
the Three Months Ended June 30, 2026
| | |
Class
B | | |
Common | |
| Basic and diluted net loss per share of common
stock | |
| | | |
| | |
| Numerator: | |
| | | |
| | |
| Allocation of net loss | |
$ | (91,278 | ) | |
$ | (17,795,676 | ) |
| Less : Series B preferred dividend | |
$ | (780 | ) | |
$ | (152,100 | ) |
| Net loss attributable to common stock holders
- basic | |
$ | (92,058 | ) | |
$ | (17,947,776 | ) |
| Denominator: | |
| | | |
| | |
| Basic and diluted weighted average shares outstanding | |
| 304,990 | | |
| 59,461,443 | |
| | |
| | | |
| | |
| Basic and diluted net loss per share of common
stock | |
$ | (0.30 | ) | |
$ | (0.30 | ) |
For
the Six Months Ended June 30, 2026
| | |
Class
B | | |
Common | |
| Basic and diluted net loss per share of common
stock | |
| | | |
| | |
| Numerator: | |
| | | |
| | |
| Allocation of net loss | |
$ | (180,030 | ) | |
$ | (31,463,269 | ) |
| Less : Series B preferred dividend | |
$ | (1,711 | ) | |
$ | (299,039 | ) |
| Net loss attributable to common stock holders
- basic | |
$ | (181,741 | ) | |
$ | (31,762,308 | ) |
| Denominator: | |
| | | |
| | |
| Basic and diluted weighted average shares outstanding | |
| 304,990 | | |
| 53,302,185 | |
| | |
| | | |
| | |
| Basic and diluted net loss per share of common
stock | |
$ | (0.60 | ) | |
$ | (0.60 | ) |
For
the Three Months Ended June 30, 2025
| | |
Class
B | | |
Common | |
| Basic and diluted net loss per share of common
stock | |
| | | |
| | |
| Numerator: | |
| | | |
| | |
| Allocation of net loss | |
$ | (112,759 | ) | |
$ | (11,270,724 | ) |
| Less : Series B preferred dividend | |
$ | (158 | ) | |
$ | (16,717 | ) |
| Net loss attributable to common stock holders
- basic | |
$ | (112,917 | ) | |
$ | (11,287,441 | ) |
| Denominator: | |
| | | |
| | |
| Basic and diluted weighted average shares outstanding | |
| 379,990 | | |
| 37,984,523 | |
| | |
| | | |
| | |
| Basic and diluted net loss per share of common
stock | |
$ | (0.30 | ) | |
$ | (0.30 | ) |
For
the Six Months Ended June 30, 2025
| | |
Class
B | | |
Common | |
| Basic and diluted net loss per share of common
stock | |
| | | |
| | |
| Numerator: | |
| | | |
| | |
| Allocation of net loss | |
$ | (291,676 | ) | |
$ | (29,155,537 | ) |
| Less : Series B preferred dividend | |
$ | (158 | ) | |
$ | (16,717 | ) |
| Net loss attributable to common stock holders
- basic | |
$ | (291,834 | ) | |
$ | (29,172,254 | ) |
| Denominator: | |
| | | |
| | |
| Basic and diluted weighted average shares outstanding | |
| 379,990 | | |
| 37,984,523 | |
| | |
| | | |
| | |
| Basic and diluted net loss per share of common
stock | |
$ | (0.77 | ) | |
$ | (0.77 | ) |
|