XML 32 R21.htm IDEA: XBRL DOCUMENT v3.25.1
Earnings Per Share
3 Months Ended
Mar. 31, 2025
Earnings Per Share [Abstract]  
Earnings Per Share

Note 13. Earnings Per Share

 

Basic net income 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 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.

 

 

For the three months ended March 31  2025   2024 
Net (loss)/profit  $(313,627)  $2,049,676 
Weighted average shares outstanding – basic   2,786,538    2,760,680 
Basic net (loss)/earnings per share  $(0.11)  $0.74 
Weighted average shares outstanding – diluted   2,786,538    2,813,404 
Diluted net (loss)/earnings per share  $(0.11)  $0.73 

 

Weighted average shares calculation – basic  March 31, 2025   March 31, 2024 
   Three months ended 
Weighted average shares calculation – basic  March 31, 2025   March 31, 2024 
Company public shares   196,330    196,330 
Company initial stockholders   170,159    170,159 
PCCU stockholders   1,129,307    1,129,307 
Issuance of Equity for Marketing Services   12,116    - 
Shares issued for Abaca acquisition   396,790    396,790 
Restricted stock units issued   68,276    65,404 
Conversion of Preferred stock   813,560    802,690 
Grand total   2,786,538    2,760,680 

 

Weighted average shares calculation - diluted  March 31, 2025   March 31, 2024 
   Three months ended 
Weighted average shares calculation - diluted  March 31, 2025   March 31, 2024 
Shares used in computation of basic earnings per share   2,786,538    2,760,680 
Shares to be issued to Abaca shareholders   -    37,500 
Share based payments   -    10,783 
Conversion of preferred stock   -    4,441 
Grand total   2,786,538    2,813,404 

 

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 excluded.

 

  

March 31,

2025

  

March 31,

2024

 
   Three months ended 
  

March 31, 2025

  

March 31, 2024

 
Shares to be issued to Abaca shareholders   37,500    - 
Share based payments   3,312    - 
Conversion of preferred stock   4,440    - 
Warrants   601,829    639,329 
Share-based payments   211,512    124,987 
Grand total   858,593    764,316 

 

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.