| Summary of Reconciliation of Net Income (Loss) and Common Stock Share Amounts |
A reconciliation of net loss and common share amounts used in the computation of basic and diluted income (loss) per common share is presented below.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Numerator: |
|
|
|
|
|
|
|
|
|
| Net loss from continuing operations |
$ |
(9,657) |
|
|
$ |
(5,627) |
|
|
$ |
(14,678) |
|
|
$ |
(8,731) |
|
|
|
| Net income (loss) from discontinued operations |
67,073 |
|
|
3,673 |
|
|
64,858 |
|
|
(8,783) |
|
|
|
| Net income (loss) |
$ |
57,416 |
|
|
$ |
(1,954) |
|
|
$ |
50,180 |
|
|
$ |
(17,514) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Denominator: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total weighted-average common shares outstanding |
82,454,657 |
|
|
78,044,254 |
|
|
81,223,912 |
|
|
77,151,361 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Basic and diluted earnings (loss) per share |
|
|
|
|
|
|
|
|
|
| Continuing operations |
$ |
(0.12) |
|
|
$ |
(0.07) |
|
|
$ |
(0.18) |
|
|
$ |
(0.11) |
|
|
|
| Discontinued operations |
0.81 |
|
|
0.05 |
|
|
0.80 |
|
|
(0.11) |
|
|
|
| Total basic and diluted earnings (loss) per share |
$ |
0.70 |
|
|
$ |
(0.03) |
|
|
$ |
0.62 |
|
|
$ |
(0.23) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Summary of Antidilutive Securities Excluded from Computation of Earnings Per Share |
The following table represents common stock equivalents that were excluded from the computation of diluted loss per common share for the three and nine months ended September 30, 2025 and 2024 because the effect of their inclusion would be anti-dilutive:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants to purchase shares of common stock |
14,166,644 |
|
|
14,166,644 |
|
|
14,166,644 |
|
|
14,166,644 |
|
|
|
| Options to purchase shares of common stock |
3,125,177 |
|
|
6,526,611 |
|
|
3,125,177 |
|
|
6,526,611 |
|
|
|
| Outstanding earn-out shares (1) |
1,717,303 |
|
|
— |
|
|
1,717,303 |
|
|
— |
|
|
|
Restricted shares of common stock |
10,387,606 |
|
|
10,112,365 |
|
|
10,387,606 |
|
|
10,112,365 |
|
|
|
| Total potentially dilutive securities |
29,396,730 |
|
|
30,805,620 |
|
|
29,396,730 |
|
|
30,805,620 |
|
|
|
(1) Pursuant to the Company's acquisition of Keystone, 1,717,303 shares were issued and outstanding and transferred to an escrow agent at the close of the acquisition. While these shares are legally issued and outstanding, they are excluded from the weighted average shares outstanding calculation because they are contingently returnable based on the determination of Keystone’s 2025 final Adjusted EBITDA discussed above.
|