XML 41 R31.htm IDEA: XBRL DOCUMENT v3.23.3
Earnings (Loss) per Share (Tables)
9 Months Ended
Sep. 30, 2023
Earnings Per Share [Abstract]  
Reconciliation of Numerator and Denominator Used in Calculation of Basic and Diluted Earnings (Loss) Per Share

The following is a reconciliation of the numerator (earnings (loss)) and the denominator (number of shares) used in the basic and diluted earnings (loss) per share calculations:

 

 

Three Months Ended
September 30,

 

 

Nine Months Ended
September 30,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Numerator

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

2,568

 

 

$

(3,991

)

 

$

(10,457

)

 

$

(17,424

)

Percentage allocated to common stockholders(1)

 

 

56

%

 

 

100

%

 

 

100

%

 

 

100

%

Numerator for basic earnings (loss) per common share

 

$

1,433

 

 

$

(3,991

)

 

$

(10,457

)

 

$

(17,424

)

Undistributed income allocated to Series A Warrants and Series B Warrants

 

 

110

 

 

 

 

 

 

 

 

 

 

Change in fair value of warrant liabilities

 

 

(4,343

)

 

 

 

 

 

 

 

 

 

Numerator for diluted loss per common share

 

$

(2,800

)

 

$

(3,991

)

 

$

(10,457

)

 

$

(17,424

)

 

 

 

 

 

 

 

 

 

 

 

 

Denominator

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares of common stock, basic

 

 

11,102

 

 

 

10,225

 

 

 

10,881

 

 

 

10,089

 

Series A Warrants and Series B Warrants

 

 

854

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares of common stock, diluted

 

 

11,956

 

 

 

10,225

 

 

 

10,881

 

 

 

10,089

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings (loss) per common share

 

$

0.13

 

 

$

(0.39

)

 

$

(0.96

)

 

$

(1.73

)

Diluted loss per common share

 

$

(0.23

)

 

$

(0.39

)

 

$

(0.96

)

 

$

(1.73

)

 

 

 

 

 

 

 

 

 

 

 

 

(1)  Basic weighted average common stock outstanding

 

 

11,102

 

 

 

10,225

 

 

 

10,881

 

 

 

10,089

 

Basic weighted average common stock and participating securities (Series A Redeemable Convertible Preferred Stock, Series A Warrants, and Series B Warrants)

 

 

19,897

 

 

 

10,225

 

 

 

10,881

 

 

 

10,089

 

Percentage allocated to common stockholders

 

 

56

%

 

 

100

%

 

 

100

%

 

 

100

%

Schedule of Antidilutive Securities Excluded From Calculation of Diluted Loss Per Share

The Company excluded the following amounts of equity securities from its diluted loss per share calculations for the three and nine months ended September 30, 2023 and 2022 because their effect was anti-dilutive:

 

 

Three Months Ended
September 30,

 

 

Nine Months Ended
September 30,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Series A Redeemable Convertible Preferred Stock

 

 

7,940

 

 

 

 

 

 

7,940

 

 

 

 

Series A Warrants and Series B Warrants

 

 

 

 

 

 

 

 

4,367

 

 

 

 

Restricted stock awards and units

 

 

568

 

 

 

821

 

 

 

568

 

 

 

821

 

Outstanding stock options

 

 

1,997

 

 

 

1,207

 

 

 

1,997

 

 

 

1,207

 

 

Schedule of Anti-Dilutive Weighted Average Shares Excluded From Diluted Loss Per Share Calculation

The anti-dilutive weighted average shares excluded from the diluted loss per share calculations were:

 

 

Three Months Ended
September 30,

 

 

Nine Months Ended
September 30,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Series A Redeemable Convertible Preferred Stock

 

 

7,940

 

 

 

 

 

 

4,014

 

 

 

 

Series A Warrants

 

 

 

 

 

 

 

 

322

 

 

 

 

Series B Warrants

 

 

 

 

 

 

 

 

126

 

 

 

 

Restricted stock awards and units

 

 

639

 

 

 

882

 

 

 

785

 

 

 

982

 

Outstanding stock options

 

 

1,997

 

 

 

1,199

 

 

 

1,750

 

 

 

1,131

 

Total

 

 

10,576

 

 

 

2,081

 

 

 

6,997

 

 

 

2,113