XML 125 R100.htm IDEA: XBRL DOCUMENT v3.21.2
NET INCOME PER SHARE
3 Months Ended 12 Months Ended
Mar. 31, 2021
Dec. 31, 2020
OLD PlayStudios, Inc.    
NET INCOME PER SHARE

NOTE 17—NET INCOME PER SHARE

Basic net income per share is computed by dividing net income attributable to common stockholders by the weighted-average number of shares of common stock outstanding during the period. Diluted net income per share is computed by dividing net income attributable to common stockholders by the weighted-average number of common stock outstanding, including the potential dilutive securities. For the calculation of diluted net income per share, net income attributable to common stockholders is adjusted to reflect the potential effect of dilutive securities.

The following table sets forth the computation of basic and diluted net income attributable to common stockholders per share (in thousands except share and per share data):

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 

 

    

2021

    

2020

Net income attributable to common stockholders-basic

 

 

 

 

 

 

Net income

 

$

5,918

 

$

5,492

Income allocated to participating preferred stock

 

 

(4,000)

 

 

(3,838)

Net income attributable to common stockholders - basic

 

$

1,918

 

$

1,654

Net income attributable to common stockholders-diluted

 

 

  

 

 

  

Net income

 

$

5,918

 

$

5,492

Income allocated to participating preferred stock

 

 

(3,819)

 

 

(3,763)

Net income attributable to common stockholders - diluted

 

$

2,099

 

$

1,729

Weighted average shares of common stock outstanding

 

 

  

 

 

  

Basic weighted average shares of common stock outstanding

 

 

239,946

 

 

236,367

Dilutive effect of weighted average Series A warrants

 

 

539

 

 

483

Dilutive effect of weighted average Series B warrants

 

 

1,167

 

 

715

Dilutive effect of weighted average Series C-1 warrants

 

 

1,938

 

 

936

Dilutive effect of weighted average Series C warrants

 

 

397

 

 

 —

Dilutive effect of weighted average stock options

 

 

61,020

 

 

25,822

Dilutive weighted average shares of common stock outstanding

 

 

305,007

 

 

264,323

Net income attributable to common stockholders per share

 

 

  

 

 

  

Basic

 

$

0.01

 

$

0.01

Diluted

 

$

0.01

 

$

0.01

 

The following equity awards outstanding at the end of each period presented have been excluded from the computation of diluted net income per share of common stock for the periods presented due to their antidilutive effect:

 

 

 

 

 

 

 

Three Months Ended March 31, 

 

    

2021

    

2020

Series C warrants

 

 —

 

617

Series B warrants(2)

 

1,232

 

1,232

Stock options

 

885

 

20,053


(1)

A portion of the Series B warrants were excluded from the diluted net income per share calculation because they are only exercisable upon a change in control or an IPO. 

NOTE 15—NET INCOME PER SHARE

Basic net income per share is computed by dividing net income attributable to common stockholders by the weighted-average number of shares of common stock outstanding during the period. Diluted net income per share is computed by dividing net income attributable to common stockholders by the weighted-average number of common stock outstanding, including the potential dilutive securities. For the calculation of diluted net income per share, net income attributable to common stockholders is adjusted to reflect the potential effect of dilutive securities.

The following table sets forth the computation of basic and diluted net income attributable to common stockholders per share (in thousands except share and per share data):

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31,

 

    

2020

    

2019

    

2018

Net income attributable to common stockholders-basic

 

 

  

 

 

  

 

 

  

Net income

 

$

12,807

 

$

13,614

 

$

2,822

Deemed contribution related to redemption of preferred NCI

 

 

 —

 

 

 —

 

 

5,632

Income allocated to participating preferred stock

 

 

(6,822)

 

 

(7,174)

 

 

(5,087)

 

 

 

 

 

 

 

 

 

 

Net income attributable to common stockholders - basic

 

$

5,985

 

$

6,440

 

$

3,367

Net income attributable to common stockholders-diluted

 

 

  

 

 

  

 

 

  

Net income

 

$

12,807

 

$

13,614

 

$

2,822

Deemed contribution related to redemption of preferred NCI(1)

 

 

 —

 

 

 —

 

 

5,632

Income allocated to participating preferred stock

 

 

(6,387)

 

 

(6,945)

 

 

(4,977)

Net income attributable to common stockholders - diluted

 

$

6,420

 

$

6,669

 

$

3,477

Weighted average shares of common stock outstanding

 

 

  

 

 

  

 

 

  

Basic weighted average shares of common stock outstanding

 

 

236,118,856

 

 

234,070,277

 

 

229,409,649

Dilutive effect of weighted average Series A warrants

 

 

509,959

 

 

466,040

 

 

452,308

Dilutive effect of weighted average Series B warrants

 

 

930,400

 

 

579,050

 

 

469,189

Dilutive effect of weighted average Series C-1 warrants

 

 

1,413,452

 

 

633,290

 

 

389,348

Dilutive effect of weighted average Series C warrants

 

 

142,960

 

 

 —

 

 

 —

Dilutive effect of weighted average stock options

 

 

43,951,931

 

 

19,704,926

 

 

17,459,421

Dilutive weighted average shares of common stock outstanding

 

 

283,067,558

 

 

255,453,583

 

 

248,179,915

Net income attributable to common stockholders per share

 

 

  

 

 

  

 

 

  

Basic

 

$

0.03

 

$

0.03

 

$

0.01

Diluted

 

$

0.02

 

$

0.03

 

$

0.01


(1)

As further discussed in Note 13, the Company purchased Resort World’s noncontrolling interest in International on December 3, 2018. The excess carrying value of the redeemed preferred stock over the fair value of the purchase price paid was treated as a deemed contribution.

The following equity awards outstanding at the end of each period presented have been excluded from the computation of diluted net income per share of common stock for the periods presented due to their anti-dilutive effect:

 

 

 

 

 

 

 

 

 

Year Ended December 31,

 

    

2020

    

2019

    

2018

Series C warrants

 

 —

 

617,192

 

617,192

Series B warrants(2)

 

1,231,872

 

1,231,872

 

1,231,872

Stock options

 

340,000

 

27,796,684

 

36,020,008


(2)   A portion of the Series B warrants were excluded from the diluted net income per share calculation because they are only exercisable upon a change in control or an IPO.