| Earnings (Loss) Per Share |
NOTE 15 – EARNINGS (LOSS) PER SHARE
Basic earnings (loss) per share is computed by dividing income (loss) available to common stockholders by the weighted average number of common shares outstanding during the period. Diluted earnings per share is computed in the same manner as basic earnings per share except that the denominator is increased to include the number of additional Class A common shares that could have been outstanding assuming the exercise of stock options and warrants, conversion of Series A and Series B preferred stock, conversion of Class B common stock, vesting of restricted shares of Class A common stock, conversion of Convertible Senior Notes and issuance of Class A common stock associated with the deferred stock units and certain performance awards.
Basic and diluted net income (loss) per share excludes the income (loss) attributable to and shares associated with the 459,909 shares of Class A common stock that are subject to cancellation on November 9, 2024 if certain market conditions have not been met. The Company has included in the calculation accrued dividends on Series A and Series B preferred stock and related deemed and imputed dividends.
The following table sets forth the calculation of basic and diluted earnings (loss) per share for the periods indicated based on the weighted average number of shares of Class A common stock outstanding:
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, |
|
|
|
2021 |
|
|
2020 |
|
Basic net income (loss) per share |
|
|
|
|
|
|
Numerator: |
|
|
|
|
|
|
Net loss attributable to U.S. Well Services, Inc. |
|
$ |
(70,605 |
) |
|
$ |
(229,340 |
) |
Net loss attributable to cancellable Class A common stock |
|
|
988 |
|
|
|
5,560 |
|
Basic net loss attributable to U.S. Well Services, Inc. shareholders |
|
|
(69,617 |
) |
|
|
(223,780 |
) |
Dividends accrued on Series A preferred stock |
|
|
(5,857 |
) |
|
|
(7,214 |
) |
Dividends accrued on Series B preferred stock |
|
|
(4,591 |
) |
|
|
(2,049 |
) |
Deemed and imputed dividends on Series A preferred stock |
|
|
(750 |
) |
|
|
(13,022 |
) |
Deemed and imputed dividends on Series B preferred stock |
|
|
(7,178 |
) |
|
|
(564 |
) |
Exchange of Series A preferred stock for Convertible Senior Notes |
|
|
8,936 |
|
|
|
- |
|
Basic net loss attributable to U.S. Well Services, Inc. common shareholders |
|
$ |
(79,057 |
) |
|
$ |
(246,629 |
) |
|
|
|
|
|
|
|
Denominator: |
|
|
|
|
|
|
Weighted average shares outstanding |
|
|
32,853,855 |
|
|
|
18,971,692 |
|
Cancellable Class A common stock |
|
|
(459,909 |
) |
|
|
(459,909 |
) |
Basic and diluted weighted average shares outstanding |
|
|
32,393,946 |
|
|
|
18,511,783 |
|
Basic and diluted net loss per share attributable to Class A common shareholders |
|
$ |
(2.44 |
) |
|
$ |
(13.32 |
) |
A summary of securities excluded from the computation of diluted earnings per share is presented below for the applicable periods:
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, |
|
|
|
2021 |
|
|
2020 |
|
Dilutive earnings per share: |
|
|
|
|
|
|
Anti-dilutive stock options |
|
|
250,649 |
|
|
|
250,649 |
|
Anti-dilutive warrants |
|
|
4,515,980 |
|
|
|
4,122,328 |
|
Anti-dilutive restricted stock |
|
|
388,886 |
|
|
|
414,082 |
|
Anti-dilutive deferred stock units |
|
|
2,052,474 |
|
|
|
2,546,245 |
|
Anti-dilutive shares from Pool B Awards |
|
|
3,387,218 |
|
|
|
2,897,855 |
|
Anti-dilutive Class B common stock convertible into Class A common stock |
|
|
- |
|
|
|
657,982 |
|
Anti-dilutive Series A preferred stock convertible into Class A common stock |
|
|
1,168,297 |
|
|
|
2,588,050 |
|
Anti-dilutive Series B preferred stock convertible into Class A common stock |
|
|
- |
|
|
|
22,355,922 |
|
Anti-dilutive Convertible Senior Notes convertible into Class A common stock |
|
|
28,056,027 |
|
|
|
- |
|
Potentially dilutive securities excluded as anti-dilutive |
|
|
39,819,531 |
|
|
|
35,833,113 |
|
|