XML 55 R43.htm IDEA: XBRL DOCUMENT
v3.25.1

EARNINGS PER SHARE (Tables) | 6 Months Ended
--- | ---
Mar. 31, 2025
Earnings Per Share [Abstract] |
Schedule of Reconciliations of the Numerators and Denominators Used to Compute Basic and Diluted Earnings Per Share | The following table sets forth reconciliations of the numerators and denominators used to compute basic and diluted earnings per share of Class A common stock from continuing operations for the three and six months ended March 31, 2025 and 2024:
| Three Months Ended March 31, |  | Six Months Ended March 31,
| 2025 |  | 2024 |  | 2025 |  | 2024
Basic net income (loss) per share: |  |  |  |  |  |  |
Numerator |  |  |  |  |  |  |
Net income (loss) | $ | 1,095 |  |  | $ | (2,302) |  |  | $ | 4,417 |  |  | $ | (6,517) |
Less: Net income (loss) attributable to non-controlling interest | 1,022 |  |  | (593) |  |  | 2,150 |  |  | (1,923) |
Net income (loss) attributable to Class A common stockholders | $ | 73 |  |  | $ | (1,709) |  |  | $ | 2,267 |  |  | $ | (4,594) |
Denominator |  |  |  |  |  |  |
Weighted average shares of Class A common stock outstanding | 23,834,233 |  |  | 23,331,239 |  |  | 23,691,648 |  |  | 23,299,214 |
Basic net income (loss) per share(1) | $ | 0.00 |  |  | $ | (0.07) |  |  | $ | 0.10 |  |  | $ | (0.20) |
Diluted net income per share: |  |  |  |  |  |  |
Numerator |  |  |  |  |  |  |
Net income attributable to Class A common stockholders | $ | 73 |  |  |  |  | $ | 2,267 |  |  |
Reallocation of net income assuming conversion of common units(2) | — |  |  |  |  | — |  |  |
Net income attributable to Class A common stockholders - diluted | $ | 73 |  |  |  |  | $ | 2,267 |  |  |
Denominator |  |  |  |  |  |  |
Weighted average shares of Class A common stock outstanding | 23,834,233 |  |  |  |  | 23,691,648 |  |  |
Weighted average effect of dilutive securities(3) | 299,505 |  |  |  |  | 389,584 |  |  |
Weighted average shares of Class A common stock outstanding - diluted | 24,133,738 |  |  |  |  | 24,081,232 |  |  |
Diluted net income per share | $ | 0.00 |  |  |  |  | $ | 0.09 |  |  |
__________________________ 1.For the three and six months ended March 31, 2024, all potentially dilutive securities were anti-dilutive, so diluted net loss per share was equivalent to basic net loss per share. The following securities were excluded from the weighted average effect of dilutive securities in the computation of diluted net loss per share of Class A common stock for continuing operations: a.10,091,604 and 10,092,504 weighted average shares of Class B common stock for the three and six months ended March 31, 2024, respectively, along with the reallocation of net income assuming conversion of these shares, were excluded because the effect would have been anti-dilutive, b.7,852,595 and 8,246,542 stock options for the three and six months ended March 31, 2024, respectively, were excluded because the exercise price of these stock options exceeded the average market price of our Class A common stock during the period (“out-of-the-money”) and the effect of including them would have been anti-dilutive, and c.387,235 and 427,506shares for the three and six months ended March 31, 2024, respectively, resulting from estimated stock option exercises and restricted stock units vesting as calculated by the treasury stock method were excluded because of the effect of including them would have been anti-dilutive. 2.The reallocation of net income assuming conversion of common units represents the tax effected net income attributable to non-controlling interest using the effective income tax rates described in Note 10 above and assuming all common units of i3 Verticals, LLC were exchanged for Class A common stock at the beginning of the period. The common units of i3 Verticals, LLC held by the Continuing Equity Owners are potentially dilutive securities, and the computations of diluted net income per share assume that all common units of i3 Verticals, LLC were exchanged for shares of Class A common stock at the beginning of the period. 3.For the three and six months ended March 31, 2025, the following securities were excluded from the weighted average effect of dilutive securities in the computation of diluted net income per share of Class A common stock for continuing operations: a.9,408,427 and 9,720,698 weighted average shares of Class B common stock for the three and six months ended March 31, 2025, respectively, along with the reallocation of net income assuming conversion of these shares, were excluded because the effect would have been anti-dilutive, and b.4,227,718 and 4,660,034 stock options for the three and six months ended March 31, 2025, respective, were excluded because the exercise price of these stock options exceeded the average market price of our Class A common stock during the period (“out-of-the-money”) and the effect of including them would have been anti-dilutive. The following table sets forth reconciliations of the numerators and denominators used to compute basic and diluted earnings per share of Class A common stock from discontinued operations for the three and six months ended March 31, 2024:
| Three Months Ended March 31, |  | Six Months Ended March 31,
| 2025 |  | 2024 |  | 2025 |  | 2024
Basic net (loss) income per share: |  |  |  |  |  |  |
Numerator |  |  |  |  |  |  |
Net (loss) income | $ | (326) |  |  | $ | 5,650 |  |  | $ | (540) |  |  | $ | 11,401 |
Less: Net (loss) income attributable to non-controlling interest | (99) |  |  | 2,063 |  |  | (175) |  |  | 3,831 |
Net (loss) income attributable to Class A common stockholders | $ | (227) |  |  | $ | 3,587 |  |  | $ | (365) |  |  | $ | 7,570 |
Denominator |  |  |  |  |  |  |
Weighted average shares of Class A common stock outstanding | 23,834,233 |  |  | 23,331,239 |  |  | 23,691,648 |  |  | 23,299,214 |
Basic net (loss) income per share(1) | $ | (0.01) |  |  | $ | 0.15 |  |  | $ | (0.02) |  |  | $ | 0.32 |
Diluted net income per share: |  |  |  |  |  |  |
Numerator |  |  |  |  |  |  |
Net income attributable to Class A common stockholders |  |  | $ | 3,587 |  |  |  |  | $ | 7,570 |
Reallocation of net income assuming conversion of common units(2) |  |  | — |  |  |  |  | 2,894 |
Net income attributable to Class A common stockholders - diluted |  |  | $ | 3,587 |  |  |  |  | $ | 10,464 |
Denominator |  |  |  |  |  |  |
Weighted average shares of Class A common stock outstanding |  |  | 23,331,239 |  |  |  |  | 23,299,214 |
Weighted average effect of dilutive securities(3) |  |  | 387,235 |  |  |  |  | 10,520,010 |
Weighted average shares of Class A common stock outstanding - diluted |  |  | 23,718,474 |  |  |  |  | 33,819,224 |
Diluted net income per share |  |  | $ | 0.15 |  |  |  |  | $ | 0.31 |
__________________________ 1.For the three and six months ended March 31, 2025, all potentially dilutive securities were anti-dilutive, so diluted net loss per share was equivalent to basic net loss per share. The following securities were excluded from the weighted average effect of dilutive securities in the computation of diluted net loss per share of Class A common stock for discontinued operations: a.9,408,427 and 9,720,698 weighted average shares of Class B common stock for the three and six months ended March 31, 2025, respectively, along with the reallocation of net income assuming conversion of these shares, were excluded because the effect would have been anti-dilutive. b.4,227,718 and 4,660,034 stock options for the three and six months ended March 31, 2025, respectively, were excluded because the exercise price of these stock options exceeded the average market price of our Class A common stock during the period (“out-of-the-money”) and the effect of including them would have been anti-dilutive. c.299,505 and 389,584 shares for the three and six months ended March 31, 2025, respectively, resulting from estimated stock option exercises and restricted stock units vesting as calculated by the treasury stock method were excluded because of the effect of including them would have been anti-dilutive. 2.The reallocation of net income assuming conversion of common units represents the tax effected net income attributable to non-controlling interest using the effective income tax rates described in Note 10 above and assuming all common units of i3 Verticals, LLC were exchanged for Class A common stock at the beginning of the period. The common units of i3 Verticals, LLC held by the Continuing Equity Owners are potentially dilutive securities, and the computations of diluted net income per share assume that all common units of i3 Verticals, LLC were exchanged for shares of Class A common stock at the beginning of the period. 3.For the three and six months ended March 31, 2024, the following securities were excluded from the weighted average effect of dilutive securities in the computation of diluted net loss per share of Class A common stock for discontinued operations: a.10,091,604 weighted average shares of Class B common stock for the three months ended March 31, 2024, along with the reallocation of net income assuming conversion of these shares, were excluded because the effect would have been anti-dilutive, and b.7,852,595 and 8,246,542 stock options for the three and six months ended March 31, 2024, respectively, were excluded because the exercise price of these stock options exceeded the average market price of our Class A common stock during the period (“out-of-the-money”) and the effect of including them would have been anti-dilutive. The following table sets forth reconciliations of the numerators and denominators used to compute basic and diluted earnings per share of Class A common stock from the consolidated operations for three and six months ended March 31, 2024:
| Three Months Ended March 31, | Six Months Ended March 31,
| 2025 |  | 2024 | 2025 |  | 2024
Basic net income per share: |  |  |  |  |  |
Numerator |  |  |  |  |  |
Net income | $ | 769 |  |  | $ | 3,348 |  | $ | 3,877 |  |  | $ | 4,884 |
Less: Net income attributable to non-controlling interest | 923 |  |  | 1,470 |  | 1,975 |  |  | 1,908 |
Net (loss) income attributable to Class A common stockholders | $ | (154) |  |  | $ | 1,878 |  | $ | 1,902 |  |  | $ | 2,976 |
Denominator |  |  |  |  |  |
Weighted average shares of Class A common stock outstanding | 23,834,233 |  |  | 23,331,239 |  | 23,691,648 |  |  | 23,299,214 |
Basic net (loss) income per share(1) | $ | (0.01) |  |  | $ | 0.08 |  | $ | 0.08 |  |  | $ | 0.13 |
Diluted net income per share: |  |  |  |  |  |
Numerator |  |  |  |  |  |
Net (loss) income attributable to Class A common stockholders |  |  | $ | 1,878 |  | $ | 1,902 |  |  | $ | 2,976 |
Reallocation of net income assuming conversion of common units(2) |  |  | — |  | — |  |  | — |
Net (loss) income attributable to Class A common stockholders - diluted |  |  | $ | 1,878 |  | $ | 1,902 |  |  | $ | 2,976 |
Denominator |  |  |  |  |  |
Weighted average shares of Class A common stock outstanding |  |  | 23,331,239 |  | 23,691,648 |  |  | 23,299,214 |
Weighted average effect of dilutive securities(3) |  |  | 387,235 |  | 389,584 |  |  | 427,506 |
Weighted average shares of Class A common stock outstanding - diluted |  |  | 23,718,474 |  | 24,081,232 |  |  | 23,726,720 |
Diluted net income per share |  |  | $ | 0.08 |  | $ | 0.08 |  |  | $ | 0.13 |
__________________________ 1.For the three months ended March 31, 2025, all potentially dilutive securities were anti-dilutive, so diluted net loss per share was equivalent to basic net loss per share. The following securities were excluded from the weighted average effect of dilutive securities in the computation of diluted net loss per share of Class A common stock for discontinued operations: a.9,408,427 weighted average shares of Class B common stock for the three months ended March 31, 2025, along with the reallocation of net income assuming conversion of these shares, were excluded because the effect would have been anti-dilutive. b.4,227,718 stock options for the three months ended March 31, 2025, were excluded because the exercise price of these stock options exceeded the average market price of our Class A common stock during the period (“out-of-the-money”) and the effect of including them would have been anti-dilutive. c.299,505 shares for the three months ended March 31, 2025, resulting from estimated stock option exercises and restricted stock units vesting as calculated by the treasury stock method were excluded because of the effect of including them would have been anti-dilutive. 2.The reallocation of net income assuming conversion of common units represents the tax effected net income attributable to non-controlling interest using the effective income tax rates described in Note 10 above and assuming all common units of i3 Verticals, LLC were exchanged for Class A common stock at the beginning of the period. The common units of i3 Verticals, LLC held by the Continuing Equity Owners are potentially dilutive securities, and the computations of diluted net income per share assume that all common units of i3 Verticals, LLC were exchanged for shares of Class A common stock at the beginning of the period. 3.For the three months ended March 31, 2024 and the six months ended March 31, 2025 and 2024, the following securities were excluded from the weighted average effect of dilutive securities in the computation of diluted net income per share of Class A common stock from consolidated operations: a.10,091,604, 9,720,698 and 10,092,504 weighted average shares of Class B common stock for the three months ended March 31, 2024 and the six months ended March 31, 2025 and 2024, respectively, along with the reallocation of net income assuming conversion of these shares, were excluded because the effect would have been anti-dilutive, and b.7,852,595, 4,660,034 and 8,246,542 stock options for the three months ended March 31, 2024 and the six months ended March 31, 2025 and 2024, respectively, were excluded because the exercise price of these stock options exceeded the average market price of our Class A common stock during the period (“out-of-the-money”) and the effect of including them would have been anti-dilutive.

X
- References No definition available. + Details
Name: | us-gaap_EarningsPerShareAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of an entity's basic and diluted earnings per share calculations, including a reconciliation of numerators and denominators of the basic and diluted per-share computations for income from continuing operations. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482662/260-10-50-1 + Details
Name: | us-gaap_ScheduleOfEarningsPerShareBasicAndDilutedTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration