| Schedule of Earnings Per Share Computation |
The computation of earnings per share for the years ended December 31, 2019, 2020 and 2021 is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(US$ thousand) |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
$ |
(6,177 |
) |
|
|
|
|
|
$ |
(3,115 |
) |
|
|
|
|
|
$ |
(72,355 |
) |
Cumulative undeclared dividends on convertible redeemable preferred shares |
|
|
(9,962 |
) |
|
|
|
|
|
|
(6,715 |
) |
|
|
|
|
|
|
— |
|
Accretion on convertible redeemable preferred shares to redemption value (Note 1 3 ) |
|
|
(50,715 |
) |
|
|
|
|
|
|
(193,466 |
) |
|
|
|
|
|
|
— |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss attributable to Agora, Inc.’s ordinary shareholders - basic and diluted |
|
|
(66,854 |
) |
|
|
|
|
|
|
(203,296 |
) |
|
|
|
|
|
|
(72,355 |
) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator for basic and diluted loss per share weighted-average ordinary shares outstanding |
|
|
115,716,392 |
|
|
|
|
|
|
|
268,849,967 |
|
|
|
|
|
|
|
440,864,190 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted loss per share |
|
$ |
(0.58 |
) |
|
|
|
|
|
$ |
(0.76 |
) |
|
|
|
|
|
$ |
(0.16 |
) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (1) |
Options exercisable for a minimal exercise price are included in the denominator of basic loss per share calculation once there are no further vesting conditions or contingencies associated with them, as they are considered contingently issuable shares. Accordingly, a weighted average of 159,498 shares related to these options, for which the exercise price is zero dollars per share, are included in the denominator for the computation of basic loss per share for the year ended December 31, 2021. |
|
| Schedule of Antidilutive Ordinary Shares Excluded from Computation of Earnings Per Share |
The following ordinary shares equivalent were excluded from the computation of diluted net loss per ordinary share for the periods presented because including them would have had an anti-dilutive effect:
|
|
|
|
|
|
|
|
|
|
|
|
| |
| |
|
|
|
| |
|
|
|
|
|
|
|
|
|
Preferred shares - weighted average |
|
|
167,855,481 |
|
|
|
86,731,855 |
|
|
|
— |
|
Share options - weighted average |
|
|
26,923,735 |
|
|
|
39,846,432 |
|
|
|
39,790,418 |
|
Restricted share - weighted average |
|
|
5,154,272 |
|
|
|
479,275 |
|
|
|
204,129 |
|
Restricted share units - weighted average |
|
|
— |
|
|
|
32,870 |
|
|
|
471,680 |
|
VPP shares – weighted average |
|
|
— |
|
|
|
39,311 |
|
|
|
72,257 |
|
|