EXHIBIT 99.4
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
In this report on Form 8-K, unless otherwise noted or as the context requires:“the Company,”, “Institutional Financial Markets”, “we”, “us”, “IFMI”, and “our”refers to Institutional Financial Markets, Inc. and it subsidiaries (formerly known as Cohen & Company Inc.).“IFMI LLC,” refers to IFMI LLC (formerly known as Cohen Brothers, LLC), the main operating subsidiary of the Company. “PrinceRidge” refers to PrinceRidge Partners, LLC, and its consolidated entities, including PrinceRidge Holdings LP. “Business Combination” refers to the June 1, 2011 closing of the contribution transaction between IFMI and PrinceRidge.
On April 19, 2011, the Company entered into a contribution agreement, referred to herein, as amended, as the “Contribution Agreement,” with PrinceRidge. On June 1, 2011, the Company completed the Business Combination, pursuant to which the Company contributed the equity interests of its wholly owned subsidiary, Cohen and Company Capital Markets, LLC (“CCCM”) along with cash and other amounts payable to PrinceRidge in exchange for a 69.9% equity interest in PrinceRidge. The owners of PrinceRidge prior to the Business Combination are referred to herein as the PrinceRidge Principals. The PrinceRidge Principals retained a 30.1% interest in PrinceRidge subsequent to the Business Combination and contribution.
The following unaudited pro forma condensed combined statements give effect to the Business Combination as if it had been completed as of March 31, 2011 for balance sheet purposes, and at the beginning of the periods presented for statements of operations purposes. We have adjusted the historical consolidated financial statements of both IFMI and PrinceRidge to give effect to pro forma events that are (1) directly attributable to the Business Combination, (2) factually supportable, and (3) with respect to the statement of operations, expected to have a continuing impact on the combined results. The manner in which this pro forma financial information is calculated may differ from similarly titled measures reported by other companies.
The unaudited pro forma condensed combined financial statements are presented for illustrative purposes only and are not necessarily indicative of the operating results or financial position that would have occurred if the Business Combination had been completed during the period or as of the dates for which the pro forma data is presented, nor is it necessarily indicative of future operating results or the future financial position of the combined company. These statements do not give effect to (1) IFMI or PrinceRidge’s results of operations or other transactions or developments since March 31, 2011, (2) the impact of possible enhancements, expense efficiencies or synergies expected to result from the Business Combination, or (3) the effects of events or developments that may occur subsequent to the Business Combination. The foregoing matters could cause both the combined company’s pro forma historical financial position and results of operations, and the combined company’s actual future financial position and results of operations, to differ materially from those presented in the accompanying unaudited pro forma condensed combined financial statements.
The unaudited pro forma condensed combined balance sheet and statement of operations and accompanying notes should be read in conjunction with the historical consolidated financial statements of IFMI and PrinceRidge. PrinceRidge’s audited financial statements for 2010 and 2011 are filed as an exhibit to the Form 8-K of which this exhibit is a part. IFMI’s historical audited financial statements and interim unaudited quarterly financial statements are included on Form 10-K and Forms 10-Q filed with the Securities and Exchange Commission and are available via IFMI’s website atwww.ifmi.com.
Institutional Financial Markets, Inc.
Unaudited Pro Forma Condensed Combined Balance Sheet
As of March 31, 2011
(In thousands, except share amounts)
| | | | | | | | | | | | | | | | |
| | IFMI | | | PrinceRidge | | | Adjustments | | | Pro Forma | |
Cash and cash equivalents | | $ | 49,548 | | | $ | 3,241 | | | | | | | $ | 52,789 | |
Restricted cash | | | 1,880 | | | | | | | | | | | | 1,880 | |
Receivables from: | | | | | | | | | | | | | | | | |
Brokers, dealers, and clearing agencies | | | | | | | 397 | | | | | | | | 397 | |
Related parties | | | 771 | | | | 353 | | | | | | | | 1,124 | |
Other receivables | | | 5,632 | | | | 1,676 | | | | | | | | 7,308 | |
Investments - trading | | | 316,394 | | | | 42,651 | | | | | | | | 359,045 | |
Other investments, at fair value | | | 44,766 | | | | | | | | | | | | 44,766 | |
Receivables under resale agreements | | | — | | | | 42,764 | | | | | | | | 42,764 | |
Goodwill | | | 10,184 | | | | | | | | 806 | (A) | | | 10,990 | |
Other assets | | | 12,613 | | | | 4,424 | | | | 166 | (B) | | | 17,203 | |
| | | | | | | | | | | | | | | | |
Total assets | | $ | 441,788 | | | $ | 95,506 | | | $ | 972 | | | $ | 538,266 | |
| | | | | | | | | | | | | | | | |
| | | | |
Payables to: | | | | | | | | | | | | | | | | |
Brokers, dealers, and clearing agencies | | $ | 113,885 | | | $ | 6,205 | | | | | | | $ | 120,090 | |
Related parties | | | 60 | | | | | | | | | | | | 60 | |
Accounts payable and other liabilities | | | 13,842 | | | | 3,823 | | | | | | | | 17,665 | |
Accrued compensation | | | 9,072 | | | | 2,725 | | | | | | | | 11,797 | |
Trading securities sold, not yet purchased | | | 54,351 | | | | 22,284 | | | | | | | | 76,635 | |
Securities sold under agreement to repurchase | | | 105,490 | | | | 42,410 | | | | | | | | 147,900 | |
Deferred income taxes | | | 8,639 | | | | | | | | | | | | 8,639 | |
Debt | | | 43,258 | | | | | | | | | | | | 43,258 | |
| | | | | | | | | | | | | | | | |
Total liabilities | | | 348,597 | | | | 77,447 | | | | — | | | | 426,044 | |
| | | | | | | | | | | | | | | | |
| | | | |
Redeemable non controlling interest | | | | | | | | | | | 19,031 | (C) | | | 19,031 | |
| | | | |
Preferred stock | | | 5 | | | | | | | | | | | | 5 | |
Common stock | | | 11 | | | | | | | | | | | | 11 | |
Additional paid in capital | | | 62,762 | | | | | | | | | | | | 62,762 | |
Retained earnings | | | 6,212 | | | | | | | | | | | | 6,212 | |
Accumulated comprehensive loss | | | (448 | ) | | | | | | | | | | | (448 | ) |
Treasury stock | | | (328 | ) | | | | | | | | | | | (328 | ) |
Members’ equity | | | — | | | | (231 | ) | | | 231 | (D) | | | — | |
| | | | | | | | | | | | | | | | |
Total controlling interest | | | 68,214 | | | | (231 | ) | | | 231 | | | | 68,214 | |
Non controlling interest | | | 24,977 | | | | 18,290 | | | | (18,290 | ) (D) | | | 24,977 | |
| | | | | | | | | | | | | | | | |
Total stockholders’ equity | | | 93,191 | | | | 18,059 | | | | (18,059 | ) | | | 93,191 | |
| | | | | | | | | | | | | | | | |
Total liabilities and equity and redeemable non controlling interest | | $ | 441,788 | | | $ | 95,506 | | | $ | 972 | | | $ | 538,266 | |
| | | | | | | | | | | | | | | | |
| | | | |
IFMI Shares outstanding | | | 12,160,249 | | | | | | | | 848,742 | (E) | | | 13,008,991 | |
2
Institutional Financial Markets, Inc.
Unaudited Pro Forma Condensed Combined Statement of Operations
For the Three Months Ended March 31, 2011
(In thousands, except share and per share amounts)
| | | | | | | | | | | | | | | | |
| | IFMI | | | PrinceRidge | | | Adjustments | | | Pro Forma | |
Revenues | | | | | | | | | | | | | | | | |
| | | | |
Net trading | | $ | 27,274 | | | $ | 7,049 | | | | | | | | 34,323 | |
Asset management | | | 5,970 | | | | | | | | | | | | 5,970 | |
New issue and advisory | | | 109 | | | | 2,319 | | | | | | | | 2,428 | |
Principal transactions and other income | | | (1,039 | ) | | | | | | | | | | | (1,039 | ) |
| | | | | | | | | | | | | | | | |
Total revenues | | | 32,314 | | | | 9,368 | | | | — | | | | 41,682 | |
| | | | | | | | | | | | | | | | |
| | | | |
Operating expenses | | | | | | | | | | | | | | | | |
Compensation and benefits | | | 21,988 | | | | 6,545 | | | | 497 | (E) | | | 29,030 | |
Business development, occupancy, equipment | | | 1,439 | | | | 499 | | | | | | | | 1,938 | |
Subscriptions, clearing, and execution | | | 2,815 | | | | 1,180 | | | | | | | | 3,995 | |
Professional services and other operating | | | 4,015 | | | | 866 | | | | | | | | 4,881 | |
Depreciation and amortization | | | 470 | | | | 208 | | | | | | | | 678 | |
Impairment of intangible asset | | | | | | | | | | | | | | | — | |
| | | | | | | | | | | | | | | | |
Total operating expenses | | | 30,727 | | | | 9,298 | | | | 497 | | | | 40,522 | |
| | | | | | | | | | | | | | | | |
| | | | |
Operating income / (loss) | | | 1,587 | | | | 70 | | | | (497 | ) | | | 1,160 | |
| | | | | | | | | | | | | | | | |
| | | | |
Non operating income / (expense) | | | | | | | | | | | | | | | | |
| | | | |
Interest expense | | | (1,482 | ) | | | | | | | | | | | (1,482 | ) |
Gain on sale of management contracts | | | — | | | | | | | | | | | | — | |
Income / (loss) from equity method affiliates | | | 95 | | | | | | | | | | | | 95 | |
| | | | | | | | | | | | | | | | |
Income / (loss) before income taxes | | | 200 | | | | 70 | | | | (497 | ) | | | (227 | ) |
Income taxes | | | (213 | ) | | | | | | | | | | | (213 | ) |
| | | | | | | | | | | | | | | | |
Net income (loss) | | | 413 | | | | 70 | | | | (497 | ) | | | (14 | ) |
Less: Net (loss) income attributable to the noncontrolling interest | | | 38 | | | | 76 | | | | (335 | ) (F) | | | (221 | ) |
| | | | | | | | | | | | | | | | |
Net income (loss) attributable to controlling interest | | $ | 375 | | | $ | (6 | ) | | $ | (162 | ) | | $ | 207 | |
| | | | | | | | | | | | | | | | |
| | | | |
Earnings (loss) per share - basic: (H) | | | | | | | | | | | | | | | | |
Weighted average shares outstanding-Basic | | | 10,819,995 | | | | | | | | | | | | 10,819,995 | |
| | | | |
Basic earnings (loss) per share | | $ | 0.03 | | | | | | | | | | | $ | 0.02 | |
| | | | | | | | | | | | | | | | |
| | | | |
Earnings (loss) per share-diluted: (H) | | | | | | | | | | | | | | | | |
Weighted average shares outstanding-Diluted | | | 16,125,155 | | | | | | | | 223,687 | (E) | | | 16,348,842 | |
| | | | |
Diluted earnings (loss) per share | | $ | 0.03 | | | | | | | | | | | $ | 0.02 | |
| | | | | | | | | | | | | | | | |
3
Institutional Financial Markets, Inc.
Unaudited Pro Forma Condensed Combined Statement of Operations
For the Year Ended December 31, 2010
(In thousands, except share and per share amounts)
| | | | | | | | | | | | | | | | |
| | IFMI | | | PrinceRidge | | | Adjustments | | | Pro Forma | |
Revenues | | | | | | | | | | | | | | | | |
| | | | |
Net trading | | $ | 70,809 | | | $ | 20,385 | | | | | | | | 91,194 | |
Asset management | | | 25,281 | | | | | | | | | | | | 25,281 | |
New issue and advisory | | | 3,778 | | | | 4,357 | | | | | | | | 8,135 | |
Principal transactions and other income | | | 25,684 | | | | | | | | | | | | 25,684 | |
| | | | | | | | | | | | | | | | |
Total revenues | | | 125,552 | | | | 24,742 | | | | — | | | | 150,294 | |
| | | | | | | | | | | | | | | | |
| | | | |
Operating expenses | | | | | | | | | | | | | | | | |
Compensation and benefits | | | 77,446 | | | | 19,369 | | | | 1,986 | (E) | | | 98,801 | |
Business development, occupancy, equipment | | | 5,470 | | | | 1,681 | | | | | | | | 7,151 | |
Subscriptions, clearing, and execution | | | 8,733 | | | | 3,649 | | | | | | | | 12,382 | |
Professional services and other operating | | | 17,198 | | | | 3,780 | | | | | | | | 20,978 | |
Depreciation and amortization | | | 2,356 | | | | 818 | | | | | | | | 3,174 | |
Impairment of intangible asset | | | 5,607 | | | | — | | | | | | | | 5,607 | |
| | | | | | | | | | | | | | | | |
Total operating expenses | | | 116,810 | | | | 29,297 | | | | (1,986 | ) | | | 148,093 | |
| | | | | | | | | | | | | | | | |
| | | | |
Operating income / (loss) | | | 8,742 | | | | (4,555 | ) | | | (1,986 | ) | | | 2,201 | |
| | | | | | | | | | | | | | | | |
| | | | |
Non operating income / (expense) | | | | | | | | | | | | | | | | |
| | | | |
Interest expense | | | (7,686 | ) | | | | | | | | | | | (7,686 | ) |
Gain on repurchase of debt | | | 2,555 | | | | | | | | | | | | 2,555 | |
Gain on sale of management contracts | | | 971 | | | | | | | | | | | | 971 | |
Income / (loss) from equity method affiliates | | | 5,884 | | | | | | | | | | | | 5,884 | |
| | | | | | | | | | | | | | | | |
Income / (loss) before income taxes | | | 10,466 | | | | (4,555 | ) | | | (1,986 | ) | | | 3,925 | |
Income taxes | | | (749 | ) | | | | | | | | | | | (749 | ) |
| | | | | | | | | | | | | | | | |
Net income (loss) | | | 11,215 | | | | (4,555 | ) | | | (1,986 | ) | | | 4,674 | |
Less: Net (loss) income attributable to the noncontrolling interest | | | 3,620 | | | | (4,479 | ) | | | 1,592 | (G) | | | 733 | |
| | | | | | | | | | | | | | | | |
Net income (loss) attributable to controlling interest | | $ | 7,595 | | | $ | (76 | ) | | $ | (3,578 | ) | | $ | 3,941 | |
| | | | | | | | | | | | | | | | |
| | | | |
Earnings (loss) per share - basic: (H) | | | | | | | | | | | | | | | | |
Weighted average shares outstanding-Basic | | | 10,404,017 | | | | | | | | | | | | 10,404,017 | |
| | | | |
Basic earnings (loss) per share | | $ | 0.73 | | | | | | | | | | | $ | 0.38 | |
| | | | | | | | | | | | | | | | |
| | | | |
Earnings (loss) per share-diluted: (H) | | | | | | | | | | | | | | | | |
Weighted average shares outstanding-Diluted | | | 15,687,573 | | | | | | | | 378,578 | (E) | | | 16,066,151 | |
| | | | |
Diluted earnings (loss) per share | | $ | 0.73 | | | | | | | | | | | $ | 0.37 | |
| | | | | | | | | | | | | | | | |
4
Note 1 – Basis of Presentation
The unaudited pro forma condensed combined statements give effect to the Business Combination as a transaction to be accounted for as a purchase business combination under FASB Accounting Standards Codification (“ASC”) 805 “Business Combinations” and as if the acquisition of PrinceRidge had been completed as of March 31, 2011 for balance sheet purposes and at the beginning of the periods presented for statements of operations purposes. IFMI is the acquirer for accounting purposes. IFMI will record the acquisition of PrinceRidge’s assets and liabilities as of the effective date of the Business Combination.
The unaudited pro forma condensed combined financial statements are presented for illustrative purposes only and are not necessarily indicative of the operating results or financial position that would have occurred if the Business Combination had been completed during the period or as of the dates for which the pro forma data is presented, nor is it necessarily indicative of future operating results or the financial position of the combined company.
The purchase price of PrinceRidge has been allocated to the assets acquired and liabilities assumed based upon management’s preliminary estimates of their respective fair values as of the assumed date of acquisition as described above. The purchase price allocation reflected in the unaudited pro forma condensed combined financial statements is preliminary, and the final allocation will be based upon the fair values of the actual assets and liabilities of PrinceRidge as of the effective date of the combination. Accordingly, the actual purchase price adjustments may differ materially from those presented in these statements.
Certain reclassifications have been made to the PrinceRidge historical balances in the unaudited pro forma condensed combined financial statements in order to conform to IFMI’s presentation. IFMI has completed a preliminary review of PrinceRidge’s accounting policies but the review is ongoing. As such, additional reclassifications or pro forma adjustments may be identified.
Note 2 – Assets and Liabilities Acquired
The following represents the identifiable assets and liabilities acquired and the values assigned as of March 31, 2011:
Values Assigned to Identifiable Net Assets Acquired
| | | | | | | | | | | | |
| | PrinceRidge Recorded Value | | | Purchase Accounting Adjustments | | | Purchase Accounting Value | |
Cash and cash equivalents | | $ | 3,241 | | | | | | | $ | 3,241 | |
Receivables from brokers, dealers, and clearing agencies | | | 397 | | | | | | | | 397 | |
Receivables from related parties | | | 353 | | | | | | | | 353 | |
Other receivables | | | 1,676 | | | | | | | | 1,676 | |
Investments - trading | | | 42,651 | | | | | | | | 42,651 | |
Receivables under resale agreements | | | 42,764 | | | | | | | | 42,764 | |
Other assets | | | 4,424 | | | | 166 | | | | 4,590 | |
Payables to brokers, dealers, and clearing agencies | | | (6,205 | ) | | | | | | | (6,205 | ) |
Accounts payable and other liabilities | | | (6,548 | ) | | | | | | | (6,548 | ) |
Trading securities sold, not yet purchased | | | (22,284 | ) | | | | | | | (22,284 | ) |
Securities sold under agreement to repurchase | | | (42,410 | ) | | | | | | | (42,410 | ) |
| | | | | | | | | | | | |
Fair Value of Net Assets | | | | | | | | | | | 18,225 | |
| | | | | | | | | | | | |
Note 3 – Pro Forma Adjustments
5
(A) | Goodwill is calculated as: |
Calculation of Goodwill
| | | | |
Purchase price | | $ | 19,031 | |
Fair value of net assets acquired | | | (18,225 | ) |
| | | | |
Goodwill | | $ | 806 | |
| | | | |
The purchase price equals the fair value of the non-controlling interest retained by the PrinceRidge Principals. The fair value is calculated in (C) below.
(B) | $166 represents the estimated value of broker-dealer license. The $166 value of PrinceRidge’s broker-dealer license is an initial estimate. This value will be finalized in the future. Any adjustment to this value in the final purchase accounting will result in an offsetting adjustment to the amount assigned to goodwill. |
(C) | Represents the fair value of the non-controlling interest retained by the PrinceRidge Principals. |
Calculation of Fair Value of Non Controlling Interest
| | | | |
Fair value of net assets of PrinceRidge - Historical | | | 18,225 | |
Contribution from IFMI | | | 45,000 | |
| | | | |
Pro Forma fair value of PrinceRidge equity | | | 63,225 | |
Non controlling interest percentage | | | 30.1 | % |
| | | | |
Fair value of non controlling interest | | | 19,031 | |
| | | | |
This interest represents the membership interests of PrinceRidge that are not owned by IFMI, LLC. The members of PrinceRidge have the right to withdraw from PrinceRidge and require PrinceRidge to redeem the interests for cash over an agreed upon payment period. The Company has concluded it will treat these interests as temporary equity under Accounting Series Release 268 (“ASR 268”). These interests will be shown outside of the permanent equity of IFMI in its consolidated balance sheet as redeemable non controlling interests.
(D) | Adjustment to eliminate the historical equity accounts of PrinceRidge. |
(E) | To record expense and dilutive share effect of equity compensation granted to PrinceRidge Principals contemporaneous with the business combination. |
6
(F) | Adjustment to non controlling interest for the three months ended March 31, 2011 is calculated as follows: |
Calculation of Adjustment to Non Controlling Interest
| | | | | | | | | | | | |
Prince Ridge historical net income | | | 70 | | | | | | | | | |
Pro forma equity compensation recognized by PrinceRidge | | | (199 | ) | | | | | | | | |
Historical net loss of CCCM | | | (456 | ) | | | | | | | | |
| | | | | | | | | | | | |
Pro Forma net loss of PrinceRidge | | | | | | | (585 | ) | | | | |
PrinceRidge non controlling interest percentage | | | | | | | 30.1 | % | | | | |
| | | | | | | | | | | | |
Pro Forma loss attributable to non controlling interest of PrinceRidge | | | | | | | | | | | (176 | ) |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
IFMI LLC historical net income | | | 115 | | | | | | | | | |
Pro forma equity compensation recognized by IFMI | | | (298 | ) | | | | | | | | |
Historical net loss of CCCM | | | 456 | | | | | | | | | |
| | | | | | | | | | | | |
Pro forma income of IFMI LLC before PrinceRidge | | | | | | | | | | | 273 | |
Pro Forma net loss of PrinceRidge | | | | | | | (585 | ) | | | | |
Pro Forma loss attributable to non controlling interest of PrinceRidge | | | | | | | 176 | | | | | |
| | | | | | | | | | | | |
IFMI LLC’s share of PrinceRidge pro forma net income | | | | | | | | | | | (409 | ) |
| | | | | | | | | | | | |
Pro Forma income of IFMI LLC | | | | | | | | | | | (136 | ) |
IFMI non controlling interest percentage | | | | | | | | | | | 32.76 | % |
| | | | | | | | | | | | |
IFMI pro forma non controlling interest | | | | | | | | | | | (45 | ) |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Consolidated pro forma non controlling interest | | | | | | | | | | | (221 | ) |
Less: Historical combined non controlling interest | | | | | | | | | | | 114 | |
| | | | | | | | | | | | |
Adjustment required | | | | | | | | | | $ | (335 | ) |
| | | | | | | | | | | | |
(G) | Adjustment to non controlling interest for the year ended December 31, 2010 is calculated as follows: |
Calculation of Adjustment to Non Controlling Interest
| | | | | | | | | | | | |
Prince Ridge historical net income | | | (4,555 | ) | | | | | | | | |
Pro forma equity compensation recognized by PrinceRidge | | | (796 | ) | | | | | | | | |
Historical net income of CCCM | | | 1,959 | | | | | | | | | |
| | | | | | | | | | | | |
Pro Forma net loss of PrinceRidge | | | | | | | (3,392 | ) | | | | |
PrinceRidge non controlling interest percentage | | | | | | | 30.1 | % | | | | |
| | | | | | | | | | | | |
Pro Forma loss attributable to non controlling interest of PrinceRidge | | | | | | | | | | | (1,021 | ) |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
IFMI LLC historical net income | | | 10,707 | | | | | | | | | |
Pro froma equity compensation recognized by IFMI | | | (1,190 | ) | | | | | | | | |
Historical net income of CCCM | | | (1,959 | ) | | | | | | | | |
| | | | | | | | | | | | |
Pro forma income of IFMI LLC before PrinceRidge | | | | | | | | | | | 7,558 | |
Pro Forma net loss of PrinceRidge | | | | | | | (3,392 | ) | | | | |
Pro Forma loss attributable to non controlling interest of PrinceRidge | | | | | | | 1,021 | | | | | |
| | | | | | | | | | | | |
IFMI LLC’s share of PrinceRidge pro forma net income | | | | | | | | | | | (2,371 | ) |
| | | | | | | | | | | | |
Pro Forma Income of IFMI LLC | | | | | | | | | | | 5,187 | |
IFMI non controlling interest percentage | | | | | | | | | | | 33.81 | % |
| | | | | | | | | | | | |
IFMI pro forma non controlling interest | | | | | | | | | | | 1,754 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Consolidated pro forma non controlling interest | | | | | | | | | | | 733 | |
Less: Historical combined non controlling interest | | | | | | | | | | | (859 | ) |
| | | | | | | | | | | | |
Adjustment required | | | | | | | | | | $ | 1,592 | |
| | | | | | | | | | | | |
7
(H) | The following table shows the calculation of the earnings per share amounts: |
| | | | | | | | | | | | | | | | |
| | Historical Year Ended December 31, 2010 | | | Proforma Year Ended December 31, 2010 | | | Historical Three Months Ended March 31, 2011 | | | Proforma Three Months Ended March 31, 2011 | |
Basic | | | | | | | | | | | | | | | | |
Net income attributable to controlling interest | | | 7,595 | | | | 3,941 | | | | 375 | | | | 207 | |
| | | | | | | | | | | | | | | | |
Weighted average shares outstanding | | | 10,404 | | | | 10,404 | | | | 10,820 | | | | 10,820 | |
| | | | |
Earnings per share | | $ | 0.73 | | | $ | 0.38 | | | $ | 0.03 | | | $ | 0.02 | |
| | | | | | | | | | | | | | | | |
| | | | |
Diluted | | | | | | | | | | | | | | | | |
Net income attributable to controlling interest | | | 7,595 | | | | 3,941 | | | | 375 | | | | 207 | |
Income attributable to units of IFMI, LLC that are exchangeable into IFMI shares | | | 3,620 | | | | 1,754 | | | | 38 | | | | (45 | ) |
Adjustment to income tax expense for exchange at units to shares | | | 260 | | | | 260 | | | | 145 | | | | 145 | |
| | | | | | | | | | | | | | | | |
| | | | |
Net income on a fully converted basis | | | 11,475 | | | | 5,955 | | | | 558 | | | | 307 | |
| | | | | | | | | | | | | | | | |
| | | | |
Weighted shares outstanding | | | 15,688 | | | | 16,066 | | | | 16,125 | | | | 16,349 | |
| | | | |
Earnings per share | | $ | 0.73 | | | $ | 0.37 | | | $ | 0.03 | | | $ | 0.02 | |
| | | | | | | | | | | | | | | | |
8