Three Months Ended

Nine Months Ended

September 30, 2022

September 30, 2022

(Successor)

(Successor)

Class A

Class A

Basic and Diluted Earnings Per Share:

Numerator

Net loss

$

(1,046,107

)

$

(994,295

)

Less: Net loss attributable to non-controlling interests

(556,027

)

(561,728

)

Net loss attributable to Class A common stock

$

(490,080

)

$

(432,567

)

Denominator

Weighted-average shares of Class A common stock outstanding-basic

62,816,174

55,348,018

Basic and Diluted Earnings Per Share

$

(7.80

)

$

(7.82

)

Three Months Ended

September 30, 2021
(Predecessor)

September 30, 2021
(Predecessor)

Class A

Class B

Basic and Diluted Loss Per Unit:

Numerator

Net loss

$

(2,467

)

$

(1,009

)

Less: annual dividends on redeemable preferred units

(1,504

)

(615

)

Net loss attributable to common unitholders

(3,971

)

(1,624

)

Denominator

Weighted-average units used to compute basic earnings per unit

5,480,611

2,242,981

Basic and Diluted Loss Per Unit

$

(0.72

)

$

(0.72

)

Nine Months Ended

September 30, 2021
(Predecessor)

September 30, 2021
(Predecessor)

Class A

Class B

Basic and Diluted Loss Per Unit:

Numerator

Net loss

$

(5,718

)

$

(2,340

)

Less: annual dividends on redeemable preferred units

(8,692

)

(3,557

)

Net loss attributable to common unitholders

(14,410

)

(5,897

)

Denominator

Weighted-average units used to compute basic earnings per unit

5,480,611

2,242,981

Basic and Diluted Loss Per Unit

$

(2.63

)

$

(2.63

)