XML 13 R6.htm IDEA: XBRL DOCUMENT v3.25.2
Condensed Consolidated Statements of Changes in Equity - USD ($)
$ in Thousands
Total
Common Stock [Member]
Class A Common Stock [Member]
Common Stock [Member]
Class V Stock [Member]
Additional Paid-in Capital [Member]
Accumulated Deficit [Member]
Non- Controlling Interests [Member]
Balance at beginning of period at Dec. 31, 2023 $ 1,419,129     $ 357,941 $ (85,551) $ 1,146,739
Balance at beginning of period, shares at Dec. 31, 2023   586,393 4,965,296      
Class A Issuances 3,324     32,829   (29,505)
Class A Issuances, shares   158,848 (2,596)      
Net loss (388,448) [1]       (44,018) (344,430)
Balance at end of period, shares at Jun. 30, 2024   745,241 4,962,700      
Balance at end of period at Jun. 30, 2024 1,034,005     390,770 (129,569) 772,804
Balance at beginning of period at Mar. 31, 2024 1,243,499     367,093 (104,433) 980,839
Balance at beginning of period, shares at Mar. 31, 2024   625,444 4,962,700      
Class A Issuances 2,354     23,677   (21,323)
Class A Issuances, shares   119,797        
Net loss (211,848)       (25,136) (186,712)
Balance at end of period, shares at Jun. 30, 2024   745,241 4,962,700      
Balance at end of period at Jun. 30, 2024 1,034,005     390,770 (129,569) 772,804
Balance at beginning of period at Dec. 31, 2024 (128,409)     546,635 (446,050) (228,994)
Balance at beginning of period, shares at Dec. 31, 2024   2,184,958 4,962,704      
Class A Issuances 2,190     (42,971)   45,161
Class A Issuances, shares   2,735,562 (1,639,558)      
Net loss (477,809) [1]       (264,777) (213,032)
Balance at end of period, shares at Jun. 30, 2025   4,920,520 3,323,146      
Balance at end of period at Jun. 30, 2025 (604,028)     503,664 (710,827) (396,865)
Balance at beginning of period at Mar. 31, 2025 (362,497)     506,833 (567,651) (301,679)
Balance at beginning of period, shares at Mar. 31, 2025   4,732,114 3,323,146      
Class A Issuances 249     (3,169)   3,418
Class A Issuances, shares   188,406        
Net loss (241,780)       (143,176) (98,604)
Balance at end of period, shares at Jun. 30, 2025   4,920,520 3,323,146      
Balance at end of period at Jun. 30, 2025 $ (604,028)     $ 503,664 $ (710,827) $ (396,865)
[1] Balances include related party transactions. See Note 12, Related Party Transactions, for further details.