ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Capitalization Table
2
Share Price$54.61
3
Shares Outstanding Build
4
Basic Shares Outstanding591.5
5
 Class A common stock113.6
6
 Class V-1 common stock74.3
7
 Class V-3 common stock403.6
8
RSUs12.8
9
Warrant Build
10
Warrants11.4
11
Average Warrant Strike Price$19.90
12
Net New Shares Created by Warrants7.3
13
Total Diluted Shares Outstanding 611.6
14
Market Cap (in Millions)33,397.2
15
(+) Debt--
16
(–) Cash1,245.0
17
Enterprise Value32,152.2
18
LTM EV / Sales14.3x
19
LTM EV / Adj. EBITDA218.0x
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100