XML 49 R30.htm IDEA: XBRL DOCUMENT v3.22.0.1
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2021
Fair Value Disclosures [Abstract]  
Schedule of Assets and Liabilities Measured at Fair Value on Recurring Basis
The Company’s financial assets and liabilities subject to fair value measurements on a recurring basis and the level of inputs used for such measurements were as follows (in thousands):
Fair Value Measured as of December 31, 2021 Using:
Level 1 Level 2 Level 3 Total
Assets included in:
Money market funds included in cash and cash equivalents$1,191,079 $— $— $1,191,079 
Total fair value$1,191,079 $— $— $1,191,079 
Liabilities included in:
Derivative liabilities – public and private warrants$— $— $— $— 
Total fair value$— $— $— $— 
 
Fair Value Measured as of December 31, 2020 Using:
 Level 1 Level 2 Level 3 Total
Assets included in:
Money market funds included in cash and cash equivalents$987,728 $— $— $987,728 
Total fair value$987,728 $— $— $987,728 
Liabilities included in:
Derivative liabilities – public and private warrants$90,487 $— $47,615 $138,102 
Total fair value$90,487 $— $47,615 $138,102 
Schedule of Quantitative Information Regarding Fair Value Measurements
The significant assumptions in the option pricing simulation of a Black Scholes valuation model which the Company used to determine the fair value of the private warrants are:
December 31, 2020
October 29
2020
Stock price$14.65 $8.96 
Exercise price$11.50 $11.50 
Expected warrant term4.85.0
Volatility32.00 %40.75 %
Risk-free interest rate0.36 %0.38 %
Dividend yield0.00 %0.00 %
Monte Carlo simulation number of iterations100,000 100,000 
Negotiated discount (1)7.00 %7.00 %
(1)"Negotiated discount" is an estimated marketability discount assuming a market participant would negotiate a discount by referring to the quoted price for a public warrant.
Schedule of Changes in Level 3 Liability Measured at Fair Value
The reconciliation of changes in Level 3 measurements of the private warrants is as follows:
Balance as of December 31, 2020
$47,615 
Change in fair value63,526 
Cashless exercise of warrants(111,141)
Balance as of December 31, 2021
$— 
The following table presents changes in Level 3 liabilities measured at fair value for the year ended December 31, 2020 (in thousands):
Private
warrants
derivative
liability
Convertible
Equity
Security
Embedded
derivative
in bridge
notes
 Total
Balance, December 31, 2019
$— $— $1,325 $1,325 
Merger recapitalization21,715 — — 21,715 
Issuance of bridge notes— 1,934 1,934 
Issuance of convertible equity security50,000 — 50,000 
Change in fair value25,900 9,647 406 35,953 
Settlement of bridge notes and convertible equity security— (59,647)(3,665)(63,312)
Balance, December 31, 2020
$47,615 $— $— $47,615