XML 45 R26.htm IDEA: XBRL DOCUMENT v3.22.0.1
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2021
Fair Value Disclosures [Abstract]  
Schedule of Black Scholes model for the Private Warrants

To estimate the fair value of the Private Warrants as of December 31, 2021 and 2020, the Company used a Black Scholes closed form model, which is a Level 3 fair value measurement. Significant inputs used in the Black Scholes model for the Private Warrants were as follows:

 

 

 

December 31, 2021

 

December 31, 2020

 

 

 

 

 

 

 

 

 

Expected volatility

 

 

27.00

%

 

16.00

%

Expected term (in years)

 

 

2.94

 

 

3.97

 

Risk free interest rate

 

 

0.96

%

 

1.74

%

Dividend yield

 

 

0.00

%

 

0.00

%

Exercise Price

 

$

11.50

 

$

11.50

 

Fair value of Common Stock

 

$

6.80

 

$

8.05

 

 

The following table summarizes the assumptions used in the valuation models to determine the fair value of awards granted to employees and non-employees under both the 2019 Plan:

 

 

Year Ended

December 31, 2021

 

 

Year Ended

December 31, 2020

 

Expected volatility

 

43.22 - 44.61%

 

 

37.63 - 41.24%

 

Expected term (in years)

 

 

6.0

 

 

 

6.0

 

Dividend yield

 

0%

 

 

0%

 

Risk free interest rate

 

0.70 - 1.16%

 

 

0.30 - 1.43%

 

Summary of Reconciliation of Liabilities Measured at Fair Value Using Significant Unobservable Inputs (Level 3)

The following table provides a reconciliation of liabilities measured at fair value using significant unobservable inputs (Level 3) for the years ended December 31, 2021 and 2020 (in thousands):

 

Balance at December 31, 2019

 

$

822

 

Change in fair value of contingent consideration

 

 

98

 

Balance at December 31, 2020

 

 

920

 

Private Warrants

 

 

3,810

 

Change in fair value of Private Warrants

 

 

(1,969

)

Change in fair value of contingent consideration

 

 

(275

)

Balance at December 31, 2021

 

$

2,486