XML 44 R34.htm IDEA: XBRL DOCUMENT v3.23.2
Fair Value Measurements (Tables)
6 Months Ended
Jun. 30, 2023
Fair Value Disclosures [Abstract]  
Schedule of fair values private warrants were valued using a black-scholes model
The Private Warrants were valued using a Black-Scholes model, pursuant to the inputs provided in the table below:
Assumptions for Assets and Liabilities Measured at Fair Value on a Recurring Basis
InputJune 30, 2023December 31, 2022
Risk-free rate4.69 %1.11 %
Remaining term in years2.473.98
Expected volatility80.1 %88.8 %
Exercise price$11.50 $11.50 
Fair value of common stock$0.81 $3.31 
Schedule of assets and liabilities which are measured at fair value on a recurring basis The following table sets forth the Company’s assets and liabilities which are measured at fair value on a recurring basis by level within the fair value hierarchy:
Fair Value Measurements as of
June 30, 2023
(Amounts in thousands)Level ILevel IILevel IIITotal
Asset:
Interest rate swaps$— $35,458 $— $35,458 
Liabilities:
Debt$— $613,364 $— $613,364 
Private Warrants— — 109 109 
Total$— $613,364 $109 $613,473 
Fair Value Measurements as of
December 31, 2022
(Amounts in thousands)Level ILevel IILevel IIITotal
Asset:
Interest rate swaps$— $32,252 $— $32,252 
Liabilities:
Debt$— $499,755 $— $499,755 
Private Warrants— — 256 256 
Fair value of obligation to issue shares of common stock to sellers of World Energy— — 151 151 
Total$— $499,755 $407 $500,162 
Schedule of roll forward of the Company’s Level 3 instruments
The following is a rollforward of the Company’s Level 3 liability instruments:
Three Months Ended June 30, 2023Six Months Ended June 30, 2023
(Amounts in thousands)
Balance at the beginning of the period$142 $407 
Fair value adjustments – warrant liability(33)(147)
Share settlement of World Energy liability— (151)
Balance at the end of the period$109 $109