XML 45 R35.htm IDEA: XBRL DOCUMENT v3.22.2
Fair Value Measurements (Tables)
6 Months Ended
Jun. 30, 2022
Fair Value Disclosures [Abstract]  
Fair Value Measurement Inputs and Valuation Techniques

The valuation of the Private Warrants as of June 30, 2022 and December 31, 2021 was determined using the Black-Scholes option pricing model using the following assumptions:

 

 

 

June 30,

 

 

December 31,

 

 

 

2022

 

 

2021

 

Expected term (in years)

 

 

4.1

 

 

 

4.6

 

Expected volatility

 

 

35

%

 

 

35

%

Expected dividend yield

 

 

0

%

 

 

0

%

Risk-free interest rate

 

 

3.00

%

 

 

1.20

%

Fair value at valuation date

 

$

2.21

 

 

$

3.51

 

Summary of Assets and Liabilities Measured at Fair Value on a Recurring Basis

The following table presents the fair value of the assets and liabilities measured at fair value on a recurring basis at June 30, 2022 (in thousands):

 

Liabilities

 

Fair Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Contingent consideration related to business acquisition

 

$

200

 

 

$

 

 

$

 

 

$

200

 

Private warrants

 

 

39,338

 

 

 

 

 

 

39,338

 

 

 

 

Total

 

$

39,538

 

 

$

 

 

$

39,338

 

 

$

200

 

 

The following table presents the fair value of the assets and liabilities measured at fair value on a recurring basis at December 31, 2021 (in thousands):

 

Liabilities

 

Fair Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Private warrants

 

$

62,478

 

 

$

 

 

$

62,478

 

 

$

 

Total

 

$

62,478

 

 

$

 

 

$

62,478

 

 

$

 

Summary of Carrying Amounts and Estimated Fair Value of the Financial Instruments The following table presents the carrying amounts, net of debt discount, and estimated fair values of the Company’s financial instruments that are not recorded at fair value on the condensed consolidated balance sheets (in thousands):

 

 

 

June 30, 2022

 

 

December 31, 2021

 

 

 

Carrying

 

 

Estimated

 

 

Carrying

 

 

Estimated

 

Description

 

Amount

 

 

Fair Value

 

 

Amount

 

 

Fair Value

 

Term B Loan, including current portion

 

$

794,204

 

 

$

772,120

 

 

$

798,073

 

 

$

799,000