XML 61 R44.htm IDEA: XBRL DOCUMENT v3.24.0.1
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2023
Fair Value Disclosures [Abstract]  
Fair Value Measurement Inputs and Valuation Techniques

The valuation of the Private Warrants as of December 31, 2023 and December 31, 2022 was determined using the Black-Scholes option pricing model using the following assumptions:

 

 

December 31,

 

 

December 31,

 

 

 

2023

 

 

2022

 

Expected term (in years)

 

2.6

 

 

3.6

 

Expected volatility

 

 

34

%

 

 

38

%

Expected dividend yield

 

 

0

%

 

 

0

%

Risk-free interest rate

 

 

4.10

%

 

 

4.15

%

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 December 31, 2023 (in thousands):

 

 

Fair Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate cap

 

$

6,208

 

 

$

 

 

$

6,208

 

 

$

 

Total Assets

 

$

6,208

 

 

$

 

 

$

6,208

 

 

$

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Contingent consideration related to business acquisition

 

$

100

 

 

$

 

 

$

 

 

$

100

 

Private warrants

 

 

51,501

 

 

 

 

 

 

51,501

 

 

 

 

Total Liabilities

 

$

51,601

 

 

$

 

 

$

51,501

 

 

$

100

 

 

The following table presents the fair value of the assets and liabilities measured at fair value on a recurring basis at December 31, 2022 (in thousands):

 

 

Fair Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate cap

 

$

11,951

 

 

$

 

 

$

11,951

 

 

$

 

Total Assets

 

$

11,951

 

 

$

 

 

$

11,951

 

 

$

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Contingent consideration related to business acquisition

 

$

100

 

 

$

 

 

$

 

 

$

100

 

Private warrants

 

 

36,405

 

 

 

 

 

 

36,405

 

 

 

 

Total Liabilities

 

$

36,505

 

 

$

 

 

$

36,405

 

 

$

100

 

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 consolidated balance sheets (in thousands):

 

 

 

December 31, 2023

 

 

December 31, 2022

 

 

 

Carrying

 

 

Estimated

 

 

Carrying

 

 

Estimated

 

Description

 

Amount

 

 

Fair Value

 

 

Amount

 

 

Fair Value

 

Term B Loan, including current maturities

 

$

782,564

 

 

$

784,000

 

 

$

790,331

 

 

$

766,260