XML 46 R36.htm IDEA: XBRL DOCUMENT v3.23.1
Fair Value Measurements (Tables)
6 Months Ended
Jun. 30, 2022
Fair Value Disclosures [Abstract]  
Schedule of Fair Value Hierarchy for Financial Assets and Liabilities

The following table presents the Company’s fair value hierarchy for financial assets and liabilities:

 

 

Fair Value Measurements as of June 30, 2022

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Public Warrants

 

$

3,413

 

 

$

 

 

$

 

 

$

3,413

 

Private Placement Warrants

 

 

 

 

 

 

 

 

2,419

 

 

 

2,419

 

Earnout liability

 

 

 

 

 

 

 

 

32,200

 

 

 

32,200

 

 

 

 

Fair Value Measurements as of May 26, 2022

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Public Warrants

 

$

5,397

 

 

$

 

 

$

 

 

$

5,397

 

Private Placement Warrants

 

 

 

 

 

 

 

 

3,834

 

 

 

3,834

 

Earnout liability

 

 

 

 

 

 

 

 

93,880

 

 

 

93,880

 

Summary of Significant Inputs to Monte Carlo Simulation for Fair Value of Private Placement Warrants and Earnout Liability

The following table provides the significant inputs to the Monte Carlo simulation for the fair value of the Private Placement Warrants as of June 30, 2022 and the Closing Date:

 

 

As of

 

 

 

June 30, 2022

 

 

May 26, 2022

 

Stock price

 

$

3.77

 

 

$

9.02

 

Exercise price

 

$

11.50

 

 

$

11.50

 

Risk-free rate

 

 

3.0

%

 

 

2.7

%

Volatility

 

 

44.2

%

 

 

13.4

%

Term (in years)

 

 

4.9

 

 

 

5.0

 

The following table provides the significant inputs to the Monte Carlo simulation for the fair value of the Earnout liability as of June 30, 2022 and the Closing Date, the date of initial measurement:

 

 

As of

 

 

 

June 30, 2022

 

 

May 26, 2022

 

Stock price

 

$

3.77

 

 

$

9.02

 

Risk-free rate

 

 

3.0

%

 

 

2.7

%

Volatility

 

 

65.0

%

 

 

60.0

%

Term (in years)

 

 

4.9

 

 

 

5.0

 

Summary of Changes in the Fair Value of Company's Level 3 Financial Instruments

The following table presents the changes in fair value of the Company’s Level 3 financial instruments that are measured at fair value as of June 30, 2022 and the Closing Date, the date of initial measurement:

 

 

Private Placement
Warrants

 

 

Earnout Liability

 

 

Total

 

Fair value as of May 26, 2022 (initial measurement)

 

$

3,834

 

 

$

93,880

 

 

$

97,714

 

Gain from change in fair value

 

 

(1,415

)

 

 

(61,680

)

 

 

(63,095

)

Fair value as of June 30, 2022

 

$

2,419

 

 

$

32,200

 

 

$

34,619