XML 30 R20.htm IDEA: XBRL DOCUMENT v3.22.2.2
Fair Value Measurements (Tables)
9 Months Ended
Sep. 30, 2022
Fair Value Disclosures [Abstract]  
Schedule of fair value hierarchy of the valuation inputs
Description  Level   September 30,
2022
   December 31,
2021
 
Assets:            
Investments held in Trust Account – U.S. Treasury Securities Money Market Fund  1   $101,293,086   $139,410,739 
Liabilities:              
Warrant Liability – Private Placement Warrants  3   $1,162,800   $3,351,600 
Conversion Option Liability (see Note 5)  3   $
   $6,892 

 

Schedule of quantitative information regarding Level 3 fair value measurements
   As of
September 30,
2022
   As of
December 31,
2021
 
Stock price  $10.33   $10.04 
Strike price  $11.50   $11.50 
Term (in years)   5.00    5.28 
Volatility   0.0%   8.3%
Risk-free rate   4.03%   1.28%
Dividend yield   0.0%   0.0%
Fair value of warrants  $0.17   $0.49 

 

Schedule of changes in the fair value of warrant liabilities and conversion option liability:
   Private
Placement
 
Fair value as of January 1, 2021  $
 
Initial measurement on January 11, 2021   7,729,200 
Change in valuation inputs or other assumptions   (4,104,000)
Fair value of as of March 31, 2021   3,625,200 
Change in valuation inputs or other assumptions   68,400 
Fair value of as of June 30, 2021   3,693,600 
Change in valuation inputs or other assumptions   1,162,800 
Fair value of as of September 30, 2021   4,856,400 
Change in valuation inputs or other assumptions   (1,504,800)
Fair value of as of December 31, 2021   3,351,600 
Change in valuation inputs or other assumptions   410,400 
Fair value as of March 31, 2022   3,762,000 
Change in valuation inputs or other assumptions   (2,530,800)
Fair value as of June 30, 2022   1,231,200 
Change in valuation inputs or other assumptions   (68,400)
Fair value as of September 30, 2022  $1,162,800 

 

   Conversion
Option
Liability
 
Fair value as of January 1, 2021  $
 
Initial measurement on December 20, 2021   18,727 
Change in valuation inputs or other assumptions   (11,835)
Fair value of as of December 31, 2021   6,892 
Initial measurement on January 10, 2022   
 
Initial measurement on January 27, 2022   
 
Change in valuation inputs or other assumptions   69,896 
Fair value as of March 31, 2022   76,788 
Change in valuation inputs or other assumptions   (76,788)
Fair value as of June 30, 2022 and September 30, 2022  $
 
Schedule of valued using the compound option pricing model
   As of
September 30,
   As of
December 31,
 
   2022   2021 
Underlying warrant value  $0.0000   $0.0103 
Exercise price  $0.75   $0.75 
Holding period   0.50    0.28 
Risk-free rate   4.03%   1.28%
Volatility   5.3%   8.3%
Dividend yield   0.0%   0.0%