XML 26 R15.htm IDEA: XBRL DOCUMENT v3.21.2
Fair Value Measurements
6 Months Ended
Jun. 30, 2021
Fair Value Measurements [Abstract]  
Fair Value Measurements
Note 9 — Fair Value Measurements
The fair value of the Company’s financial assets and liabilities reflects management’s estimate of amounts that the Company would have received in connection with the sale of the assets or paid in connection with the transfer of the liabilities in an orderly transaction between market participants at the measurement date. In connection with measuring the fair value of its assets and liabilities, the Company seeks to maximize the use of observable inputs (market data obtained from independent sources) and to minimize the use of unobservable inputs (internal assumptions about how market participants would price assets and liabilities). The following fair value hierarchy is used to classify assets and liabilities based on the observable inputs and unobservable inputs used in order to value the assets and liabilities:
 
Level 1:
   Quoted prices in active markets for identical assets or liabilities. An active market for an asset or liability is a market in which transactions for the asset or liability occur with sufficient frequency and volume to provide pricing information on an ongoing basis.
   
Level 2:
   Observable inputs other than Level 1 inputs. Examples of Level 2 inputs include quoted prices in active markets for similar assets or liabilities and quoted prices for identical assets or liabilities in markets that are not active.
   
Level 3:
   Unobservable inputs based on the Company’s assessment of the assumptions that market participants would use in pricing the asset or liability.
The following table presents the Company’s fair value hierarchy for assets and liabilities measured at fair value on a recurring basis as of June 30, 2021 and December 31, 2020:
As of June 30, 2021
 
 
  
Level 1
 
  
Level 2
 
  
Level 3
 
  
Total
 
Assets held in trust account U.S. Treasury Securities
  
$
500,014,112
 
  
$
—  
 
  
$
—  
 
  
$
500,014,112
 
Liabilities:
  
     
  
     
  
     
  
     
Warrant liabilities
  
     
  
     
  
     
  
     
Public Warrants
   $ 33,335,500      $      $ —        $ 33,335,500  
Private Placement Warrants
     —                 44,945,849        44,945,849  
    
 
 
    
 
 
    
 
 
    
 
 
 
Total warrant liabilities
   $ 33,335,500      $      $ 44,945,849      $ 78,281,349  
    
 
 
    
 
 
    
 
 
    
 
 
 
FPA liability
   $ —        $      $ 43,723,743      $ 43,723,743  
    
 
 
    
 
 
    
 
 
    
 
 
 
As of December 31, 2020
 
 
  
Level 1
 
  
Level 2
 
 
  
Level 3
 
  
Total
 
Liabilities:
  
     
  
     
  
     
  
     
Warrant liabilities
  
     
  
     
  
     
  
     
Public Warrants
   $
54,202,500
     $ —        $      $ 54,202,500  
Private Placement Warrants
  
$
       —         
48,677,457
       48,677,457  
    
 
 
    
 
 
    
 
 
    
 
 
 
Total warrant liabilities
   $ 54,202,500      $ —        $ 48,677,457      $ 102,879,957  
    
 
 
    
 
 
    
 
 
    
 
 
 
FPA liability
   $ 54,310,054      $ —        $      $ 54,310,054  
    
 
 
    
 
 
    
 
 
    
 
 
 
Level 1 instruments include investments in money market funds and U.S. Treasury securities and the Public Warrants. The Company uses inputs such as actual trade data, benchmark yields, quoted market prices from dealers or brokers, and other similar sources to determine the fair value of its investments. The Public Warrants for periods where no observable traded price was available are valued using a barrier option simulation. For six months ended June 30, 2021 (the periods subsequent to the detachment of the Public Warrants from the Units), the Public Warrant quoted market price was used as the fair value as of each relevant date.
Warrant Liabilities
The Warrants were accounted for as liabilities in accordance with ASC
815-40
and are presented within warrant liabilities on our condensed balance sheets. The warrant liabilities are measured at fair value at inception and on a recurring basis, with changes in fair value presented within change in fair value of warrant liabilities in the
condensed statements
of operations.
The Private Warrants were valued using a Modified Black Scholes Option Pricing Model, which is considered to be a Level 3 fair value measurement. The Modified Black Scholes model’s primary unobservable input utilized in determining the fair value of the Private Warrants is the expected volatility of the ordinary shares. The expected volatility as of the IPO date was derived from observable public warrant pricing on comparable ‘blank-check’ companies without an identified target. The expected volatility as of subsequent valuation dates was implied from the Company’s own public warrant pricing.
 
Input
  
June 30, 2021
(Unaudited)
 
 
December 31,
2020
 
Risk-free interest rate
     0.87
 
 
0.36
%
 
Expected term (years)
     5.00  
 
 
5.00
 
Expected volatility
     36.4
 
 
35.0
%
Exercise price
   $ 11.50  
 
$
11.50
 
Fair value of Class A 
ordinary shares
   $ 11.70  
 
$
12.86
 
The following table presents a summary of the changes in the fair value of the Private Placement Warrants, a Level 3 liability, measured on a recurring basis.
 
    
Private Placement
 
Fair value as of December 31, 2020
   $ 48,677,457  
Change in valuation inputs or other assumptions
(1)
     (3,731,608
    
 
 
 
Fair value as of June 30, 2021
   $ 44,945,849  
    
 
 
 
 
(1)
Represents the
non-cash
gain on the change in valuation of the Private Placement Warrants and is included in Gain on change in fair value of warrant liability in the unaudited condensed statement of operations.
There were no transfers in or out of Level 3 from other levels in the fair value hierarchy.
FPA Liability
The liability for the FPAs were valued using a discounted cash flows method, which is considered to be a Level 3 fair value measurement. Under the discounted cash flow method utilized, the aggregate commitment
of
 $200 million pursuant to the FPAs is discounted to present value and compared to the fair value of the ordinary shares and warrants to be issued pursuant to the FPAs. The fair value of the ordinary shares and warrants to be issued under the FPAs are based on the public trading price of the Units issued in the Company’s IPO. The excess (liability) or deficit (asset) of the fair value of the ordinary shares and warrants to be issued compared to the $200 million fixed commitment is then reduced to account for the probability of consummation of the Business Combination. The primary unobservable input utilized in determining the fair value of the FPAs is the probability of consummation of the Business Combination. As of June 30, 2021, the probability assigned to the consummation of the Business Combination was 95% which was determined based on an observed success rates of business combinations for special purpose acquisition companies.
The following table presents a summary of the changes in the fair value of the FPA liability, a Level 3 liability, measured on a recurring basis.
 
    
FPA Liability
 
Fair value as of December 31, 2020
   $ 54,310,054  
Change in valuation inputs or other assumptions
(1)
     (10,586,311
    
 
 
 
Fair value as of June 30, 2021
   $ 43,723,743  
    
 
 
 
 
(1)
Represents the
non-cash
gain on the change in valuation of the FPA liability and is included in Gain on change in fair value of FPA liability in the unaudited condensed statement of operations