XML 30 R20.htm IDEA: XBRL DOCUMENT v3.22.1
Fair Value Measurements (Tables)
3 Months Ended
Mar. 31, 2022
Fair Value Disclosures [Abstract]  
Summary Of Fair Value Of The Warrant Liability Is Classified Within Level 3
During 2021, the value of the Public Warrant liability was transferred out of Level 3 and into Level 1 classification after the Public Warrants began active trading.
Description
  
Level
    
March 31, 2022
    
December 31,

2021
 
Assets:
                          
Investments held in Trust Account – U.S. Treasury Securities Money Market Fund
     1      $ 236,947,197      $ 236,926,076  
Liabilities:
                          
Public Warrants
     1      $ 7,360,000        10,465,000  
Private Placement Warrants
     3      $ 9,262,500      $ 13,110,000  
Summary Of Fair Value Measurement Inputs And Valuation Techniques
The key inputs into the modified Black-Scholes model were as follows at March 31, 2022 and December 31, 2021:
 
Input
  
March 31, 2022
 
 
December 31, 2021
 
 
March 31, 2021
 
Risk-free interest rate
     2.40     1.29
 
 
1.04
%
Expected term (years)
     5.11       5.0  
 
 
5.5
 
Expected volatility
     6.5     12.3
 

18.8
%
Exercise price
   $ 11.50     $ 11.50  
 
$
11.50
 
Dividend yield
     0.0     0.0
 
 
0.0
%
 
Expected stock price at
De-SPAC
   $ 10.26     $ 10.18  
 
$
9.95
 
Probability
 
weighted
 
average
 
of
 
additional
 
shares
to be issued for the forward contract
 
 
N/A
 
 
 
N/A
 
 
 
3,450,000
 
Summary Of Fair Value Of The Derivative Warrant Liabilities
The change in the fair value of the derivative liabilities for the period ended March 31, 2022 and 2021 is summarized as follows:
 
    
Private Placement
    
Public
    
Forward

Contract
    
Derivative

Liabilities
 
Fair value as of January 1, 2021
  
$
17,080,500
 
  
$
19,435,000
 
  
$
3,542,000
 
  
$
40,057,500
 
Change in valuation inputs or other assumptions
     (4,632,000      (4,945,000      (2,541,500      (12,118,500
Fair value as of March 31, 2021
     12,448,500        14,490,000        1,000,500        27,939,000  
Sale of 2,300,000 warrants to Sponsor on May 19, 2021
     2,093,000     
 
—  
 
  
 
—  
 
     2,093,000  
Sale of 2,300,000 warrants to Sponsor on November 16, 2021
     2,024,000     
 
—  
 
  
 
—  
 
     2,024,000  
Change in valuation inputs or other assumptions (1)
     (3,455,500      (4,025,000      (1,000,500 )      (8,481,000 )
Fair value as of December 31, 2021
  
 
13,110,000
 
  
 
10,465,000
 
  
 
—  
 
  
 
23,575,000
 
Change in valuation inputs
     (3,847,500   
 
(3,105,000
  
 
—  
 
     (6,952,500
Fair value as of March 31, 2022
  
$
9,262,500
 
  
$
7,360,000
 
  
$
—  
 
  
$
16,622,500
 
    
 
 
    
 
 
    
 
 
    
 
 
 
 
(1)
The change in valuation inputs or other assumptions for the Forward Contract includes a settlement of the Forward Contract related to the Sponsor’s exercise of its option to purchase 4,600,000 Private Placement Warrants. The Company realized a $483,000 gain during the period as part of the settlement of the Forward Contract derivative liability. See Note 4 for additional information.