XML 30 R20.htm IDEA: XBRL DOCUMENT v3.22.0.1
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2021
Fair Value Measurements  
Schedule of company's assets and liabilities that are measured at fair value on a recurring basis

Fair Value Measured as of December 31, 2021

    

Level 1

    

Level 2

    

Level 3

    

Total

Assets:

 

  

 

  

 

  

 

  

Cash and Investments held in Trust Account

$

414,111,439

$

$

$

414,111,439

Liabilities:

 

  

 

  

 

  

 

  

Derivative liabilities - public warrants

14,076,000

14,076,000

Derivative liabilities - private placement warrants

7,534,400

7,534,400

Derivative liabilities - forward purchase agreement

2,820,000

2,820,000

Total liabilities

$

14,076,000

$

7,534,400

$

2,820,000

$

24,430,400

Fair Value Measured as of December 31, 2020

    

Level 1

    

Level 2

    

Level 3

    

Total

Assets:

 

  

 

  

 

  

 

  

Cash and Investments held in Trust Account

$

414,020,525

$

$

$

414,020,525

Liabilities:

 

  

 

  

 

  

 

  

Derivative liabilities - public warrants

21,390,000

21,390,000

Derivative liabilities - private placement warrants

11,449,330

11,449,330

Derivative liabilities - forward purchase agreement

7,692,950

7,692,950

Total liabilities

$

$

$

40,532,280

$

40,532,280

Schedule of key assumptions used of estimate the fair value

As of

As of

 

December 31,

December 31, 

 

    

2021

    

2022

 

Share price, used in warrant valuations

$

10.02

n/a

Unit price, used in forward valuation

$

10.54

$

10.20

Exercise price, warrants

$

11.50

 

n/a

Exercise price, forward

$

10.00

$

10.00

Term (in years), used in warrant valuations

6.00

n/a

Term (in years), used in forward valuation

0.96

0.25

Volatility

 

21.00

%  

 

15.5

%

Risk-free interest rate, used in warrant valuations

 

0.50

%  

 

n/a

Risk-free interest rate, used in forward valuation

 

0.10

%  

 

1.28

%

Expected dividends

n/a

n/a

Schedule of change in the fair value of the derivative liabilities

December 31, 2020 - Beginning of Period

    

Warrant Liabilities - Public

$

21,390,000

Warrant Liabilities - Private

 

11,449,330

Forward Purchase agreement

 

7,692,950

December 31, 2020

$

40,532,280

Change in fair value of warrant liabilities - Public

 

(7,314,000)

Change in fair value of warrant liabilities - Private

 

(3,914,930)

Change in fair value of forward purchase agreement

 

(4,872,950)

December 31, 2021

$

24,430,400

Level 3 derivative liabilities at December 31, 2020

    

$

40,532,280

Transfers from Level 3

(32,839,330)

Change in fair value

 

(6,935,120)

Level 3 derivative liabilities at March 31, 2021

757,830

Change in fair value

(159,200)

Level 3 derivative liabilities at June 30, 2021

598,630

Change in fair value

2,201,370

Level 3 derivative liabilities at September 30, 2021

2,800,000

Change in fair value

20,000

Level 3 derivative liabilities at December 31, 2021

$

2,820,000