XML 35 R22.htm IDEA: XBRL DOCUMENT v3.22.1
Accounting for Warrant Liability, Fair Value Measurement (Tables)
12 Months Ended
Dec. 31, 2021
Accounting For Warrant Liability [Abstract]  
Schedule of warrant liabilities that are measured at fair value
Description  December 31,
2021
   Quoted Prices
in Active
Markets
(Level 1)
   Significant
Other
Observable
Inputs
(Level 2)
   Significant
Other
Unobservable
Inputs
(Level 3)
 
Warrant Liabilities:                
Public Warrants  $7,159,000   $7,159,000   $
   $
              -
 
Private Placement Warrants  $5,754,000   $
   $5,755,000   $
-
 
Warrant liability at December 31, 2021  $12,913,000   $7,159,000   $5,755,000   $
-
 

 

Description  January 20,
2021
   Quoted Prices
in Active
Markets
(Level 1)
   Significant
Other
Observable
Inputs
(Level 2)
   Significant
Other
Unobservable
Inputs
(Level 3)
 
Warrant Liabilities:                
Public Warrants  $13,973,000   $
-
   $
   $13,973,000 
Private Placement Warrants  $11,232,000   $
   $
-
   $11,232,000 
Warrant liability at January 20, 2021  $25,205,000   $
-
   $
-
   $25,205,000 

 

Schedule of qualified hedge accounting
   At
January 20,
2021
(Initial
Measurement)
 
Stock price  $10.00 
Strike price  $11.50 
Term (in years)   5.0 
Volatility   30%
Risk-free rate   0.62%
Probability of acquisition   75%
Fair value of warrants  $1.62 
      

 

Schedule of fair value of Level 3 warrant liabilities
   Private
Placement
   Public   Warrant   Liabilities 
Initial measurement on January 20, 2021  $11,232,000   $13,973,000   $25,205,000 
Change in fair value of Public and Private Placement Warrants from January 20 to March 31, 2021   (277,000)   (345,000)   (622,000)
Change in fair value of Public and Private Placement Warrants from January 20 to June 30, 2021   3,605,000    4,485,000    8,090,000 
Transfer to Level 1 during the three months ended September 30, 2021   
-
    (18,113,000)   (18,113,000)
Transfer to Level 2 during the three months ended September 30, 2021   (14,560,000)   
-
    (18,113,000)
Fair value of Level 3 warrant liabilities as of December 31, 2021  $
   $
   $
-